MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Embroidery

πŸ“¦
Factbook F-243161
Embroidery Tier 4 Textiles
Production28,100 t p.a.
Exports14,050 t
Value per tonne✦59,370
Revenue✦1.67 bn
Value added✦1.51 bn
Surplus✦477 m
  • Per tonne:
  • Labour ✦28,090 (Sf 2.34)
  • Materials ✦5,405
  • Capital ✦4,350
  • Energy ✦100
  • Surplus ✦21,420

Whole chain per tonne: 795 labour hours, 4,970 kWh.

Formula

A.C. = w0LhSf Labour ✦28,090 Shadow wage w0 ✦16 an hour Γ— Lh 750 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 ✦5,405 Fabric: 800 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦4,266 Sewing Supplies: 100 kg Γ— $7,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦1,139 + (D + Mo)Ξ±e Capital ✦4,350 Depreciation and maintenance ✦3,000 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 = ✦37,950

A.V. = rP*world Accounted value ✦59,370 per tonne World price $40,000 per tonne less freight and insurance 1.05% = P* $39,580 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦59,370

Revenue = A.V. Γ— Q Accounted revenue ✦1.67 bn p.a. Domestic: 14,050 t Γ— ✦59,370 = ✦834 m Exports: 14,050 t Γ— ✦59,370 = ✦834 m = ✦1.67 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦477 m p.a. Revenue ✦1.67 bn βˆ’ cost ✦37,950 Γ— 28,100 t = ✦602 m Export charges ✦125 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦477 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Mira 80% Saba 20%

Inputs

Fabric ✦120 m Sewing Supplies ✦32 m

Output

Final domestic use ✦834 m

Made from per tonne

Used in p.a.

  • Final domestic use 14,050 t ✦834 m 50%
  • Exports 14,050 t ✦834 m 50%