MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Veterinary Medicines

πŸ“¦
Factbook F-243161
Veterinary Medicines Tier 4 Chemicals
Production3,372 t p.a.
Exports0 mg
Value per tonne✦42,450
Revenue✦143 m
Value added✦60 m
Surplus✦20.1 m
  • Per tonne:
  • Labour ✦7,488 (Sf 3.74)
  • Materials ✦23,910
  • Capital ✦4,350
  • Energy ✦750
  • Surplus ✦5,950

Whole chain per tonne: 247 labour hours, 33,460 kWh.

Formula

A.C. = w0LhSf Labour ✦7,488 Shadow wage w0 ✦16 an hour Γ— Lh 125 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 ✦23,910 Glass: 400 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦175 Pharmaceuticals: 800 kg Γ— $20,000/t Γ— r 1.5 Γ— border 0.99 Γ— Ξ» 1.00 = ✦23,736 + (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 ✦750 E 15,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦36,500

A.V. = rP*world Accounted value ✦42,450 per tonne World price $28,000 per tonne plus freight and insurance 1.07% = P* $28,308 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. = ✦42,450

Revenue = A.V. Γ— Q Accounted revenue ✦143 m p.a. Domestic: 3,372 t Γ— ✦42,450 = ✦143 m = ✦143 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦20.1 m p.a. Revenue ✦143 m βˆ’ cost ✦36,500 Γ— 3,372 t = ✦20 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦20.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 33.3% Barbados 33.3% Oslola 33.3%

Inputs

Pharmaceuticals ✦80 m Glass ✦590,505

Output

Final domestic use ✦143 m

Made from per tonne

Used in p.a.

  • Final domestic use 3,372 t ✦143 m 100%