MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Plywood

πŸ“¦
Factbook F-243161
Plywood Tier 3 Construction
Production337,200 t p.a.
Exports0 mg
Value per tonne✦560
Revenue✦189 m
Value added✦86.8 m
Surplus✦35.1 m
  • Per tonne:
  • Labour ✦74.9 (Sf 2.34)
  • Materials ✦278
  • Capital ✦78.3
  • Energy ✦25
  • Surplus ✦104

Whole chain per tonne: 3.75 labour hours, 659 kWh.

Formula

A.C. = w0LhSf Labour ✦74.9 Shadow wage w0 ✦16 an hour Γ— Lh 2 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 ✦278 Adhesives: 50 kg Γ— $1,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦115 Timber: 2 t Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦163 + (D + Mo)Ξ±e Capital ✦78.3 Depreciation and maintenance ✦54 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 ✦25 E 500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦456

A.V. = rP*world Accounted value ✦560 per tonne World price $350 per tonne plus freight and insurance 6.71% = P* $373 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. = ✦560

Revenue = A.V. Γ— Q Accounted revenue ✦189 m p.a. Domestic: 337,200 t Γ— ✦560 = ✦189 m = ✦189 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦35.1 m p.a. Revenue ✦189 m βˆ’ cost ✦456 Γ— 337,200 t = ✦35.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦35.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kala 50% Kairi 50%

Inputs

Timber ✦54.9 m Adhesives ✦38.8 m

Output

Final domestic use ✦189 m

Made from per tonne

Used in p.a.

  • Final domestic use 337,200 t ✦189 m 100%