MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Sailing Equipment

πŸ“¦
Factbook F-243161
Sailing Equipment Tier 4 Leisure
Production8,430 t p.a.
Exports0 mg
Value per tonne✦15,180
Revenue✦128 m
Value added✦94.3 m
Surplus✦25.1 m
  • Per tonne:
  • Labour ✦6,477 (Sf 2.70)
  • Materials ✦3,890
  • Capital ✦1,740
  • Energy ✦100
  • Surplus ✦2,970

Whole chain per tonne: 188 labour hours, 4,484 kWh.

Formula

A.C. = w0LhSf Labour ✦6,477 Shadow wage w0 ✦16 an hour Γ— Lh 150 hours per tonne Γ— skill factor Sf 2.70 Sf for trades: training ✦40,000 against ✦45,000, queue 36 hours against 48 + Ξ£ qiPirΞ»i Materials ✦3,890 Fabric: 600 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦3,200 Rope & Cordage: 300 kg Γ— $1,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦691 + (D + Mo)Ξ±e Capital ✦1,740 Depreciation and maintenance ✦1,200 per tonne 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 ✦100 E 2,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦12,210

A.V. = rP*world Accounted value ✦15,180 per tonne World price $10,000 per tonne plus freight and insurance 1.2% = P* $10,120 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. = ✦15,180

Revenue = A.V. Γ— Q Accounted revenue ✦128 m p.a. Domestic: 8,430 t Γ— ✦15,180 = ✦128 m = ✦128 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦25.1 m p.a. Revenue ✦128 m βˆ’ cost ✦12,210 Γ— 8,430 t = ✦25.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦25.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Grenadines 100%

Inputs

Fabric ✦27 m Rope & Cordage ✦5.82 m

Output

Final domestic use ✦128 m

Made from per tonne

Used in p.a.

  • Final domestic use 8,430 t ✦128 m 100%