MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Laboratory Supplies

πŸ“¦
Factbook F-243161
Laboratory Supplies Tier 2 Medical
Production8,430 t p.a.
Exports0 mg
Value per tonne✦15,180
Revenue✦128 m
Value added✦122 m
Surplus✦76.1 m
  • Per tonne:
  • Labour ✦3,746 (Sf 2.34)
  • Materials ✦514
  • Capital ✦1,740
  • Energy ✦150
  • Surplus ✦9,030

Whole chain per tonne: 101 labour hours, 4,833 kWh.

Formula

A.C. = w0LhSf Labour ✦3,746 Shadow wage w0 ✦16 an hour Γ— Lh 100 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 ✦514 Glass: 600 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦263 Plastics: 300 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦252 + (D + Mo)Ξ±e Capital ✦1,740 Depreciation and maintenance ✦1,200 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 ✦150 E 3,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦6,150

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 ✦128 m p.a. Domestic: 8,430 t Γ— ✦15,180 = ✦128 m = ✦128 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦76.1 m p.a. Revenue ✦128 m βˆ’ cost ✦6,150 Γ— 8,430 t = ✦76.2 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦76.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbados 33.3% Karu 33.3% Habacoa 33.3%

Inputs

Glass ✦2.21 m Plastics ✦2.12 m

Output

Final domestic use ✦128 m

Made from per tonne

Used in p.a.

  • Final domestic use 8,430 t ✦128 m 100%