MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Diving Equipment

πŸ“¦
Factbook F-243161
Diving Equipment Tier 2 Leisure
Production4,215 t p.a.
Exports0 mg
Value per tonne✦22,760
Revenue✦95.9 m
Value added✦92.9 m
Surplus✦58.3 m
  • Per tonne:
  • Labour ✦5,618 (Sf 2.34)
  • Materials ✦555
  • Capital ✦2,610
  • Energy ✦150
  • Surplus ✦13,827

Whole chain per tonne: 158 labour hours, 3,250 kWh.

Formula

A.C. = w0LhSf Labour ✦5,618 Shadow wage w0 ✦16 an hour Γ— Lh 150 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 ✦555 Rubber: 300 kg Γ— $850/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦370 Steel: 400 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦185 + (D + Mo)Ξ±e Capital ✦2,610 Depreciation and maintenance ✦1,800 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 ✦150 E 3,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦8,933

A.V. = rP*world Accounted value ✦22,760 per tonne World price $15,000 per tonne plus freight and insurance 1.13% = P* $15,165 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. = ✦22,760

Revenue = A.V. Γ— Q Accounted revenue ✦95.9 m p.a. Domestic: 4,215 t Γ— ✦22,760 = ✦95.9 m = ✦95.9 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦58.3 m p.a. Revenue ✦95.9 m βˆ’ cost ✦8,933 Γ— 4,215 t = ✦58.3 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦58.3 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Grenadines 100%

Inputs

Rubber ✦1.56 m Steel ✦780,618

Output

Final domestic use ✦95.9 m

Made from per tonne

Used in p.a.

  • Final domestic use 4,215 t ✦95.9 m 100%