- Per tonne:
- Labour β¦591 (Sf 1.85)
- Materials β¦0
- Capital β¦174
- Energy β¦7.5
- Surplus β¦1,152
Whole chain per tonne: 20 labour hours, 150 kWh.
Formula
A.C. = w0LhSf Labour β¦591 Shadow wage w0 β¦16 an hour Γ Lh 20 hours per tonne Γ skill factor Sf 1.85 Sf for agriculture: training β¦30,000 against β¦45,000, queue 10 hours against 48 + Ξ£ qiPirΞ»i Materials β¦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital β¦174 Depreciation and maintenance β¦120 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¦7.5 E 150 kWh per tonne Γ pe β¦0.05 per kWh = β¦772
A.V. = rP*world Accounted value β¦1,924 per tonne World price $1,250 per tonne plus freight and insurance 2.6% = P* $1,283 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¦1,924
Revenue = A.V. Γ Q Accounted revenue β¦919 m p.a. Domestic: 477,700 t Γ β¦1,924 = β¦919 m = β¦919 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦550 m p.a. Revenue β¦919 m β cost β¦772 Γ 477,700 t = β¦550 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦550 m
Made in
Output
Made from per tonne
A raw material: no recipe inputs.
Used in p.a.
-
Livestock477,700 tβ¦919 m100%
-
Leather449,600 tβ¦865 m94.1%
-
- Final domestic use 28,100 t β¦54.1 m 5.88%