MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Industrial Machinery

πŸ“¦
Factbook F-243161
Industrial Machinery Tier 3 Machinery
Production292,200 units p.a.
Exports67,440 units
Value per unit✦43,200
Revenue✦12.6 bn
Value added✦10.1 bn
Surplus✦6.26 bn
  • Per unit:
  • Labour ✦5,618 (Sf 2.34)
  • Materials ✦8,059
  • Capital ✦6,090
  • Energy ✦500
  • Surplus ✦22,930

Whole chain per unit: 164 labour hours, 16,160 kWh.

Formula

A.C. = w0LhSf Labour ✦5,618 Shadow wage w0 ✦16 an hour Γ— Lh 150 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 ✦8,059 Copper: 300 kg Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦2,054 Electronic Components: 50 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦2,301 Steel: 8 t Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦3,704 + (D + Mo)Ξ±e Capital ✦6,090 Depreciation and maintenance ✦4,200 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 ✦500 E 10,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦20,270

A.V. = rP*world Accounted value ✦43,200 per unit World price $30,000 per unit less freight and insurance 4% = P* $28,800 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. = ✦43,200

Revenue = A.V. Γ— Q Accounted revenue ✦12.6 bn p.a. Domestic: 224,800 units Γ— ✦43,200 = ✦9.71 bn Exports: 67,440 units Γ— ✦43,200 = ✦2.91 bn = ✦12.6 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦6.26 bn p.a. Revenue ✦12.6 bn βˆ’ cost ✦20,270 Γ— 292,200 units = ✦6.7 bn Export charges ✦437 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. = ✦6.26 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 30.8% Curacao 3.85% Kala 3.85% Canary 3.85% Meridia 3.85% Mira 3.85% Tenerife 3.85% Barbados 3.85% Barbary 3.85% Cama 3.85% Karu 3.85% Bahama 3.85% Caicos 3.85% Nassau 3.85% Java 3.85% Praia 3.85% Viana 3.85% Hetland 3.85% Oslola 3.85%

Made by

  • Atlantic Works
    • Celtic Works
    • Cold Works
    • Heavy Works
    • Java Works
    • Northern Works
    • Sahara Works
    • Tropical Works
  • Method Heavy
    • Method Caribbean Works
    • Method North Works
    • Method Process Works
    • Method Resource Works
    • Method Tropical Works

Inputs

Steel ✦1.08 bn Electronic Components ✦672 m Copper ✦600 m

Output

Final domestic use ✦9.71 bn

Made from per unit

Used in p.a.

  • Final domestic use 224,800 units ✦9.71 bn 76.9%
  • Exports 67,440 units ✦2.91 bn 23.1%