MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Toys & Games

πŸ“¦
Factbook F-243161
Toys & Games Tier 4 Leisure
Production56,200 t p.a.
Exports0 mg
Value per tonne✦7,605
Revenue✦427 m
Value added✦392 m
Surplus✦259 m
  • Per tonne:
  • Labour ✦1,498 (Sf 2.34)
  • Materials ✦525
  • Capital ✦870
  • Energy ✦100
  • Surplus ✦4,612

Whole chain per tonne: 41.5 labour hours, 3,215 kWh.

Formula

A.C. = w0LhSf Labour ✦1,498 Shadow wage w0 ✦16 an hour Γ— Lh 40 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 ✦525 Paper: 200 kg Γ— $575/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦165 Plastics: 400 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦335 Timber: 300 kg Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦24.4 + (D + Mo)Ξ±e Capital ✦870 Depreciation and maintenance ✦600 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 = ✦2,993

A.V. = rP*world Accounted value ✦7,605 per tonne World price $5,000 per tonne plus freight and insurance 1.4% = P* $5,070 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. = ✦7,605

Revenue = A.V. Γ— Q Accounted revenue ✦427 m p.a. Domestic: 56,200 t Γ— ✦7,605 = ✦427 m = ✦427 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦259 m p.a. Revenue ✦427 m βˆ’ cost ✦2,993 Γ— 56,200 t = ✦259 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦259 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 33.3% Nassau 33.3% Oslola 33.3%

Inputs

Plastics ✦18.9 m Paper ✦9.26 m Timber ✦1.37 m

Output

Final domestic use ✦427 m

Made from per tonne

Used in p.a.

  • Final domestic use 56,200 t ✦427 m 100%