MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Sulphur

πŸ“¦
Factbook F-243161
Sulphur Raw material Chemicals
Production112,400 t p.a.
Exports0 mg
Value per tonne✦121
Revenue✦13.6 m
Value added✦13.3 m
Surplus✦8.99 m
  • Per tonne:
  • Labour ✦2.21 (Sf 2.76)
  • Materials ✦0
  • Capital ✦36.2
  • Energy ✦2.5
  • Surplus ✦79.9

Whole chain per tonne: 0.05 labour hours, 50 kWh.

Formula

A.C. = w0LhSf Labour ✦2.21 Shadow wage w0 ✦16 an hour Γ— Lh 0.05 hours per tonne Γ— skill factor Sf 2.76 Sf for energy: training ✦60,000 against ✦45,000, queue 30 hours against 48 + Ξ£ qiPirΞ»i Materials ✦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital ✦36.2 Depreciation and maintenance ✦25 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 ✦2.5 E 50 kWh per tonne Γ— pe ✦0.05 per kWh = ✦41

A.V. = rP*world Accounted value ✦121 per tonne World price $60 per tonne plus freight and insurance 34.3% = P* $80.6 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. = ✦121

Revenue = A.V. Γ— Q Accounted revenue ✦13.6 m p.a. Domestic: 112,400 t Γ— ✦121 = ✦13.6 m = ✦13.6 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦8.99 m p.a. Revenue ✦13.6 m βˆ’ cost ✦41 Γ— 112,400 t = ✦8.99 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦8.99 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Allia 10% Aloi 10% Kabuli 10% Karu 10% Kitts 10% Lucia 10% Youlouca 10% Fogo 10% Demon 10% Oslola 10%

Output

Fertiliser ✦9.17 m Matches ✦16,986 Final domestic use ✦4.4 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Sulphur112,400 t✦13.6 m100%
  • Final domestic use 36,390 t ✦4.4 m 32.4%