NEW πŸ“—Story: Caffeine ❌

Synthetic Rubber

Synthetic Rubber Tier 1 Chemicals
Production224,800 t p.a.
Exports0 mg
Value per tonne✦1,257
Revenue✦283 m
Value added✦186 m
Surplus✦125 m
  • Per tonne:
  • Labour ✦56.2 (Sf 2.34)
  • Materials ✦338
  • Capital ✦218
  • Energy ✦90
  • Surplus ✦555

Whole chain per tonne: 1.58 labour hours, 1,960 kWh.

Formula

A.C. = w0LhSf Labour ✦56.2 Shadow wage w0 ✦16 an hour Γ— Lh 1.5 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 ✦338 Petroleum: 8 bbl Γ— $30/bbl Γ— r 1.5 Γ— border 0.94 Γ— Ξ» 1.00 = ✦338 + (D + Mo)Ξ±e Capital ✦218 Depreciation and maintenance ✦150 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 ✦90 E 1,800 kWh per tonne Γ— pe ✦0.05 per kWh = ✦702

A.V. = rP*world Accounted value ✦1,257 per tonne World price $810 per tonne plus freight and insurance 3.47% = P* $838 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. = ✦1,257

Revenue = A.V. Γ— Q Accounted revenue ✦283 m p.a. Domestic: 224,800 t Γ— ✦1,257 = ✦283 m = ✦283 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦125 m p.a. Revenue ✦283 m βˆ’ cost ✦702 Γ— 224,800 t = ✦125 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦125 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made by

  • Firewalk
    • Firewalk Barbados Plant
    • Firewalk Headquarters & Main Works
    • Firewalk Kairi Plant
    • Firewalk Praia Plant
    • Firewalk Summers Plant
    • Firewalk Tenerife Plant

Output

Final domestic use ✦283 m

Made from per tonne

  • Synthetic Rubber1 t✦1,257

Used in p.a.

  • Final domestic use 224,800 t ✦283 m 100%