MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Bicycles & Pedal Motors

πŸ“¦
Factbook F-243161
Bicycles & Pedal Motors Tier 2 Vehicles
Production5.9 million units p.a.
Exports1.97 million units
Value per unit✦576
Revenue✦3.4 bn
Value added✦3.23 bn
Surplus✦2 bn
  • Per unit:
  • Labour ✦84.3 (Sf 2.34)
  • Materials ✦21.3
  • Capital ✦95.7
  • Energy ✦7.5
  • Surplus ✦367

Whole chain per unit: 2.31 labour hours, 203 kWh.

Formula

A.C. = w0LhSf Labour ✦84.3 Shadow wage w0 ✦16 an hour Γ— Lh 2.25 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 ✦21.3 Aluminium: 3 kg Γ— $900/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦3.92 Copper: 600 g Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦4.11 Plastics: 2 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦1.68 Rubber: 1.5 kg Γ— $850/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦1.85 Steel: 21 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦9.72 + (D + Mo)Ξ±e Capital ✦95.7 Depreciation and maintenance ✦66 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 ✦7.5 E 150 kWh per unit Γ— pe ✦0.05 per kWh = ✦209

A.V. = rP*world Accounted value ✦576 per unit World price $400 per unit less freight and insurance 4% = P* $384 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. = ✦576

Revenue = A.V. Γ— Q Accounted revenue ✦3.4 bn p.a. Domestic: 3.93 million units Γ— ✦576 = ✦2.27 bn Exports: 1.97 million units Γ— ✦576 = ✦1.13 bn = ✦3.4 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦2 bn p.a. Revenue ✦3.4 bn βˆ’ cost ✦209 Γ— 5.9 million units = ✦2.17 bn Export charges ✦170 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 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 61.5% Tenerife 7.69% Barbados 7.69% Brava 7.69% Praia 7.69% Oslola 7.69%

Made by

  • Gina
    • Gina Barbados Plant
    • Gina Brava Plant
    • Gina Headquarters & Factory
    • Gina Kairi Plant
    • Gina Praia Plant
    • Gina Tenerife Plant

Inputs

Steel ✦57.4 m Copper ✦24.2 m Aluminium ✦23.1 m Rubber ✦10.9 m Plastics ✦9.9 m

Output

Final domestic use ✦2.27 bn

Made from per unit

Used in p.a.

  • Final domestic use 3.93 million units ✦2.27 bn 66.7%
  • Exports 1.97 million units ✦1.13 bn 33.3%