MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Photographic Chemicals

πŸ“¦
Factbook F-243161
Photographic Chemicals Tier 2 Chemicals
Production2,810 t p.a.
Exports0 mg
Value per tonne✦18,970
Revenue✦53.3 m
Value added✦13.3 m
Surplus✦9.26 m
  • Per tonne:
  • Labour ✦749 (Sf 2.34)
  • Materials ✦14,150
  • Capital ✦696
  • Energy ✦75
  • Surplus ✦3,300

Whole chain per tonne: 22.1 labour hours, 3,204 kWh.

Formula

A.C. = w0LhSf Labour ✦749 Shadow wage w0 ✦16 an hour Γ— Lh 20 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 ✦14,150 Chemicals: 800 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦515 Silver: 20 kg Γ— $450,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦13,636 + (D + Mo)Ξ±e Capital ✦696 Depreciation and maintenance ✦480 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 ✦75 E 1,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦15,670

A.V. = rP*world Accounted value ✦18,970 per tonne World price $12,500 per tonne plus freight and insurance 1.16% = P* $12,650 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. = ✦18,970

Revenue = A.V. Γ— Q Accounted revenue ✦53.3 m p.a. Domestic: 2,810 t Γ— ✦18,970 = ✦53.3 m = ✦53.3 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦9.26 m p.a. Revenue ✦53.3 m βˆ’ cost ✦15,670 Γ— 2,810 t = ✦9.27 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦9.26 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbados 50% Oslola 50%

Inputs

Silver ✦38.3 m Chemicals ✦1.45 m

Output

Photographic Film ✦5.33 m Final domestic use ✦48 m

Made from per tonne

Used in p.a.

  • Photographic Chemicals2,810 t✦53.3 m100%
  • Final domestic use 2,529 t ✦48 m 90%