MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Mineral Water

πŸ“¦
Factbook F-243161
Mineral Water Tier 2 Beverages
Production843,000 t p.a.
Exports0 mg
Value per tonne✦409
Revenue✦345 m
Value added✦195 m
Surplus✦161 m
  • Per tonne:
  • Labour ✦18.7 (Sf 2.34)
  • Materials ✦175
  • Capital ✦21.8
  • Energy ✦2
  • Surplus ✦191

Whole chain per tonne: 0.916 labour hours, 930 kWh.

Formula

A.C. = w0LhSf Labour ✦18.7 Shadow wage w0 ✦16 an hour Γ— Lh 0.5 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 ✦175 Glass: 400 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦175 + (D + Mo)Ξ±e Capital ✦21.8 Depreciation and maintenance ✦15 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 ✦2 E 40 kWh per tonne Γ— pe ✦0.05 per kWh = ✦218

A.V. = rP*world Accounted value ✦409 per tonne World price $250 per tonne plus freight and insurance 9% = P* $273 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. = ✦409

Revenue = A.V. Γ— Q Accounted revenue ✦345 m p.a. Domestic: 843,000 t Γ— ✦409 = ✦345 m = ✦345 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦161 m p.a. Revenue ✦345 m βˆ’ cost ✦218 Γ— 843,000 t = ✦161 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦161 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Colombier 50% Soualiga 50%

Inputs

Glass ✦148 m

Output

Final domestic use ✦345 m

Made from per tonne

Used in p.a.

  • Final domestic use 843,000 t ✦345 m 100%