MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Prosthetics

πŸ“¦
Factbook F-243161
Prosthetics Tier 3 Medical
Production1,405 t p.a.
Exports0 mg
Value per tonne✦227,300
Revenue✦319 m
Value added✦314 m
Surplus✦12.2 m
  • Per tonne:
  • Labour ✦179,700 (Sf 3.74)
  • Materials ✦3,074
  • Capital ✦34,800
  • Energy ✦1,000
  • Surplus ✦8,700

Whole chain per tonne: 3,010 labour hours, 25,200 kWh.

Formula

A.C. = w0LhSf Labour ✦179,700 Shadow wage w0 ✦16 an hour Γ— Lh 3,000 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 ✦3,074 Aluminium: 300 kg Γ— $900/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦392 Electronic Components: 50 kg Γ— $31,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦2,301 Plastics: 400 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦335 Steel: 100 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦46.3 + (D + Mo)Ξ±e Capital ✦34,800 Depreciation and maintenance ✦24,000 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 ✦1,000 E 20,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦218,600

A.V. = rP*world Accounted value ✦227,300 per tonne World price $150,000 per tonne plus freight and insurance 1.01% = P* $151,500 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. = ✦227,300

Revenue = A.V. Γ— Q Accounted revenue ✦319 m p.a. Domestic: 1,405 t Γ— ✦227,300 = ✦319 m = ✦319 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦12.2 m p.a. Revenue ✦319 m βˆ’ cost ✦218,600 Γ— 1,405 t = ✦12.2 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦12.2 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbados 50% Oslola 50%

Inputs

Electronic Components ✦3.23 m Aluminium ✦550,901 Plastics ✦471,349 Steel ✦65,052

Output

Final domestic use ✦319 m

Made from per tonne

Used in p.a.

  • Final domestic use 1,405 t ✦319 m 100%