MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Wicker & Cane

πŸ“¦
Factbook F-243161
Wicker & Cane Raw material Forestry
Production22,480 t p.a.
Exports0 mg
Value per tonne✦1,166
Revenue✦26.2 m
Value added✦26.1 m
Surplus✦10.9 m
  • Per tonne:
  • Labour ✦591 (Sf 1.85)
  • Materials ✦0
  • Capital ✦87
  • Energy ✦5
  • Surplus ✦483

Whole chain per tonne: 20 labour hours, 100 kWh.

Formula

A.C. = w0LhSf Labour ✦591 Shadow wage w0 ✦16 an hour Γ— Lh 20 hours per tonne Γ— skill factor Sf 1.85 Sf for agriculture: training ✦30,000 against ✦45,000, queue 10 hours against 48 + Ξ£ qiPirΞ»i Materials ✦0 A raw material, with no recipe inputs. + (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 ✦5 E 100 kWh per tonne Γ— pe ✦0.05 per kWh = ✦683

A.V. = rP*world Accounted value ✦1,166 per tonne World price $750 per tonne plus freight and insurance 3.67% = P* $778 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. = ✦1,166

Revenue = A.V. Γ— Q Accounted revenue ✦26.2 m p.a. Domestic: 22,480 t Γ— ✦1,166 = ✦26.2 m = ✦26.2 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦10.9 m p.a. Revenue ✦26.2 m βˆ’ cost ✦683 Γ— 22,480 t = ✦10.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦10.9 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Helena 20% Benahoare 20% Berbera 20% Meridia 20% Mira 20%

Output

Wicker Furniture ✦23.6 m Final domestic use ✦2.62 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Wicker & Cane22,480 t✦26.2 m100%
  • Final domestic use 2,248 t ✦2.62 m 10%