MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Perfume

πŸ“¦
Factbook F-243161
Perfume Tier 4 Luxury
Production2,810 t p.a.
Exports0 mg
Value per tonne✦113,700
Revenue✦319 m
Value added✦304 m
Surplus✦263 m
  • Per tonne:
  • Labour ✦5,618 (Sf 2.34)
  • Materials ✦5,514
  • Capital ✦8,700
  • Energy ✦150
  • Surplus ✦93,720

Whole chain per tonne: 194 labour hours, 7,211 kWh.

Formula

A.C. = w0LhSf Labour ✦5,618 Shadow wage w0 ✦16 an hour Γ— Lh 150 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 ✦5,514 Glass: 1 t Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦438 Herbs: 500 kg Γ— $2,000/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦1,530 Spirits: 600 kg Γ— $4,000/t Γ— r 1.5 Γ— border 0.98 Γ— Ξ» 1.00 = ✦3,546 + (D + Mo)Ξ±e Capital ✦8,700 Depreciation and maintenance ✦6,000 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 ✦150 E 3,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦19,980

A.V. = rP*world Accounted value ✦113,700 per tonne World price $75,000 per tonne plus freight and insurance 1.03% = P* $75,750 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. = ✦113,700

Revenue = A.V. Γ— Q Accounted revenue ✦319 m p.a. Domestic: 2,810 t Γ— ✦113,700 = ✦319 m = ✦319 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦263 m p.a. Revenue ✦319 m βˆ’ cost ✦19,980 Γ— 2,810 t = ✦263 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦263 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Curacao 100%

Inputs

Spirits ✦9.96 m Herbs ✦4.3 m Glass ✦1.23 m

Output

Final domestic use ✦319 m

Made from per tonne

Used in p.a.

  • Final domestic use 2,810 t ✦319 m 100%