MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Explosives

πŸ“¦
Factbook F-243161
Explosives Tier 2 Defence
Production8,430 t p.a.
Exports0 mg
Value per tonne✦2,303
Revenue✦19.4 m
Value added✦15.6 m
Surplus✦10.3 m
  • Per tonne:
  • Labour ✦375 (Sf 2.34)
  • Materials ✦372
  • Capital ✦261
  • Energy ✦75
  • Surplus ✦1,221

Whole chain per tonne: 10.8 labour hours, 2,618 kWh.

Formula

A.C. = w0LhSf Labour ✦375 Shadow wage w0 ✦16 an hour Γ— Lh 10 hours per tonne Γ— skill factor Sf 2.34 Sf for industry: training ✦45,000 against ✦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials ✦372 Chemicals: 200 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦129 Fertiliser: 900 kg Γ— $202/t Γ— r 1.5 Γ— border 0.89 Γ— Ξ» 1.00 = ✦243 + (D + Mo)Ξ±e Capital ✦261 Depreciation and maintenance ✦180 per tonne Γ— financing 1.45 Γ— waste factor Ξ±e 1.00 Financing is interest at 6% on equipment's average value over a 15-year life. Ξ±e is 1.00 when maintenance hours and defects are on target. + Epe Energy ✦75 E 1,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,082

A.V. = rP*world Accounted value ✦2,303 per tonne World price $1,500 per tonne plus freight and insurance 2.33% = P* $1,534 Γ— r 1.5 crowns per US dollar Import parity: the price at the Commonwealth border for a good it could otherwise import. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦2,303

Revenue = A.V. Γ— Q Accounted revenue ✦19.4 m p.a. Domestic: 8,430 t Γ— ✦2,303 = ✦19.4 m = ✦19.4 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦10.3 m p.a. Revenue ✦19.4 m βˆ’ cost ✦1,082 Γ— 8,430 t = ✦10.3 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦10.3 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Falklands 14.3% Kala 14.3% Kairi 14.3% Karu 14.3% Demon 14.3% Hetland 14.3% Oslola 14.3%

Made by

  • Commonwealth Arsenal
    • Nike Shell Factory
    • Fortress Secure Munitions Factory
    • Conquerabia Shell Factory
    • Hetland Shell Factory
    • Falklands Ordnance Factory
    • Karu Munitions Works

Inputs

Fertiliser ✦2.05 m Chemicals ✦1.09 m

Output

Ammunition ✦3.24 m Final domestic use ✦16.2 m

Made from per tonne

Used in p.a.

  • Explosives8,430 t✦19.4 m100%
  • Final domestic use 7,025 t ✦16.2 m 83.3%