MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Bedding

πŸ“¦
Factbook F-243161
Bedding Tier 4 Household
Production70,250 t p.a.
Exports0 mg
Value per tonne✦9,120
Revenue✦641 m
Value added✦242 m
Surplus✦49.4 m
  • Per tonne:
  • Labour ✦1,873 (Sf 2.34)
  • Materials ✦5,599
  • Capital ✦870
  • Energy ✦75
  • Surplus ✦703

Whole chain per tonne: 100 labour hours, 5,127 kWh.

Formula

A.C. = w0LhSf Labour ✦1,873 Shadow wage w0 ✦16 an hour Γ— Lh 50 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 ✦5,599 Fabric: 1.05 t Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦5,600 + (D + Mo)Ξ±e Capital ✦870 Depreciation and maintenance ✦600 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 ✦75 E 1,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦8,417

A.V. = rP*world Accounted value ✦9,120 per tonne World price $6,000 per tonne plus freight and insurance 1.33% = P* $6,078 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. = ✦9,120

Revenue = A.V. Γ— Q Accounted revenue ✦641 m p.a. Domestic: 70,250 t Γ— ✦9,120 = ✦641 m = ✦641 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦49.4 m p.a. Revenue ✦641 m βˆ’ cost ✦8,417 Γ— 70,250 t = ✦49.4 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦49.4 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Canary 33.3% Barbados 33.3% Oslola 33.3%

Inputs

Fabric ✦393 m

Output

Final domestic use ✦641 m

Made from per tonne

Used in p.a.

  • Final domestic use 70,250 t ✦641 m 100%