MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Boats

πŸ“¦
Factbook F-243161
Boats Tier 4 Vehicles
Production84,300 units p.a.
Exports0 units
Value per unit✦31,200
Revenue✦2.63 bn
Value added✦2.57 bn
Surplus✦1.58 bn
  • Per unit:
  • Labour ✦6,477 (Sf 2.70)
  • Materials ✦481
  • Capital ✦5,220
  • Energy ✦250
  • Surplus ✦18,770

Whole chain per unit: 154 labour hours, 5,343 kWh.

Formula

A.C. = w0LhSf Labour ✦6,477 Shadow wage w0 ✦16 an hour Γ— Lh 150 hours per unit Γ— skill factor Sf 2.70 Sf for trades: training ✦40,000 against ✦45,000, queue 36 hours against 48 + Ξ£ qiPirΞ»i Materials ✦481 Fabric: 50 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦267 Steel: 200 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦92.6 Timber: 1.5 t Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦122 + (D + Mo)Ξ±e Capital ✦5,220 Depreciation and maintenance ✦3,600 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 ✦250 E 5,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦12,430

A.V. = rP*world Accounted value ✦31,200 per unit World price $20,000 per unit plus freight and insurance 4% = P* $20,800 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. = ✦31,200

Revenue = A.V. Γ— Q Accounted revenue ✦2.63 bn p.a. Domestic: 84,300 units Γ— ✦31,200 = ✦2.63 bn = ✦2.63 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦1.58 bn p.a. Revenue ✦2.63 bn βˆ’ cost ✦12,430 Γ— 84,300 units = ✦1.58 bn Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦1.58 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Anguilla 7.69% Barbary 7.69% Colombier 7.69% Grenadines 7.69% Virgin 7.69% Curateo 7.69% Lucayoneque 7.69% Mayaguana 7.69% Nassau 7.69% Rum 7.69% Yabaque 7.69% Yuma 7.69% Viana 7.69%

Inputs

Fabric ✦22.5 m Timber ✦10.3 m Steel ✦7.81 m

Output

Final domestic use ✦2.63 bn

Made from per unit

Used in p.a.

  • Final domestic use 84,300 units ✦2.63 bn 100%