MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Small Arms

πŸ“¦
Factbook F-243161
Small Arms Tier 2 Defence
Production56,200 units p.a.
Exports0 units
Value per unit✦624
Revenue✦35.1 m
Value added✦34.7 m
Surplus✦14 m
  • Per unit:
  • Labour ✦281 (Sf 2.34)
  • Materials ✦1.93
  • Capital ✦87
  • Energy ✦5
  • Surplus ✦249

Whole chain per unit: 7.5 labour hours, 102 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 ✦1.93 Steel: 4 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦1.85 Timber: 1 kg Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦0.0814 + (D + Mo)Ξ±e Capital ✦87 Depreciation and maintenance ✦60 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 ✦5 E 100 kWh per unit Γ— pe ✦0.05 per kWh = ✦375

A.V. = rP*world Accounted value ✦624 per unit World price $400 per unit plus freight and insurance 4% = P* $416 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. = ✦624

Revenue = A.V. Γ— Q Accounted revenue ✦35.1 m p.a. Domestic: 56,200 units Γ— ✦624 = ✦35.1 m = ✦35.1 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦14 m p.a. Revenue ✦35.1 m βˆ’ cost ✦375 Γ— 56,200 units = ✦14 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦14 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Ascension 14.3% Kala 14.3% Tenerife 14.3% Barbados 14.3% Kairi 14.3% Praia 14.3% Oslola 14.3%

Made by

  • Cateral
    • Cateral Headquarters
    • Cateral Kala Plant
    • Cateral Oslola Works
    • Cateral Tenerife Plant
  • Commonwealth Arsenal
    • Oslola Arsenal
    • Kala Arsenal
    • Perennial Marine Arsenal
    • Ascension Defence Works
    • Barbados Arsenal
  • Savage Arsenal

Inputs

Steel ✦104,082 Timber ✦4,574

Output

Final domestic use ✦35.1 m

Made from per unit

Used in p.a.

  • Final domestic use 56,200 units ✦35.1 m 100%