MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Umbrellas

πŸ“¦
Factbook F-243161
Umbrellas Tier 4 Textiles
Production4,215 t p.a.
Exports0 mg
Value per tonne✦15,180
Revenue✦64 m
Value added✦55.4 m
Surplus✦14.7 m
  • Per tonne:
  • Labour ✦7,491 (Sf 2.34)
  • Materials ✦1,953
  • Capital ✦2,175
  • Energy ✦75
  • Surplus ✦3,490

Whole chain per tonne: 215 labour hours, 3,088 kWh.

Formula

A.C. = w0LhSf Labour ✦7,491 Shadow wage w0 ✦16 an hour Γ— Lh 200 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 ✦1,953 Fabric: 300 kg Γ— $3,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦1,600 Plastics: 200 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦168 Steel: 400 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦185 + (D + Mo)Ξ±e Capital ✦2,175 Depreciation and maintenance ✦1,500 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 ✦75 E 1,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦11,690

A.V. = rP*world Accounted value ✦15,180 per tonne World price $10,000 per tonne plus freight and insurance 1.2% = P* $10,120 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. = ✦15,180

Revenue = A.V. Γ— Q Accounted revenue ✦64 m p.a. Domestic: 4,215 t Γ— ✦15,180 = ✦64 m = ✦64 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦14.7 m p.a. Revenue ✦64 m βˆ’ cost ✦11,690 Γ— 4,215 t = ✦14.7 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦14.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Canary 50% Oslola 50%

Inputs

Fabric ✦6.74 m Steel ✦780,618 Plastics ✦707,024

Output

Final domestic use ✦64 m

Made from per tonne

Used in p.a.

  • Final domestic use 4,215 t ✦64 m 100%