MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Pens & Pencils

πŸ“¦
Factbook F-243161
Pens & Pencils Tier 2 Household
Production5,620 t p.a.
Exports0 mg
Value per tonne✦7,605
Revenue✦42.7 m
Value added✦40.1 m
Surplus✦28.9 m
  • Per tonne:
  • Labour ✦1,124 (Sf 2.34)
  • Materials ✦368
  • Capital ✦870
  • Energy ✦100
  • Surplus ✦5,143

Whole chain per tonne: 30.7 labour hours, 2,680 kWh.

Formula

A.C. = w0LhSf Labour ✦1,124 Shadow wage w0 ✦16 an hour Γ— Lh 30 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 ✦368 Plastics: 400 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦335 Timber: 400 kg Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦32.6 + (D + Mo)Ξ±e Capital ✦870 Depreciation and maintenance ✦600 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 ✦100 E 2,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,462

A.V. = rP*world Accounted value ✦7,605 per tonne World price $5,000 per tonne plus freight and insurance 1.4% = P* $5,070 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. = ✦7,605

Revenue = A.V. Γ— Q Accounted revenue ✦42.7 m p.a. Domestic: 5,620 t Γ— ✦7,605 = ✦42.7 m = ✦42.7 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦28.9 m p.a. Revenue ✦42.7 m βˆ’ cost ✦2,462 Γ— 5,620 t = ✦28.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦28.9 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Nassau 50% Oslola 50%

Inputs

Plastics ✦1.89 m Timber ✦182,942

Output

Final domestic use ✦42.7 m

Made from per tonne

Used in p.a.

  • Final domestic use 5,620 t ✦42.7 m 100%