MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Locks & Hardware

πŸ“¦
Factbook F-243161
Locks & Hardware Tier 2 Household
Production28,100 t p.a.
Exports0 mg
Value per tonne✦6,090
Revenue✦171 m
Value added✦120 m
Surplus✦56.3 m
  • Per tonne:
  • Labour ✦1,498 (Sf 2.34)
  • Materials ✦1,679
  • Capital ✦783
  • Energy ✦125
  • Surplus ✦2,005

Whole chain per tonne: 40.8 labour hours, 4,080 kWh.

Formula

A.C. = w0LhSf Labour ✦1,498 Shadow wage w0 ✦16 an hour Γ— Lh 40 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 ✦1,679 Copper: 150 kg Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦1,027 Steel: 600 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦278 Zinc: 200 kg Γ— $1,215/t Γ— r 1.5 Γ— border 1.03 Γ— Ξ» 1.00 = ✦374 + (D + Mo)Ξ±e Capital ✦783 Depreciation and maintenance ✦540 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 = ✦4,085

A.V. = rP*world Accounted value ✦6,090 per tonne World price $4,000 per tonne plus freight and insurance 1.5% = P* $4,060 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. = ✦6,090

Revenue = A.V. Γ— Q Accounted revenue ✦171 m p.a. Domestic: 28,100 t Γ— ✦6,090 = ✦171 m = ✦171 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦56.3 m p.a. Revenue ✦171 m βˆ’ cost ✦4,085 Γ— 28,100 t = ✦56.3 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦56.3 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 33.3% Nassau 33.3% Oslola 33.3%

Inputs

Copper ✦28.9 m Zinc ✦10.5 m Steel ✦7.81 m

Output

Final domestic use ✦171 m

Made from per tonne

Used in p.a.

  • Final domestic use 28,100 t ✦171 m 100%