MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Projectors

πŸ“¦
Factbook F-243161
Projectors Tier 3 Instruments
Production22,480 units p.a.
Exports0 units
Value per unit✦1,170
Revenue✦26.3 m
Value added✦22.1 m
Surplus✦11.8 m
  • Per unit:
  • Labour ✦281 (Sf 2.34)
  • Materials ✦179
  • Capital ✦174
  • Energy ✦10
  • Surplus ✦526

Whole chain per unit: 8.37 labour hours, 252 kWh.

Formula

A.C. = w0LhSf Labour ✦281 Shadow wage w0 ✦16 an hour Γ— Lh 7.5 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 ✦179 Copper: 1 kg Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦6.85 Electronic Components: 2 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦92 Optical Lenses: 500 g Γ— $100,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦75.8 Steel: 10 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦4.63 + (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 ✦10 E 200 kWh per unit Γ— pe ✦0.05 per kWh = ✦644

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 ✦26.3 m p.a. Domestic: 22,480 units Γ— ✦1,170 = ✦26.3 m = ✦26.3 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦11.8 m p.a. Revenue ✦26.3 m βˆ’ cost ✦644 Γ— 22,480 units = ✦11.8 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦11.8 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbados 50% Oslola 50%

Inputs

Electronic Components ✦2.07 m Optical Lenses ✦1.7 m Copper ✦153,943 Steel ✦104,082

Output

Final domestic use ✦26.3 m

Made from per unit

Used in p.a.

  • Final domestic use 22,480 units ✦26.3 m 100%