NEW πŸ“—Story: Caffeine ❌

Cameras

Cameras Tier 3 Instruments
Production168,600 units p.a.
Exports0 units
Value per unit✦390
Revenue✦65.8 m
Value added✦60.1 m
Surplus✦35.5 m
  • Per unit:
  • Labour ✦93.6 (Sf 2.34)
  • Materials ✦30.5
  • Capital ✦52.2
  • Energy ✦3
  • Surplus ✦211

Whole chain per unit: 2.7 labour hours, 63.8 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 ✦30.5 Optical Lenses: 200 g Γ— $100,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦30.3 Steel: 500 g Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦0.232 + (D + Mo)Ξ±e Capital ✦52.2 Depreciation and maintenance ✦36 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 ✦3 E 60 kWh per unit Γ— pe ✦0.05 per kWh = ✦179

A.V. = rP*world Accounted value ✦390 per unit World price $250 per unit plus freight and insurance 4% = P* $260 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. = ✦390

Revenue = A.V. Γ— Q Accounted revenue ✦65.8 m p.a. Domestic: 168,600 units Γ— ✦390 = ✦65.8 m = ✦65.8 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦35.5 m p.a. Revenue ✦65.8 m βˆ’ cost ✦179 Γ— 168,600 units = ✦35.5 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦35.5 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Output

Final domestic use ✦65.8 m

Made from per unit

Used in p.a.

  • Final domestic use 168,600 units ✦65.8 m 100%