- Per tonne:
- Labour β¦6,742 (Sf 2.34)
- Materials β¦1,767
- Capital β¦5,800
- Energy β¦800
- Surplus β¦30,900
Whole chain per tonne: 181 labour hours, 17,270 kWh.
Formula
A.C. = w0LhSf Labour β¦6,742 Shadow wage w0 β¦16 an hour Γ Lh 180 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¦1,767 Chemicals: 50 kg Γ $405/t Γ r 1.5 Γ border 1.06 Γ Ξ» 1.00 = β¦32.2 Copper: 210 kg Γ $4,500/t Γ r 1.5 Γ border 1.01 Γ Ξ» 1.00 = β¦1,438 Industrial Gases: 25 kg Γ $70/t Γ r 1.5 Γ border 1.30 Γ Ξ» 1.00 = β¦3.4 Plastics: 300 kg Γ $585/t Γ r 1.5 Γ border 0.96 Γ Ξ» 1.00 = β¦252 Rare Earths: 1.4 kg Γ $20,000/t Γ r 1.5 Γ border 0.99 Γ Ξ» 1.00 = β¦41.5 + (D + Mo)Ξ±e Capital β¦5,800 Depreciation and maintenance β¦4,000 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 β¦800 E 16,000 kWh per tonne Γ pe β¦0.05 per kWh = β¦15,110
A.V. = rP*world Accounted value β¦46,010 per tonne World price $31,000 per tonne less freight and insurance 1.06% = P* $30,671 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. = β¦46,010
Revenue = A.V. Γ Q Accounted revenue β¦12.1 bn p.a. Domestic: 210,800 t Γ β¦46,010 = β¦9.7 bn Exports: 52,690 t Γ β¦46,010 = β¦2.42 bn = β¦12.1 bn
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦7.78 bn p.a. Revenue β¦12.1 bn β cost β¦15,110 Γ 263,400 t = β¦8.14 bn Export charges β¦364 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. = β¦7.78 bn
Inputs
Made from per tonne
-
Electronic Components1 tβ¦46,010
Used in p.a.
-
Electronic Components263,400 tβ¦12.1 bn100%
-
Nuclear Reactors405 tβ¦18.6 m0.154%
- Final domestic use 108,500 t β¦4.99 bn 41.2%
- Exports 52,690 t β¦2.42 bn 20%