MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Automobiles

πŸ“¦
Factbook F-243161
Automobiles Tier 4 Vehicles
Production168,600 units p.a.
Exports28,100 units
Value per unit✦18,000
Revenue✦3.04 bn
Value added✦2.81 bn
Surplus✦2.05 bn
  • Per unit:
  • Labour ✦562 (Sf 2.34)
  • Materials ✦1,181
  • Capital ✦3,480
  • Energy ✦150
  • Surplus ✦12,627

Whole chain per unit: 18.6 labour hours, 5,151 kWh.

Formula

A.C. = w0LhSf Labour ✦562 Shadow wage w0 ✦16 an hour Γ— Lh 15 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 ✦1,181 Aluminium: 100 kg Γ— $900/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦131 Electronic Components: 10 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦460 Glass: 40 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦17.5 Paints: 10 kg Γ— $1,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦23 Plastics: 100 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦83.9 Rubber: 40 kg Γ— $850/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦49.3 Steel: 900 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦417 + (D + Mo)Ξ±e Capital ✦3,480 Depreciation and maintenance ✦2,400 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 ✦150 E 3,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦5,373

A.V. = rP*world Accounted value ✦18,000 per unit World price $12,500 per unit less freight and insurance 4% = P* $12,000 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦18,000

Revenue = A.V. Γ— Q Accounted revenue ✦3.04 bn p.a. Domestic: 140,500 units Γ— ✦18,000 = ✦2.53 bn Exports: 28,100 units Γ— ✦18,000 = ✦506 m = ✦3.04 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦2.05 bn p.a. Revenue ✦3.04 bn βˆ’ cost ✦5,373 Γ— 168,600 units = ✦2.13 bn Export charges ✦75.9 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦2.05 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Karu 61.5% Tenerife 7.69% Barbados 7.69% Kairi 7.69% Nassau 7.69% Oslola 7.69%

Made by

  • Avro
    • Avro Barbados Plant
    • Avro Headquarters & Assembly
    • Avro Nassau Assembly
    • Avro Oslola Works
    • Avro Tenerife Plant

Inputs

Electronic Components ✦77.6 m Steel ✦70.3 m Aluminium ✦22 m Plastics ✦14.1 m Rubber ✦8.31 m Paints ✦3.88 m Glass ✦2.95 m

Output

Final domestic use ✦2.53 bn

Made from per unit

Used in p.a.

  • Final domestic use 140,500 units ✦2.53 bn 83.3%
  • Exports 28,100 units ✦506 m 16.7%