MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Bags & Luggage

πŸ“¦
Factbook F-243161
Bags & Luggage Tier 4 Textiles
Production42,150 t p.a.
Exports0 mg
Value per tonne✦18,970
Revenue✦800 m
Value added✦513 m
Surplus✦87.4 m
  • Per tonne:
  • Labour ✦7,491 (Sf 2.34)
  • Materials ✦6,693
  • Capital ✦2,610
  • Energy ✦100
  • Surplus ✦2,080

Whole chain per tonne: 297 labour hours, 5,345 kWh.

Formula

A.C. = w0LhSf Labour ✦7,491 Shadow wage w0 ✦16 an hour Γ— Lh 200 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 ✦6,693 Fabric: 400 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦2,133 Leather: 500 kg Γ— $6,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦4,560 + (D + Mo)Ξ±e Capital ✦2,610 Depreciation and maintenance ✦1,800 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 ✦100 E 2,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦16,890

A.V. = rP*world Accounted value ✦18,970 per tonne World price $12,500 per tonne plus freight and insurance 1.16% = P* $12,650 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. = ✦18,970

Revenue = A.V. Γ— Q Accounted revenue ✦800 m p.a. Domestic: 42,150 t Γ— ✦18,970 = ✦800 m = ✦800 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦87.4 m p.a. Revenue ✦800 m βˆ’ cost ✦16,890 Γ— 42,150 t = ✦87.6 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦87.4 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Helvasia 50% Oslola 50%

Inputs

Leather ✦192 m Fabric ✦89.9 m

Output

Final domestic use ✦800 m

Made from per tonne

Used in p.a.

  • Final domestic use 42,150 t ✦800 m 100%