MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Commercial Vessels

πŸ“¦
Factbook F-243161
Commercial Vessels Tier 4 Vehicles
Production56.2 units p.a.
Exports0 units
Value per unit✦31.2 m
Revenue✦1.75 bn
Value added✦1.22 bn
Surplus✦666 m
  • Per unit:
  • Labour ✦4.68 m (Sf 2.34)
  • Materials ✦9.3 m
  • Capital ✦5.22 m
  • Energy ✦150,000
  • Surplus ✦11.8 m

Whole chain per unit: 147,800 labour hours, 5,985,000 kWh.

Formula

A.C. = w0LhSf Labour ✦4.68 m Shadow wage w0 ✦16 an hour Γ— Lh 125,000 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 ✦9.3 m Copper: 30 t Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦205,440 Nuclear Reactors: 1 unit Γ— $5,000,000/unit Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦7.2 m Paints: 20 t Γ— $1,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦46,060 Steel: 4,000 t Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦1.85 m + (D + Mo)Ξ±e Capital ✦5.22 m Depreciation and maintenance ✦3.6 m 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 ✦150,000 E 3,000,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦19.4 m

A.V. = rP*world Accounted value ✦31.2 m per unit World price $20,000,000 per unit plus freight and insurance 4% = P* $20,800,000 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. = ✦31.2 m

Revenue = A.V. Γ— Q Accounted revenue ✦1.75 bn p.a. Domestic: 56.2 units Γ— ✦31.2 m = ✦1.75 bn = ✦1.75 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦666 m p.a. Revenue ✦1.75 bn βˆ’ cost ✦19.4 m Γ— 56.2 units = ✦665 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦666 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Caimanas 12.5% Curacao 12.5% Costa Verde 12.5% Anguilla 12.5% Cama 12.5% Virgin 12.5% Bahama 12.5% Lucayoneque 12.5%

Made by

  • Argo Meridian
    • Tortuga Yard
    • Freeport Yard
    • Costa Verde Yard
    • Curacao Yard

Inputs

Nuclear Reactors ✦405 m Steel ✦104 m Copper ✦11.5 m Paints ✦2.59 m

Output

Final domestic use ✦1.75 bn

Made from per unit

Used in p.a.

  • Final domestic use 56.2 units ✦1.75 bn 100%