- Per unit:
- Labour β¦74,910 (Sf 2.34)
- Materials β¦6,172
- Capital β¦174,000
- Energy β¦7,500
- Surplus β¦907,400
Whole chain per unit: 2,019 labour hours, 156,600 kWh.
Formula
A.C. = w0LhSf Labour β¦74,910 Shadow wage w0 β¦16 an hour Γ Lh 2,000 hours per unit 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¦6,172 Rubber: 500 kg Γ $850/t Γ r 1.5 Γ border 0.97 Γ Ξ» 1.00 = β¦616 Steel: 12 t Γ $332/t Γ r 1.5 Γ border 0.93 Γ Ξ» 1.00 = β¦5,556 + (D + Mo)Ξ±e Capital β¦174,000 Depreciation and maintenance β¦120,000 per unit 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¦7,500 E 150,000 kWh per unit Γ pe β¦0.05 per kWh = β¦262,600
A.V. = rP*world Accounted value β¦1.17 m per unit World price $750,000 per unit plus freight and insurance 4% = P* $780,000 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¦1.17 m
Revenue = A.V. Γ Q Accounted revenue β¦3.29 bn p.a. Domestic: 2,810 units Γ β¦1.17 m = β¦3.29 bn = β¦3.29 bn
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦2.55 bn p.a. Revenue β¦3.29 bn β cost β¦262,600 Γ 2,810 units = β¦2.55 bn Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦2.55 bn
Made in
Made by
-
Atlantic Works
- Heavy Works
-
Avro
- Avro Headquarters & Assembly
Inputs
Output