MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Hats & Headwear

πŸ“¦
Factbook F-243161
Hats & Headwear Tier 4 Textiles
Production8,430 t p.a.
Exports0 mg
Value per tonne✦22,760
Revenue✦192 m
Value added✦151 m
Surplus✦45.9 m
  • Per tonne:
  • Labour ✦9,364 (Sf 2.34)
  • Materials ✦4,800
  • Capital ✦3,045
  • Energy ✦100
  • Surplus ✦5,450

Whole chain per tonne: 302 labour hours, 4,144 kWh.

Formula

A.C. = w0LhSf Labour ✦9,364 Shadow wage w0 ✦16 an hour Γ— Lh 250 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 ✦4,800 Fabric: 600 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦3,200 Sewing Supplies: 20 kg Γ— $7,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦228 Wool: 300 kg Γ— $3,000/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦1,373 + (D + Mo)Ξ±e Capital ✦3,045 Depreciation and maintenance ✦2,100 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 = ✦17,310

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 ✦192 m p.a. Domestic: 8,430 t Γ— ✦22,760 = ✦192 m = ✦192 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦45.9 m p.a. Revenue ✦192 m βˆ’ cost ✦17,310 Γ— 8,430 t = ✦45.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦45.9 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 33.3% Barbados 33.3% Oslola 33.3%

Made by

Inputs

Fabric ✦27 m Wool ✦11.6 m Sewing Supplies ✦1.92 m

Output

Final domestic use ✦192 m

Made from per tonne

Used in p.a.

  • Final domestic use 8,430 t ✦192 m 100%