MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Silk

πŸ“¦
Factbook F-243161
Silk Raw material Textiles
Production2,810 t p.a.
Exports0 mg
Value per tonne✦37,910
Revenue✦107 m
Value added✦106 m
Surplus✦38.5 m
  • Per tonne:
  • Labour ✦18,730 (Sf 2.34)
  • Materials ✦0
  • Capital ✦5,220
  • Energy ✦250
  • Surplus ✦13,710

Whole chain per tonne: 500 labour hours, 5,000 kWh.

Formula

A.C. = w0LhSf Labour ✦18,730 Shadow wage w0 ✦16 an hour Γ— Lh 500 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 ✦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital ✦5,220 Depreciation and maintenance ✦3,600 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 ✦250 E 5,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦24,200

A.V. = rP*world Accounted value ✦37,910 per tonne World price $25,000 per tonne plus freight and insurance 1.08% = P* $25,275 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. = ✦37,910

Revenue = A.V. Γ— Q Accounted revenue ✦107 m p.a. Domestic: 2,810 t Γ— ✦37,910 = ✦107 m = ✦107 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦38.5 m p.a. Revenue ✦107 m βˆ’ cost ✦24,200 Γ— 2,810 t = ✦38.5 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦38.5 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Aloubaera 100%

Output

Final domestic use ✦107 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 2,810 t ✦107 m 100%