MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Fertiliser

πŸ“¦
Factbook F-243161
Fertiliser Tier 1 Chemicals
Production758,700 t p.a.
Exports252,900 t
Value per tonne✦270
Revenue✦205 m
Value added✦66.1 m
Surplus✦460,400
  • Per tonne:
  • Labour ✦15 (Sf 2.34)
  • Materials ✦143
  • Capital ✦58
  • Energy ✦40
  • Surplus ✦14.1

Whole chain per tonne: 0.48 labour hours, 880 kWh.

Formula

A.C. = w0LhSf Labour ✦15 Shadow wage w0 ✦16 an hour Γ— Lh 0.4 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 ✦143 Natural Gas: 30 GJ Γ— $2.1/GJ Γ— r 1.5 Γ— border 0.70 Γ— Ξ» 1.00 = ✦66.6 Phosphate Rock: 500 kg Γ— $65/t Γ— r 1.5 Γ— border 1.32 Γ— Ξ» 1.00 = ✦64.2 Sulphur: 100 kg Γ— $60/t Γ— r 1.5 Γ— border 1.34 Γ— Ξ» 1.00 = ✦12.1 + (D + Mo)Ξ±e Capital ✦58 Depreciation and maintenance ✦40 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 ✦40 E 800 kWh per tonne Γ— pe ✦0.05 per kWh = ✦256

A.V. = rP*world Accounted value ✦270 per tonne World price $202 per tonne less freight and insurance 10.9% = P* $180 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦270

Revenue = A.V. Γ— Q Accounted revenue ✦205 m p.a. Domestic: 505,800 t Γ— ✦270 = ✦137 m Exports: 252,900 t Γ— ✦270 = ✦68.3 m = ✦205 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦460,400 p.a. Revenue ✦205 m βˆ’ cost ✦256 Γ— 758,700 t = ✦10.6 m Export charges ✦10.2 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦460,400

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 92.3% Barbados 7.69%

Inputs

Natural Gas ✦50.5 m Phosphate Rock ✦48.7 m Sulphur ✦9.17 m

Output

Sea Island Cotton ✦37.5 m Wheat ✦32.2 m Maize ✦20.9 m Sugar ✦16.4 m Potatoes ✦5.77 m Rice ✦5.31 m Explosives ✦2.05 m Bananas ✦1.5 m Final domestic use ✦15 m

Made from per tonne

Used in p.a.