MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Military Aircraft

πŸ“¦
Factbook F-243161
Military Aircraft Tier 3 Defence
Production28.1 units p.a.
Exports0 units
Value per unit✦62.4 m
Revenue✦1.75 bn
Value added✦1.75 bn
Surplus✦1.38 bn
  • Per unit:
  • Labour ✦2.81 m (Sf 2.34)
  • Materials ✦63,070
  • Capital ✦10.4 m
  • Energy ✦150,000
  • Surplus ✦48.9 m

Whole chain per unit: 75,190 labour hours, 3,164,000 kWh.

Formula

A.C. = w0LhSf Labour ✦2.81 m Shadow wage w0 ✦16 an hour Γ— Lh 75,000 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 ✦63,070 Aluminium: 12 t Γ— $900/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦15,684 Electronic Components: 1 t Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦46,010 Steel: 3 t Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦1,389 + (D + Mo)Ξ±e Capital ✦10.4 m Depreciation and maintenance ✦7.2 m 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 ✦150,000 E 3,000,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦13.5 m

A.V. = rP*world Accounted value ✦62.4 m per unit World price $40,000,000 per unit plus freight and insurance 4% = P* $41,600,000 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. = ✦62.4 m

Revenue = A.V. Γ— Q Accounted revenue ✦1.75 bn p.a. Domestic: 28.1 units Γ— ✦62.4 m = ✦1.75 bn = ✦1.75 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦1.38 bn p.a. Revenue ✦1.75 bn βˆ’ cost ✦13.5 m Γ— 28.1 units = ✦1.37 bn Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦1.38 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 50% Oslola 50%

Made by

Inputs

Electronic Components ✦1.29 m Aluminium ✦440,720 Steel ✦39,031

Output

Final domestic use ✦1.75 bn

Made from per unit

Used in p.a.

  • Final domestic use 28.1 units ✦1.75 bn 100%