MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Radio Sets

πŸ“¦
Factbook F-243161
Radio Sets Tier 3 Instruments
Production2.25 million units p.a.
Exports0 units
Value per unit✦133
Revenue✦298 m
Value added✦88.6 m
Surplus✦27 m
  • Per unit:
  • Labour ✦18.7 (Sf 2.34)
  • Materials ✦92.2
  • Capital ✦8.7
  • Energy ✦1
  • Surplus ✦12

Whole chain per unit: 0.863 labour hours, 54.6 kWh.

Formula

A.C. = w0LhSf Labour ✦18.7 Shadow wage w0 ✦16 an hour Γ— Lh 0.5 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 ✦92.2 Electronic Components: 2 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦92 Timber: 2 kg Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦0.163 + (D + Mo)Ξ±e Capital ✦8.7 Depreciation and maintenance ✦6 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 ✦1 E 20 kWh per unit Γ— pe ✦0.05 per kWh = ✦121

A.V. = rP*world Accounted value ✦133 per unit World price $85 per unit plus freight and insurance 4% = P* $88.4 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. = ✦133

Revenue = A.V. Γ— Q Accounted revenue ✦298 m p.a. Domestic: 2.25 million units Γ— ✦133 = ✦298 m = ✦298 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦27 m p.a. Revenue ✦298 m βˆ’ cost ✦121 Γ— 2.25 million units = ✦27 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦27 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 33.3% Barbados 33.3% Oslola 33.3%

Made by

Inputs

Electronic Components ✦207 m Timber ✦365,884

Output

Final domestic use ✦298 m

Made from per unit

Used in p.a.

  • Final domestic use 2.25 million units ✦298 m 100%