MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Sporting Goods

πŸ“¦
Factbook F-243161
Sporting Goods Tier 4 Leisure
Production70,250 t p.a.
Exports0 mg
Value per tonne✦11,390
Revenue✦800 m
Value added✦533 m
Surplus✦244 m
  • Per tonne:
  • Labour ✦2,809 (Sf 2.34)
  • Materials ✦3,675
  • Capital ✦1,305
  • Energy ✦125
  • Surplus ✦3,475

Whole chain per tonne: 121 labour hours, 4,819 kWh.

Formula

A.C. = w0LhSf Labour ✦2,809 Shadow wage w0 ✦16 an hour Γ— Lh 75 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 ✦3,675 Fabric: 300 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦1,600 Leather: 200 kg Γ— $6,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦1,824 Plastics: 300 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦252 + (D + Mo)Ξ±e Capital ✦1,305 Depreciation and maintenance ✦900 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 ✦125 E 2,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦7,915

A.V. = rP*world Accounted value ✦11,390 per tonne World price $7,500 per tonne plus freight and insurance 1.27% = P* $7,597 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. = ✦11,390

Revenue = A.V. Γ— Q Accounted revenue ✦800 m p.a. Domestic: 70,250 t Γ— ✦11,390 = ✦800 m = ✦800 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦244 m p.a. Revenue ✦800 m βˆ’ cost ✦7,915 Γ— 70,250 t = ✦244 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦244 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Nassau 50% Oslola 50%

Inputs

Leather ✦128 m Fabric ✦112 m Plastics ✦17.7 m

Output

Final domestic use ✦800 m

Made from per tonne

Used in p.a.

  • Final domestic use 70,250 t ✦800 m 100%