- Per tonne:
- Labour β¦281 (Sf 2.34)
- Materials β¦515
- Capital β¦435
- Energy β¦100
- Surplus β¦1,729
Whole chain per tonne: 8.78 labour hours, 3,304 kWh.
Formula
A.C. = w0LhSf Labour β¦281 Shadow wage w0 β¦16 an hour Γ Lh 7.5 hours per tonne Γ skill factor Sf 2.34 Sf for industry: training β¦45,000 against β¦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials β¦515 Chemicals: 800 kg Γ $405/t Γ r 1.5 Γ border 1.06 Γ Ξ» 1.00 = β¦515 + (D + Mo)Ξ±e Capital β¦435 Depreciation and maintenance β¦300 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 β¦100 E 2,000 kWh per tonne Γ pe β¦0.05 per kWh = β¦1,331
A.V. = rP*world Accounted value β¦3,060 per tonne World price $2,000 per tonne plus freight and insurance 2% = P* $2,040 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. = β¦3,060
Revenue = A.V. Γ Q Accounted revenue β¦215 m p.a. Domestic: 70,250 t Γ β¦3,060 = β¦215 m = β¦215 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦122 m p.a. Revenue β¦215 m β cost β¦1,331 Γ 70,250 t = β¦121 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦122 m
Made in
Inputs
Output
Made from per tonne
Used in p.a.
-
Dyes & Pigments70,250 tβ¦215 m100%
-
Paints28,100 tβ¦86 m40%
-
Fabric16,860 tβ¦51.6 m24%
-
Printing Ink2,810 tβ¦8.6 m4%
-
- Final domestic use 6,885 t β¦21.1 m 9.8%