MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Rope & Cordage

πŸ“¦
Factbook F-243161
Rope & Cordage Tier 2 Household
Production14,050 t p.a.
Exports0 mg
Value per tonne✦2,303
Revenue✦32.4 m
Value added✦19.3 m
Surplus✦5.1 m
  • Per tonne:
  • Labour ✦749 (Sf 2.34)
  • Materials ✦889
  • Capital ✦261
  • Energy ✦40
  • Surplus ✦364

Whole chain per tonne: 30.8 labour hours, 1,372 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 ✦889 Hemp: 500 kg Γ— $600/t Γ— r 1.5 Γ— border 1.04 Γ— Ξ» 1.00 = ✦470 Jute: 300 kg Γ— $350/t Γ— r 1.5 Γ— border 1.07 Γ— Ξ» 1.00 = ✦168 Plastics: 300 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦252 + (D + Mo)Ξ±e Capital ✦261 Depreciation and maintenance ✦180 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 ✦40 E 800 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,939

A.V. = rP*world Accounted value ✦2,303 per tonne World price $1,500 per tonne plus freight and insurance 2.33% = P* $1,534 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. = ✦2,303

Revenue = A.V. Γ— Q Accounted revenue ✦32.4 m p.a. Domestic: 14,050 t Γ— ✦2,303 = ✦32.4 m = ✦32.4 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦5.1 m p.a. Revenue ✦32.4 m βˆ’ cost ✦1,939 Γ— 14,050 t = ✦5.11 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦5.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Velas 50% Aloubaera 50%

Inputs

Hemp ✦6.6 m Plastics ✦3.54 m Jute ✦2.36 m

Output

Sailing Equipment ✦5.82 m Final domestic use ✦26.5 m

Made from per tonne

Used in p.a.

  • Rope & Cordage14,050 t✦32.4 m100%
  • Final domestic use 11,520 t ✦26.5 m 82%