MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Ships

πŸ“¦
Factbook F-243161
Read more: Universal Hull System, Vampire Reactor
Ships Tier 4 Vehicles
Production135 units p.a.
Exports22.5 units
Value per unit✦14.4 m
Revenue✦1.94 bn
Value added✦751 m
Surplus✦46.8 m
  • Per unit:
  • Labour ✦2.25 m (Sf 2.34)
  • Materials ✦8.76 m
  • Capital ✦2.61 m
  • Energy ✦75,000
  • Surplus ✦710,000

Whole chain per unit: 82,160 labour hours, 3,896,000 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 ✦8.76 m Copper: 20 t Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦136,960 Nuclear Reactors: 1 unit Γ— $5,000,000/unit Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦7.2 m Paints: 15 t Γ— $1,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦34,545 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 = ✦13.7 m

A.V. = rP*world Accounted value ✦14.4 m per unit World price $10,000,000 per unit less freight and insurance 4% = P* $9,600,000 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦14.4 m

Revenue = A.V. Γ— Q Accounted revenue ✦1.94 bn p.a. Domestic: 112 units Γ— ✦14.4 m = ✦1.62 bn Exports: 22.5 units Γ— ✦14.4 m = ✦324 m = ✦1.94 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦46.8 m p.a. Revenue ✦1.94 bn βˆ’ cost ✦13.7 m Γ— 135 units = ✦95.2 m Export charges ✦48.6 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦46.8 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Caimanas 25% Curacao 25% Costa Verde 25% Bahama 25%

Made by

  • Argo Meridian
    • Tortuga Yard
    • Freeport Yard
    • Costa Verde Yard
    • Curacao Yard

Inputs

Nuclear Reactors ✦971 m Steel ✦187 m Copper ✦18.5 m Paints ✦4.66 m

Output

Final domestic use ✦1.62 bn

Made from per unit

Used in p.a.

  • Final domestic use 112 units ✦1.62 bn 83.3%
  • Exports 22.5 units ✦324 m 16.7%