MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Trains

πŸ“¦
Factbook F-243161
Trains Tier 3 Vehicles
Production39.3 units p.a.
Exports0 units
Value per unit✦11.7 m
Revenue✦460 m
Value added✦456 m
Surplus✦369 m
  • Per unit:
  • Labour ✦468,200 (Sf 2.34)
  • Materials ✦85,020
  • Capital ✦1.74 m
  • Energy ✦30,000
  • Surplus ✦9.38 m

Whole chain per unit: 12,630 labour hours, 656,600 kWh.

Formula

A.C. = w0LhSf Labour ✦468,200 Shadow wage w0 ✦16 an hour Γ— Lh 12,500 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 ✦85,020 Copper: 5 t Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦34,240 Electronic Components: 500 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦23,005 Steel: 60 t Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦27,780 + (D + Mo)Ξ±e Capital ✦1.74 m Depreciation and maintenance ✦1.2 m 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 ✦30,000 E 600,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦2.32 m

A.V. = rP*world Accounted value ✦11.7 m per unit World price $7,500,000 per unit plus freight and insurance 4% = P* $7,800,000 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. = ✦11.7 m

Revenue = A.V. Γ— Q Accounted revenue ✦460 m p.a. Domestic: 39.3 units Γ— ✦11.7 m = ✦460 m = ✦460 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦369 m p.a. Revenue ✦460 m βˆ’ cost ✦2.32 m Γ— 39.3 units = ✦369 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦369 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 33.3% Kairi 33.3% Oslola 33.3%

Made by

Inputs

Copper ✦1.35 m Steel ✦1.09 m Electronic Components ✦905,017

Output

Final domestic use ✦460 m

Made from per unit

Used in p.a.

  • Final domestic use 39.3 units ✦460 m 100%