NEW πŸ“—Story: Caffeine ❌

Glassware

Glassware Tier 2 Household
Production22,480 t p.a.
Exports0 mg
Value per tonne✦3,818
Revenue✦85.8 m
Value added✦72.7 m
Surplus✦40.9 m
  • Per tonne:
  • Labour ✦936 (Sf 2.34)
  • Materials ✦460
  • Capital ✦479
  • Energy ✦125
  • Surplus ✦1,818

Whole chain per tonne: 26.1 labour hours, 4,836 kWh.

Formula

A.C. = w0LhSf Labour ✦936 Shadow wage w0 ✦16 an hour Γ— Lh 25 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 ✦460 Glass: 1.05 t Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦460 + (D + Mo)Ξ±e Capital ✦479 Depreciation and maintenance ✦330 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 ✦125 E 2,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,000

A.V. = rP*world Accounted value ✦3,818 per tonne World price $2,500 per tonne plus freight and insurance 1.8% = P* $2,545 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. = ✦3,818

Revenue = A.V. Γ— Q Accounted revenue ✦85.8 m p.a. Domestic: 22,480 t Γ— ✦3,818 = ✦85.8 m = ✦85.8 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦40.9 m p.a. Revenue ✦85.8 m βˆ’ cost ✦2,000 Γ— 22,480 t = ✦40.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦40.9 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made by

  • Spirit Glass
    • Spirit Glass Kairi Factory
    • Spirit Glass Praia Plant
    • Spirit Glass Summers Plant

Output

Final domestic use ✦85.8 m

Made from per tonne

Used in p.a.

  • Final domestic use 22,480 t ✦85.8 m 100%