MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Trams

πŸ“¦
Factbook F-243161
Read more: T-300
Trams Tier 2 Vehicles
Production281 units p.a.
Exports0 units
Value per unit✦2.34 m
Revenue✦658 m
Value added✦649 m
Surplus✦520 m
  • Per unit:
  • Labour ✦112,400 (Sf 2.34)
  • Materials ✦22,960
  • Capital ✦348,000
  • Energy ✦7,500
  • Surplus ✦1.85 m

Whole chain per unit: 3,014 labour hours, 167,000 kWh.

Formula

A.C. = w0LhSf Labour ✦112,400 Shadow wage w0 ✦16 an hour Γ— Lh 3,000 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 ✦22,960 Copper: 2 t Γ— $4,500/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦13,696 Steel: 20 t Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦9,260 + (D + Mo)Ξ±e Capital ✦348,000 Depreciation and maintenance ✦240,000 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 ✦7,500 E 150,000 kWh per unit Γ— pe ✦0.05 per kWh = ✦490,800

A.V. = rP*world Accounted value ✦2.34 m per unit World price $1,500,000 per unit plus freight and insurance 4% = P* $1,560,000 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. = ✦2.34 m

Revenue = A.V. Γ— Q Accounted revenue ✦658 m p.a. Domestic: 281 units Γ— ✦2.34 m = ✦658 m = ✦658 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦520 m p.a. Revenue ✦658 m βˆ’ cost ✦490,800 Γ— 281 units = ✦520 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦520 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kairi 50% Oslola 50%

Made by

Inputs

Copper ✦3.85 m Steel ✦2.6 m

Output

Final domestic use ✦658 m

Made from per unit

Used in p.a.

  • Final domestic use 281 units ✦658 m 100%