MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Tin

πŸ“¦
Factbook F-243161
Tin Raw material Metals imported
Production11,240 t p.a.
Exports0 mg
Value per tonne✦21,240
Revenue✦239 m
Value added✦236 m
Surplus✦137 m
  • Per tonne:
  • Labour ✦150 (Sf 2.34)
  • Materials ✦0
  • Capital ✦8,700
  • Energy ✦250
  • Surplus ✦12,140

Whole chain per tonne: 4 labour hours, 5,000 kWh.

Formula

A.C. = w0LhSf Labour ✦150 Shadow wage w0 ✦16 an hour Γ— Lh 4 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 ✦8,700 Depreciation and maintenance ✦6,000 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 = ✦9,100

A.V. = rP*world Accounted value ✦21,240 per tonne World price $14,000 per tonne plus freight and insurance 1.14% = P* $14,154 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. = ✦21,240

Revenue = A.V. Γ— Q Accounted revenue ✦239 m p.a. Domestic: 11,240 t Γ— ✦21,240 = ✦239 m = ✦239 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦137 m p.a. Revenue ✦239 m βˆ’ cost ✦9,100 Γ— 11,240 t = ✦136 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦137 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Output

Canned Fish ✦2.33 m Final domestic use ✦236 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Tin imported11,240 t✦239 m100%
  • Final domestic use 11,130 t ✦236 m 99%