MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Fabric

πŸ“¦
Factbook F-243161
Fabric Tier 3 Textiles
Production562,000 t p.a.
Exports0 mg
Value per tonne✦5,333
Revenue✦3 bn
Value added✦1.9 bn
Surplus✦880 m
  • Per tonne:
  • Labour ✦1,124 (Sf 2.34)
  • Materials ✦1,797
  • Capital ✦696
  • Energy ✦150
  • Surplus ✦1,566

Whole chain per tonne: 47.6 labour hours, 3,454 kWh.

Formula

A.C. = w0LhSf Labour ✦1,124 Shadow wage w0 ✦16 an hour Γ— Lh 30 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 ✦1,797 Chemicals: 50 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦32.2 Sea Island Cotton: 1.15 t Γ— $1,000/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦1,673 Dyes & Pigments: 30 kg Γ— $2,000/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦91.8 + (D + Mo)Ξ±e Capital ✦696 Depreciation and maintenance ✦480 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 = ✦3,767

A.V. = rP*world Accounted value ✦5,333 per tonne World price $3,500 per tonne plus freight and insurance 1.57% = P* $3,556 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. = ✦5,333

Revenue = A.V. Γ— Q Accounted revenue ✦3 bn p.a. Domestic: 562,000 t Γ— ✦5,333 = ✦3 bn = ✦3 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦880 m p.a. Revenue ✦3 bn βˆ’ cost ✦3,767 Γ— 562,000 t = ✦880 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦880 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 50% Oslola 50%

Made by

Inputs

Sea Island Cotton ✦940 m Dyes & Pigments ✦51.6 m Chemicals ✦18.1 m

Output

Clothing ✦1.45 bn Bedding ✦393 m Furniture ✦198 m Uniforms ✦144 m Embroidery ✦120 m Sporting Goods ✦112 m Underwear ✦98.9 m Bags & Luggage ✦89.9 m Camping Equipment ✦71.9 m Socks ✦65.9 m Final domestic use ✦169 m

Made from per tonne

Used in p.a.