MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Telecommunications

πŸ“¦
Factbook F-243161
Telecommunications Tier 3 Electronics
Production16,860 t p.a.
Exports2,810 t
Value per tonne✦37,100
Revenue✦625 m
Value added✦269 m
Surplus✦22.6 m
  • Per tonne:
  • Labour ✦6,742 (Sf 2.34)
  • Materials ✦20,620
  • Capital ✦6,960
  • Energy ✦500
  • Surplus ✦2,270

Whole chain per tonne: 253 labour hours, 18,140 kWh.

Formula

A.C. = w0LhSf Labour ✦6,742 Shadow wage w0 ✦16 an hour Γ— Lh 180 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 ✦20,620 Copper: 300 kg Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦2,054 Electronic Components: 400 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦18,404 Plastics: 200 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦168 + (D + Mo)Ξ±e Capital ✦6,960 Depreciation and maintenance ✦4,800 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 ✦500 E 10,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦34,830

A.V. = rP*world Accounted value ✦37,100 per tonne World price $25,000 per tonne less freight and insurance 1.08% = P* $24,730 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. = ✦37,100

Revenue = A.V. Γ— Q Accounted revenue ✦625 m p.a. Domestic: 14,050 t Γ— ✦37,100 = ✦521 m Exports: 2,810 t Γ— ✦37,100 = ✦104 m = ✦625 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦22.6 m p.a. Revenue ✦625 m βˆ’ cost ✦34,830 Γ— 16,860 t = ✦38.2 m Export charges ✦15.6 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. = ✦22.6 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Summers 80% Kairi 10% Oslola 10%

Inputs

Electronic Components ✦310 m Copper ✦34.6 m Plastics ✦2.83 m

Output

Final domestic use ✦521 m

Made from per tonne

Used in p.a.

  • Final domestic use 14,050 t ✦521 m 83.3%
  • Exports 2,810 t ✦104 m 16.7%