MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Shoes

πŸ“¦
Factbook F-243161
Shoes Tier 3 Textiles
Production98,350 t p.a.
Exports0 mg
Value per tonne✦18,970
Revenue✦1.86 bn
Value added✦1.27 bn
Surplus✦281 m
  • Per tonne:
  • Labour ✦7,491 (Sf 2.34)
  • Materials ✦5,911
  • Capital ✦2,610
  • Energy ✦100
  • Surplus ✦2,860

Whole chain per tonne: 301 labour hours, 4,433 kWh.

Formula

A.C. = w0LhSf Labour ✦7,491 Shadow wage w0 ✦16 an hour Γ— Lh 200 hours per tonne Γ— skill factor Sf 2.34 Sf for industry: training ✦45,000 against ✦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials ✦5,911 Adhesives: 30 kg Γ— $1,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦69.1 Leather: 600 kg Γ— $6,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦5,472 Rubber: 300 kg Γ— $850/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦370 + (D + Mo)Ξ±e Capital ✦2,610 Depreciation and maintenance ✦1,800 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 = ✦16,110

A.V. = rP*world Accounted value ✦18,970 per tonne World price $12,500 per tonne plus freight and insurance 1.16% = P* $12,650 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. = ✦18,970

Revenue = A.V. Γ— Q Accounted revenue ✦1.86 bn p.a. Domestic: 98,350 t Γ— ✦18,970 = ✦1.87 bn = ✦1.86 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦281 m p.a. Revenue ✦1.86 bn βˆ’ cost ✦16,110 Γ— 98,350 t = ✦281 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦281 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 33.3% Madiana 33.3% Oslola 33.3%

Inputs

Leather ✦538 m Rubber ✦36.4 m Adhesives ✦6.8 m

Output

Final domestic use ✦1.87 bn

Made from per tonne

Used in p.a.

  • Final domestic use 98,350 t ✦1.87 bn 100%