- Per tonne:
- Labour β¦0.441 (Sf 2.76)
- Materials β¦0
- Capital β¦5.8
- Energy β¦0.5
- Surplus β¦10.1
Whole chain per tonne: 0.01 labour hours, 10 kWh.
Formula
A.C. = w0LhSf Labour β¦0.441 Shadow wage w0 β¦16 an hour Γ Lh 0.01 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¦5.8 Depreciation and maintenance β¦4 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¦0.5 E 10 kWh per tonne Γ pe β¦0.05 per kWh = β¦6.74
A.V. = rP*world Accounted value β¦16.9 per tonne World price $7.5 per tonne plus freight and insurance 50% = P* $11.2 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¦16.9
Revenue = A.V. Γ Q Accounted revenue β¦308 m p.a. Domestic: 18.3 million t Γ β¦16.9 = β¦308 m = β¦308 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦185 m p.a. Revenue β¦308 m β cost β¦6.74 Γ 18.3 million t = β¦185 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦185 m
Made in
Output
Made from per tonne
A raw material: no recipe inputs.
Used in p.a.