- Per tonne:
- Labour β¦0.883 (Sf 2.76)
- Materials β¦0
- Capital β¦40.6
- Energy β¦1
- Surplus β¦9.19
Whole chain per tonne: 0.02 labour hours, 20 kWh.
Formula
A.C. = w0LhSf Labour β¦0.883 Shadow wage w0 β¦16 an hour Γ Lh 0.02 hours per tonne Γ skill factor Sf 2.76 Sf for energy: training β¦60,000 against β¦45,000, queue 30 hours against 48 + Ξ£ qiPirΞ»i Materials β¦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital β¦40.6 Depreciation and maintenance β¦28 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¦1 E 20 kWh per tonne Γ pe β¦0.05 per kWh = β¦42.5
A.V. = rP*world Accounted value β¦51.7 per tonne World price $55 per tonne less freight and insurance 37.4% = P* $34.5 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¦51.7
Revenue = A.V. Γ Q Accounted revenue β¦703 m p.a. Domestic: 12.4 million t Γ β¦51.7 = β¦639 m Exports: 1.24 million t Γ β¦51.7 = β¦63.9 m = β¦703 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦115 m p.a. Revenue β¦703 m β cost β¦42.5 Γ 13.6 million t = β¦125 m Export charges β¦9.58 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¦115 m
Made in
Output
Made from per tonne
A raw material: no recipe inputs.
Used in p.a.
-
Iron Ore13.6 million tβ¦703 m100%
-
Steel11.9 million tβ¦613 m87.3%
-
- Final domestic use 494,600 t β¦25.6 m 3.64%
- Exports 1.24 million t β¦63.9 m 9.09%