MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Camping Equipment

πŸ“¦
Factbook F-243161
Camping Equipment Tier 4 Leisure
Production22,480 t p.a.
Exports0 mg
Value per tonne✦9,120
Revenue✦205 m
Value added✦125 m
Surplus✦38.4 m
  • Per tonne:
  • Labour ✦2,809 (Sf 2.34)
  • Materials ✦3,461
  • Capital ✦1,044
  • Energy ✦100
  • Surplus ✦1,706

Whole chain per tonne: 104 labour hours, 6,486 kWh.

Formula

A.C. = w0LhSf Labour ✦2,809 Shadow wage w0 ✦16 an hour Γ— Lh 75 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 ✦3,461 Aluminium: 200 kg Γ— $900/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦261 Fabric: 600 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦3,200 + (D + Mo)Ξ±e Capital ✦1,044 Depreciation and maintenance ✦720 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 ✦100 E 2,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦7,414

A.V. = rP*world Accounted value ✦9,120 per tonne World price $6,000 per tonne plus freight and insurance 1.33% = P* $6,078 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. = ✦9,120

Revenue = A.V. Γ— Q Accounted revenue ✦205 m p.a. Domestic: 22,480 t Γ— ✦9,120 = ✦205 m = ✦205 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦38.4 m p.a. Revenue ✦205 m βˆ’ cost ✦7,414 Γ— 22,480 t = ✦38.3 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦38.4 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Nassau 50% Oslola 50%

Inputs

Fabric ✦71.9 m Aluminium ✦5.88 m

Output

Final domestic use ✦205 m

Made from per tonne

Used in p.a.

  • Final domestic use 22,480 t ✦205 m 100%