MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Naval Vessels

πŸ“¦
Factbook F-243161
Read more: Universal Hull System, Aurora-class, Federal-class, Hovercraft Cutter, Hydrofoil Cutter, Mantle-class, Medium Cutter, Patrol Motor Launch, Swordfish-class
Naval Vessels Tier 3 Defence
Production141 units p.a.
Exports0 units
Value per unit✦23.4 m
Revenue✦3.29 bn
Value added✦3 bn
Surplus✦2.32 bn
  • Per unit:
  • Labour ✦2.25 m (Sf 2.34)
  • Materials ✦1.96 m
  • Capital ✦2.61 m
  • Energy ✦75,000
  • Surplus ✦16.5 m

Whole chain per unit: 62,690 labour hours, 3,385,000 kWh.

Formula

A.C. = w0LhSf Labour ✦2.25 m Shadow wage w0 ✦16 an hour Γ— Lh 60,000 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 ✦1.96 m Copper: 50 t Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦342,400 Electronic Components: 5 t Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦230,050 Steel: 3,000 t Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦1.39 m + (D + Mo)Ξ±e Capital ✦2.61 m Depreciation and maintenance ✦1.8 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 ✦75,000 E 1,500,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦6.89 m

A.V. = rP*world Accounted value ✦23.4 m per unit World price $15,000,000 per unit plus freight and insurance 4% = P* $15,600,000 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. = ✦23.4 m

Revenue = A.V. Γ— Q Accounted revenue ✦3.29 bn p.a. Domestic: 141 units Γ— ✦23.4 m = ✦3.29 bn = ✦3.29 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦2.32 bn p.a. Revenue ✦3.29 bn βˆ’ cost ✦6.89 m Γ— 141 units = ✦2.32 bn Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦2.32 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 25% Oslola 25% Ascension 8.33% Caimanas 8.33% Mira 8.33% Antigua 8.33% Summers 8.33% Praia 8.33%

Made by

  • Argo Meridian
    • Antigua Naval Yard
    • Summers Naval Yard
    • Praia Naval Yard
    • Mira Naval Yard
    • Ascension Naval Yard
    • Nuclear Marine Establishment North
    • Nuclear Marine Establishment South
  • Leviathan Vast
    • Columbo Yard
    • Kairi Yard

Inputs

Steel ✦195 m Copper ✦48.1 m Electronic Components ✦32.3 m

Output

Final domestic use ✦3.29 bn

Made from per unit

Used in p.a.

  • Final domestic use 141 units ✦3.29 bn 100%