MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Medicines

πŸ“¦
Factbook F-243161
Medicines Tier 4 Medical
Production77,280 t p.a.
Exports7,025 t
Value per tonne✦44,520
Revenue✦3.44 bn
Value added✦2.03 bn
Surplus✦1.3 bn
  • Per tonne:
  • Labour ✦4,493 (Sf 3.74)
  • Materials ✦18,060
  • Capital ✦4,350
  • Energy ✦150
  • Surplus ✦17,470

Whole chain per tonne: 167 labour hours, 17,340 kWh.

Formula

A.C. = w0LhSf Labour ✦4,493 Shadow wage w0 ✦16 an hour Γ— Lh 75 hours per tonne Γ— skill factor Sf 3.74 Sf for science: training ✦120,000 against ✦45,000, queue 60 hours against 48 + Ξ£ qiPirΞ»i Materials ✦18,060 Glass: 400 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦175 Paper: 100 kg Γ— $575/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦82.4 Pharmaceuticals: 600 kg Γ— $20,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦17,802 + (D + Mo)Ξ±e Capital ✦4,350 Depreciation and maintenance ✦3,000 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 = ✦27,050

A.V. = rP*world Accounted value ✦44,520 per tonne World price $30,000 per tonne less freight and insurance 1.07% = P* $29,679 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦44,520

Revenue = A.V. Γ— Q Accounted revenue ✦3.44 bn p.a. Domestic: 70,250 t Γ— ✦44,520 = ✦3.13 bn Exports: 7,025 t Γ— ✦44,520 = ✦313 m = ✦3.44 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦1.3 bn p.a. Revenue ✦3.44 bn βˆ’ cost ✦27,050 Γ— 77,280 t = ✦1.35 bn Export charges ✦46.9 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦1.3 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Cama 20% Karu 20% Lucia 20% Nassau 20% Oslola 20%

Inputs

Pharmaceuticals ✦1.38 bn Glass ✦13.5 m Paper ✦6.37 m

Output

Final domestic use ✦3.13 bn

Made from per tonne

Used in p.a.

  • Final domestic use 70,250 t ✦3.13 bn 90.9%
  • Exports 7,025 t ✦313 m 9.09%