MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Matches

πŸ“¦
Factbook F-243161
Matches Tier 2 Household
Production2,810 t p.a.
Exports0 mg
Value per tonne✦2,303
Revenue✦6.47 m
Value added✦5.84 m
Surplus✦4.06 m
  • Per tonne:
  • Labour ✦375 (Sf 2.34)
  • Materials ✦193
  • Capital ✦261
  • Energy ✦30
  • Surplus ✦1,445

Whole chain per tonne: 11.3 labour hours, 826 kWh.

Formula

A.C. = w0LhSf Labour ✦375 Shadow wage w0 ✦16 an hour Γ— Lh 10 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 ✦193 Chemicals: 100 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦64.4 Sulphur: 50 kg Γ— $60/t Γ— r 1.5 Γ— border 1.34 Γ— Ξ» 1.00 = ✦6.05 Timber: 1.5 t Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦122 + (D + Mo)Ξ±e Capital ✦261 Depreciation and maintenance ✦180 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 ✦30 E 600 kWh per tonne Γ— pe ✦0.05 per kWh = ✦858

A.V. = rP*world Accounted value ✦2,303 per tonne World price $1,500 per tonne plus freight and insurance 2.33% = P* $1,534 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. = ✦2,303

Revenue = A.V. Γ— Q Accounted revenue ✦6.47 m p.a. Domestic: 2,810 t Γ— ✦2,303 = ✦6.47 m = ✦6.47 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦4.06 m p.a. Revenue ✦6.47 m βˆ’ cost ✦858 Γ— 2,810 t = ✦4.06 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦4.06 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kala 50% Karu 50%

Inputs

Timber ✦343,017 Chemicals ✦180,852 Sulphur ✦16,986

Output

Final domestic use ✦6.47 m

Made from per tonne

Used in p.a.

  • Final domestic use 2,810 t ✦6.47 m 100%