MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Tiles

πŸ“¦
Factbook F-243161
Tiles Tier 3 Construction
Production562,000 t p.a.
Exports0 mg
Value per tonne✦485
Revenue✦272 m
Value added✦230 m
Surplus✦139 m
  • Per tonne:
  • Labour ✦74.9 (Sf 2.34)
  • Materials ✦34.6
  • Capital ✦87
  • Energy ✦40
  • Surplus ✦248

Whole chain per tonne: 2.09 labour hours, 835 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 ✦34.6 Dyes & Pigments: 10 kg Γ— $2,000/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦30.6 Sand & Gravel: 300 kg Γ— $6/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦4.05 + (D + Mo)Ξ±e Capital ✦87 Depreciation and maintenance ✦60 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 ✦40 E 800 kWh per tonne Γ— pe ✦0.05 per kWh = ✦237

A.V. = rP*world Accounted value ✦485 per tonne World price $300 per tonne plus freight and insurance 7.67% = P* $323 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. = ✦485

Revenue = A.V. Γ— Q Accounted revenue ✦272 m p.a. Domestic: 562,000 t Γ— ✦485 = ✦272 m = ✦272 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦139 m p.a. Revenue ✦272 m βˆ’ cost ✦237 Γ— 562,000 t = ✦139 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦139 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 33.3% Kairi 33.3% Oslola 33.3%

Inputs

Dyes & Pigments ✦17.2 m Sand & Gravel ✦2.28 m

Output

Final domestic use ✦272 m

Made from per tonne

Used in p.a.

  • Final domestic use 562,000 t ✦272 m 100%