MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Calculating Machines

πŸ“¦
Factbook F-243161
Calculating Machines Tier 3 Instruments
Production28,100 units p.a.
Exports0 units
Value per unit✦312
Revenue✦8.77 m
Value added✦7.31 m
Surplus✦3.46 m
  • Per unit:
  • Labour ✦93.6 (Sf 2.34)
  • Materials ✦47.8
  • Capital ✦43.5
  • Energy ✦4
  • Surplus ✦123

Whole chain per unit: 2.68 labour hours, 100 kWh.

Formula

A.C. = w0LhSf Labour ✦93.6 Shadow wage w0 ✦16 an hour Γ— Lh 2.5 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 ✦47.8 Electronic Components: 1 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦46 Plastics: 1 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦0.839 Steel: 2 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦0.926 + (D + Mo)Ξ±e Capital ✦43.5 Depreciation and maintenance ✦30 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 ✦4 E 80 kWh per unit Γ— pe ✦0.05 per kWh = ✦189

A.V. = rP*world Accounted value ✦312 per unit World price $200 per unit plus freight and insurance 4% = P* $208 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. = ✦312

Revenue = A.V. Γ— Q Accounted revenue ✦8.77 m p.a. Domestic: 28,100 units Γ— ✦312 = ✦8.77 m = ✦8.77 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦3.46 m p.a. Revenue ✦8.77 m βˆ’ cost ✦189 Γ— 28,100 units = ✦3.46 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦3.46 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kala 50% Barbados 50%

Inputs

Electronic Components ✦1.29 m Steel ✦26,021 Plastics ✦23,567

Output

Final domestic use ✦8.77 m

Made from per unit

Used in p.a.

  • Final domestic use 28,100 units ✦8.77 m 100%