MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Pumps & Valves

πŸ“¦
Factbook F-243161
Pumps & Valves Tier 2 Machinery
Production42,150 t p.a.
Exports0 mg
Value per tonne✦9,120
Revenue✦384 m
Value added✦319 m
Surplus✦201 m
  • Per tonne:
  • Labour ✦1,498 (Sf 2.34)
  • Materials ✦1,398
  • Capital ✦1,305
  • Energy ✦150
  • Surplus ✦4,769

Whole chain per tonne: 40.7 labour hours, 3,890 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 ✦1,398 Copper: 150 kg Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦1,027 Steel: 800 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦370 + (D + Mo)Ξ±e Capital ✦1,305 Depreciation and maintenance ✦900 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 = ✦4,351

A.V. = rP*world Accounted value ✦9,120 per tonne World price $6,000 per tonne plus freight and insurance 1.33% = P* $6,078 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. = ✦9,120

Revenue = A.V. Γ— Q Accounted revenue ✦384 m p.a. Domestic: 42,150 t Γ— ✦9,120 = ✦384 m = ✦384 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦201 m p.a. Revenue ✦384 m βˆ’ cost ✦4,351 Γ— 42,150 t = ✦201 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦201 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Curacao 33.3% Kairi 33.3% Oslola 33.3%

Made by

Inputs

Copper ✦43.3 m Steel ✦15.6 m

Output

Final domestic use ✦384 m

Made from per tonne

Used in p.a.

  • Final domestic use 42,150 t ✦384 m 100%