MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Pulp

πŸ“¦
Factbook F-243161
Pulp Tier 2 Forestry
Production2.19 million t p.a.
Exports505,800 t
Value per tonne✦490
Revenue✦1.07 bn
Value added✦410 m
Surplus✦61.7 m
  • Per tonne:
  • Labour ✦37.5 (Sf 2.34)
  • Materials ✦268
  • Capital ✦104
  • Energy ✦35
  • Surplus ✦45.1

Whole chain per tonne: 3.04 labour hours, 963 kWh.

Formula

A.C. = w0LhSf Labour ✦37.5 Shadow wage w0 ✦16 an hour Γ— Lh 1 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 ✦268 Chemicals: 100 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦64.4 Timber: 2.5 t Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦203 + (D + Mo)Ξ±e Capital ✦104 Depreciation and maintenance ✦72 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 ✦35 E 700 kWh per tonne Γ— pe ✦0.05 per kWh = ✦445

A.V. = rP*world Accounted value ✦490 per tonne World price $350 per tonne less freight and insurance 6.71% = P* $327 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦490

Revenue = A.V. Γ— Q Accounted revenue ✦1.07 bn p.a. Domestic: 1.69 million t Γ— ✦490 = ✦826 m Exports: 505,800 t Γ— ✦490 = ✦248 m = ✦1.07 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦61.7 m p.a. Revenue ✦1.07 bn βˆ’ cost ✦445 Γ— 2.19 million t = ✦98.2 m Export charges ✦37.2 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦61.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kala 100%

Made by

Inputs

Timber ✦446 m Chemicals ✦141 m

Output

Paper ✦607 m Sanitary Products ✦3.3 m Final domestic use ✦216 m

Made from per tonne

Used in p.a.