MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Shampoo

πŸ“¦
Factbook F-243161
Shampoo Tier 3 Household
Production28,100 t p.a.
Exports0 mg
Value per tonne✦3,060
Revenue✦86 m
Value added✦73 m
Surplus✦61.1 m
  • Per tonne:
  • Labour ✦74.9 (Sf 2.34)
  • Materials ✦447
  • Capital ✦348
  • Energy ✦15
  • Surplus ✦2,176

Whole chain per tonne: 5.45 labour hours, 1,043 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 ✦447 Chemicals: 300 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦193 Coconut Oil: 100 kg Γ— $1,100/t Γ— r 1.5 Γ— border 1.03 Γ— Ξ» 1.00 = ✦170 Plastics: 100 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦83.9 + (D + Mo)Ξ±e Capital ✦348 Depreciation and maintenance ✦240 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 ✦15 E 300 kWh per tonne Γ— pe ✦0.05 per kWh = ✦885

A.V. = rP*world Accounted value ✦3,060 per tonne World price $2,000 per tonne plus freight and insurance 2% = P* $2,040 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. = ✦3,060

Revenue = A.V. Γ— Q Accounted revenue ✦86 m p.a. Domestic: 28,100 t Γ— ✦3,060 = ✦86 m = ✦86 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦61.1 m p.a. Revenue ✦86 m βˆ’ cost ✦885 Γ— 28,100 t = ✦61.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦61.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Cama 33.3% Madiana 33.3% Oslola 33.3%

Inputs

Chemicals ✦5.43 m Coconut Oil ✦4.77 m Plastics ✦2.36 m

Output

Final domestic use ✦86 m

Made from per tonne

Used in p.a.

  • Final domestic use 28,100 t ✦86 m 100%