MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Aircraft

πŸ“¦
Factbook F-243161
Read more: CM-800, Gull-Class, Horus-Class
Aircraft Tier 3 Vehicles
Production56.2 units p.a.
Exports0 units
Value per unit✦2.34 m
Revenue✦132 m
Value added✦129 m
Surplus✦95.9 m
  • Per unit:
  • Labour ✦149,800 (Sf 2.34)
  • Materials ✦43,990
  • Capital ✦435,000
  • Energy ✦5,000
  • Surplus ✦1.71 m

Whole chain per unit: 4,105 labour hours, 291,300 kWh.

Formula

A.C. = w0LhSf Labour ✦149,800 Shadow wage w0 ✦16 an hour Γ— Lh 4,000 hours per unit Γ— skill factor Sf 2.34 Sf for industry: training ✦45,000 against ✦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials ✦43,990 Aluminium: 15 t Γ— $900/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦19,605 Electronic Components: 500 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦23,005 Steel: 3 t Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦1,389 + (D + Mo)Ξ±e Capital ✦435,000 Depreciation and maintenance ✦300,000 per unit 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 ✦5,000 E 100,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦633,800

A.V. = rP*world Accounted value ✦2.34 m per unit World price $1,500,000 per unit plus freight and insurance 4% = P* $1,560,000 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. = ✦2.34 m

Revenue = A.V. Γ— Q Accounted revenue ✦132 m p.a. Domestic: 56.2 units Γ— ✦2.34 m = ✦132 m = ✦132 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦95.9 m p.a. Revenue ✦132 m βˆ’ cost ✦633,800 Γ— 56.2 units = ✦95.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦95.9 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Ascension 33.3% Kairi 33.3% Oslola 33.3%

Made by

Inputs

Electronic Components ✦1.29 m Aluminium ✦1.1 m Steel ✦78,062

Output

Final domestic use ✦132 m

Made from per unit

Used in p.a.

  • Final domestic use 56.2 units ✦132 m 100%