MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Microscopes

πŸ“¦
Factbook F-243161
Microscopes Tier 3 Instruments
Production28,100 units p.a.
Exports0 units
Value per unit✦1,170
Revenue✦32.9 m
Value added✦30.3 m
Surplus✦4.34 m
  • Per unit:
  • Labour ✦749 (Sf 3.74)
  • Materials ✦77.6
  • Capital ✦174
  • Energy ✦15
  • Surplus ✦155

Whole chain per unit: 13 labour hours, 311 kWh.

Formula

A.C. = w0LhSf Labour ✦749 Shadow wage w0 ✦16 an hour Γ— Lh 12.5 hours per unit Γ— skill factor Sf 3.74 Sf for science: training ✦120,000 against ✦45,000, queue 60 hours against 48 + Ξ£ qiPirΞ»i Materials ✦77.6 Optical Lenses: 500 g Γ— $100,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦75.8 Steel: 4 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦1.85 + (D + Mo)Ξ±e Capital ✦174 Depreciation and maintenance ✦120 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 ✦15 E 300 kWh per unit Γ— pe ✦0.05 per kWh = ✦1,015

A.V. = rP*world Accounted value ✦1,170 per unit World price $750 per unit plus freight and insurance 4% = P* $780 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. = ✦1,170

Revenue = A.V. Γ— Q Accounted revenue ✦32.9 m p.a. Domestic: 28,100 units Γ— ✦1,170 = ✦32.9 m = ✦32.9 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦4.34 m p.a. Revenue ✦32.9 m βˆ’ cost ✦1,015 Γ— 28,100 units = ✦4.36 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦4.34 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbados 50% Oslola 50%

Inputs

Optical Lenses ✦2.13 m Steel ✦52,041

Output

Final domestic use ✦32.9 m

Made from per unit

Used in p.a.

  • Final domestic use 28,100 units ✦32.9 m 100%