MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Board Games

πŸ“¦
Factbook F-243161
Board Games Tier 4 Leisure
Production8,430 t p.a.
Exports0 mg
Value per tonne✦6,090
Revenue✦51.3 m
Value added✦45.4 m
Surplus✦30.8 m
  • Per tonne:
  • Labour ✦1,124 (Sf 2.34)
  • Materials ✦659
  • Capital ✦609
  • Energy ✦50
  • Surplus ✦3,648

Whole chain per tonne: 33.4 labour hours, 3,154 kWh.

Formula

A.C. = w0LhSf Labour ✦1,124 Shadow wage w0 ✦16 an hour Γ— Lh 30 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 ✦659 Paper: 800 kg Γ— $575/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦659 + (D + Mo)Ξ±e Capital ✦609 Depreciation and maintenance ✦420 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 ✦50 E 1,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,442

A.V. = rP*world Accounted value ✦6,090 per tonne World price $4,000 per tonne plus freight and insurance 1.5% = P* $4,060 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. = ✦6,090

Revenue = A.V. Γ— Q Accounted revenue ✦51.3 m p.a. Domestic: 8,430 t Γ— ✦6,090 = ✦51.3 m = ✦51.3 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦30.8 m p.a. Revenue ✦51.3 m βˆ’ cost ✦2,442 Γ— 8,430 t = ✦30.8 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦30.8 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Nassau 50% Oslola 50%

Inputs

Paper ✦5.56 m

Output

Final domestic use ✦51.3 m

Made from per tonne

Used in p.a.

  • Final domestic use 8,430 t ✦51.3 m 100%