MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Musical Instruments

πŸ“¦
Factbook F-243161
Musical Instruments Tier 2 Luxury
Production281,000 units p.a.
Exports0 units
Value per unit✦780
Revenue✦219 m
Value added✦217 m
Surplus✦112 m
  • Per unit:
  • Labour ✦324 (Sf 2.70)
  • Materials ✦1.28
  • Capital ✦52.2
  • Energy ✦5
  • Surplus ✦398

Whole chain per unit: 7.51 labour hours, 101 kWh.

Formula

A.C. = w0LhSf Labour ✦324 Shadow wage w0 ✦16 an hour Γ— Lh 7.5 hours per unit Γ— skill factor Sf 2.70 Sf for trades: training ✦40,000 against ✦45,000, queue 36 hours against 48 + Ξ£ qiPirΞ»i Materials ✦1.28 Steel: 1 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦0.463 Timber: 10 kg Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦0.814 + (D + Mo)Ξ±e Capital ✦52.2 Depreciation and maintenance ✦36 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 ✦5 E 100 kWh per unit Γ— pe ✦0.05 per kWh = ✦382

A.V. = rP*world Accounted value ✦780 per unit World price $500 per unit plus freight and insurance 4% = P* $520 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. = ✦780

Revenue = A.V. Γ— Q Accounted revenue ✦219 m p.a. Domestic: 281,000 units Γ— ✦780 = ✦219 m = ✦219 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦112 m p.a. Revenue ✦219 m βˆ’ cost ✦382 Γ— 281,000 units = ✦112 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦112 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Allia 20% Karu 20% Youlouca 20% Mayaguana 20% Viana 20%

Inputs

Timber ✦228,678 Steel ✦130,103

Output

Final domestic use ✦219 m

Made from per unit

Used in p.a.

  • Final domestic use 281,000 units ✦219 m 100%