MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Glass

πŸ“¦
Factbook F-243161
Glass Tier 1 Construction
Production2.16 million t p.a.
Exports196,700 t
Value per tonne✦438
Revenue✦947 m
Value added✦627 m
Surplus✦250 m
  • Per tonne:
  • Labour ✦37.5 (Sf 2.34)
  • Materials ✦38.1
  • Capital ✦131
  • Energy ✦110
  • Surplus ✦122

Whole chain per tonne: 1.04 labour hours, 2,225 kWh.

Formula

A.C. = w0LhSf Labour ✦37.5 Shadow wage w0 ✦16 an hour Γ— Lh 1 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 ✦38.1 Limestone: 300 kg Γ— $7.5/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦5.06 Salt: 300 kg Γ— $35/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦23.6 Sand & Gravel: 700 kg Γ— $6/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦9.45 + (D + Mo)Ξ±e Capital ✦131 Depreciation and maintenance ✦90 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 ✦110 E 2,200 kWh per tonne Γ— pe ✦0.05 per kWh = ✦316

A.V. = rP*world Accounted value ✦438 per tonne World price $315 per tonne less freight and insurance 7.35% = P* $292 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. = ✦438

Revenue = A.V. Γ— Q Accounted revenue ✦947 m p.a. Domestic: 1.97 million t Γ— ✦438 = ✦861 m Exports: 196,700 t Γ— ✦438 = ✦86.1 m = ✦947 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦250 m p.a. Revenue ✦947 m βˆ’ cost ✦316 Γ— 2.16 million t = ✦263 m Export charges ✦12.9 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. = ✦250 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Summers 61.5% Mira 7.69% Tenerife 7.69% Kairi 7.69% Praia 7.69% Oslola 7.69%

Made by

  • Spirit Glass
    • Spirit Glass Headquarters & Bottling
    • Spirit Glass Kairi Factory
    • Spirit Glass Mira Bottling Works
    • Spirit Glass Praia Plant
    • Spirit Glass Summers Plant
    • Spirit Glass Tenerife Plant

Inputs

Salt ✦51.1 m Sand & Gravel ✦20.4 m Limestone ✦11 m

Output

Beer ✦171 m Mineral Water ✦148 m Insulation ✦78.7 m Wine ✦73.8 m Preserved Foods ✦62 m Soft Drinks ✦36.9 m Rum ✦35.4 m Pharmaceuticals ✦24 m Spirits ✦23.3 m Condiments ✦22.1 m Final domestic use ✦96.7 m

Made from per tonne

Used in p.a.