MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Pharmaceuticals

πŸ“¦
Factbook F-243161
Pharmaceuticals Tier 3 Chemicals
Production109,600 t p.a.
Exports25,290 t
Value per tonne✦29,670
Revenue✦3.25 bn
Value added✦3.08 bn
Surplus✦1.12 bn
  • Per tonne:
  • Labour ✦8,986 (Sf 3.74)
  • Materials ✦602
  • Capital ✦7,830
  • Energy ✦1,000
  • Surplus ✦11,250

Whole chain per tonne: 152 labour hours, 21,960 kWh.

Formula

A.C. = w0LhSf Labour ✦8,986 Shadow wage w0 ✦16 an hour Γ— Lh 150 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 ✦602 Chemicals: 500 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦322 Glass: 500 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦219 Sugar: 200 kg Γ— $225/t Γ— r 1.5 Γ— border 0.90 Γ— Ξ» 1.00 = ✦60.8 + (D + Mo)Ξ±e Capital ✦7,830 Depreciation and maintenance ✦5,400 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 ✦1,000 E 20,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦18,420

A.V. = rP*world Accounted value ✦29,670 per tonne World price $20,000 per tonne less freight and insurance 1.1% = P* $19,780 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. = ✦29,670

Revenue = A.V. Γ— Q Accounted revenue ✦3.25 bn p.a. Domestic: 84,300 t Γ— ✦29,670 = ✦2.5 bn Exports: 25,290 t Γ— ✦29,670 = ✦750 m = ✦3.25 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦1.12 bn p.a. Revenue ✦3.25 bn βˆ’ cost ✦18,420 Γ— 109,600 t = ✦1.23 bn Export charges ✦113 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. = ✦1.12 bn

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Oslola 57.1% Tenerife 7.14% Barbados 7.14% Karu 7.14% Lucia 7.14% Madiana 7.14% Nassau 7.14%

Inputs

Chemicals ✦35.3 m Glass ✦24 m Sugar ✦6.67 m

Output

Medicines ✦1.38 bn Veterinary Medicines ✦80 m Final domestic use ✦1.05 bn

Made from per tonne

Used in p.a.

  • Pharmaceuticals109,600 t✦3.25 bn100%
  • Final domestic use 35,240 t ✦1.05 bn 32.2%
  • Exports 25,290 t ✦750 m 23.1%