MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Lumber

πŸ“¦
Factbook F-243161
Lumber Tier 1 Construction
Production1.12 million t p.a.
Exports0 mg
Value per tonne✦333
Revenue✦374 m
Value added✦220 m
Surplus✦97.7 m
  • Per tonne:
  • Labour ✦56.2 (Sf 2.34)
  • Materials ✦130
  • Capital ✦52.2
  • Energy ✦7.5
  • Surplus ✦86.9

Whole chain per tonne: 2.7 labour hours, 214 kWh.

Formula

A.C. = w0LhSf Labour ✦56.2 Shadow wage w0 ✦16 an hour Γ— Lh 1.5 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 ✦130 Timber: 1.6 t Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦130 + (D + Mo)Ξ±e Capital ✦52.2 Depreciation and maintenance ✦36 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 ✦7.5 E 150 kWh per tonne Γ— pe ✦0.05 per kWh = ✦246

A.V. = rP*world Accounted value ✦333 per tonne World price $200 per tonne plus freight and insurance 11% = P* $222 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. = ✦333

Revenue = A.V. Γ— Q Accounted revenue ✦374 m p.a. Domestic: 1.12 million t Γ— ✦333 = ✦374 m = ✦374 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦97.7 m p.a. Revenue ✦374 m βˆ’ cost ✦246 Γ— 1.12 million t = ✦97.7 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦97.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kala 80% Karu 10% Oslola 10%

Made by

  • Greenwood
    • Greenwood Timber Heritage
    • Kanek Sawmill

Inputs

Timber ✦146 m

Output

Final domestic use ✦374 m

Made from per tonne

  • Lumber1 t✦333

Used in p.a.

  • Final domestic use 1.12 million t ✦374 m 100%