- Per tonne:
- Labour β¦936 (Sf 2.34)
- Materials β¦460
- Capital β¦479
- Energy β¦125
- Surplus β¦1,818
Whole chain per tonne: 26.1 labour hours, 4,836 kWh.
Formula
A.C. = w0LhSf Labour β¦936 Shadow wage w0 β¦16 an hour Γ Lh 25 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¦460 Glass: 1.05 t Γ $315/t Γ r 1.5 Γ border 0.93 Γ Ξ» 1.00 = β¦460 + (D + Mo)Ξ±e Capital β¦479 Depreciation and maintenance β¦330 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¦125 E 2,500 kWh per tonne Γ pe β¦0.05 per kWh = β¦2,000
A.V. = rP*world Accounted value β¦3,818 per tonne World price $2,500 per tonne plus freight and insurance 1.8% = P* $2,545 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¦3,818
Revenue = A.V. Γ Q Accounted revenue β¦85.8 m p.a. Domestic: 22,480 t Γ β¦3,818 = β¦85.8 m = β¦85.8 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦40.9 m p.a. Revenue β¦85.8 m β cost β¦2,000 Γ 22,480 t = β¦40.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦40.9 m
Made in
Made by
-
Spirit Glass
- Spirit Glass Kairi Factory
- Spirit Glass Praia Plant
- Spirit Glass Summers Plant
Inputs
Output
Made from per tonne
-
Glassware1 tβ¦3,818
-
Glass1.05 tβ¦460
-
Used in p.a.
- Final domestic use 22,480 t β¦85.8 m 100%