MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

First Aid Supplies

πŸ“¦
Factbook F-243161
First Aid Supplies Tier 4 Medical
Production11,240 t p.a.
Exports0 mg
Value per tonne✦7,605
Revenue✦85.5 m
Value added✦63.9 m
Surplus✦33.1 m
  • Per tonne:
  • Labour ✦1,873 (Sf 2.34)
  • Materials ✦1,841
  • Capital ✦870
  • Energy ✦75
  • Surplus ✦2,946

Whole chain per tonne: 61.4 labour hours, 2,769 kWh.

Formula

A.C. = w0LhSf Labour ✦1,873 Shadow wage w0 ✦16 an hour Γ— Lh 50 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 ✦1,841 Chemicals: 100 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦64.4 Cotton Wool & Gauze: 400 kg Γ— $2,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦1,527 Paper: 100 kg Γ— $575/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦82.4 Plastics: 200 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦168 + (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 ✦75 E 1,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦4,659

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 ✦85.5 m p.a. Domestic: 11,240 t Γ— ✦7,605 = ✦85.5 m = ✦85.5 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦33.1 m p.a. Revenue ✦85.5 m βˆ’ cost ✦4,659 Γ— 11,240 t = ✦33.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦33.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Karu 33.3% Nassau 33.3% Oslola 33.3%

Inputs

Cotton Wool & Gauze ✦17.2 m Plastics ✦1.89 m Paper ✦926,064 Chemicals ✦723,406

Output

Final domestic use ✦85.5 m

Made from per tonne

Used in p.a.

  • Final domestic use 11,240 t ✦85.5 m 100%