MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Sanitary Products

πŸ“¦
Factbook F-243161
Sanitary Products Tier 4 Household
Production16,860 t p.a.
Exports0 mg
Value per tonne✦3,818
Revenue✦64.4 m
Value added✦25.2 m
Surplus✦13.2 m
  • Per tonne:
  • Labour ✦187 (Sf 2.34)
  • Materials ✦2,272
  • Capital ✦522
  • Energy ✦50
  • Surplus ✦786

Whole chain per tonne: 19.7 labour hours, 2,348 kWh.

Formula

A.C. = w0LhSf Labour ✦187 Shadow wage w0 ✦16 an hour Γ— Lh 5 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 ✦2,272 Cotton Wool & Gauze: 500 kg Γ— $2,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦1,909 Plastics: 200 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦168 Pulp: 400 kg Γ— $350/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦196 + (D + Mo)Ξ±e Capital ✦522 Depreciation and maintenance ✦360 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 = ✦3,032

A.V. = rP*world Accounted value ✦3,818 per tonne World price $2,500 per tonne plus freight and insurance 1.8% = P* $2,545 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. = ✦3,818

Revenue = A.V. Γ— Q Accounted revenue ✦64.4 m p.a. Domestic: 16,860 t Γ— ✦3,818 = ✦64.4 m = ✦64.4 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦13.2 m p.a. Revenue ✦64.4 m βˆ’ cost ✦3,032 Γ— 16,860 t = ✦13.2 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦13.2 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kala 50% Oslola 50%

Inputs

Cotton Wool & Gauze ✦32.2 m Pulp ✦3.3 m Plastics ✦2.83 m

Output

Final domestic use ✦64.4 m

Made from per tonne

Used in p.a.

  • Final domestic use 16,860 t ✦64.4 m 100%