MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Pipe Tobacco

πŸ“¦
Factbook F-243161
Pipe Tobacco Tier 1 Luxury
Production1,405 t p.a.
Exports0 mg
Value per tonne✦30,330
Revenue✦42.6 m
Value added✦37.2 m
Surplus✦32 m
  • Per tonne:
  • Labour ✦1,498 (Sf 2.34)
  • Materials ✦3,818
  • Capital ✦2,175
  • Energy ✦50
  • Surplus ✦22,789

Whole chain per tonne: 115 labour hours, 1,500 kWh.

Formula

A.C. = w0LhSf Labour ✦1,498 Shadow wage w0 ✦16 an hour Γ— Lh 40 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 ✦3,818 Tobacco: 1 t Γ— $2,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦3,818 + (D + Mo)Ξ±e Capital ✦2,175 Depreciation and maintenance ✦1,500 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 ✦50 E 1,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦7,541

A.V. = rP*world Accounted value ✦30,330 per tonne World price $20,000 per tonne plus freight and insurance 1.1% = P* $20,220 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. = ✦30,330

Revenue = A.V. Γ— Q Accounted revenue ✦42.6 m p.a. Domestic: 1,405 t Γ— ✦30,330 = ✦42.6 m = ✦42.6 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦32 m p.a. Revenue ✦42.6 m βˆ’ cost ✦7,541 Γ— 1,405 t = ✦32 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦32 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Canary 50% Tenerife 50%

Inputs

Tobacco ✦5.36 m

Output

Final domestic use ✦42.6 m

Made from per tonne

  • Pipe Tobacco1 t✦30,330

Used in p.a.

  • Final domestic use 1,405 t ✦42.6 m 100%