- Per tonne:
- Labour β¦281 (Sf 2.34)
- Materials β¦968
- Capital β¦348
- Energy β¦30
- Surplus β¦1,433
Whole chain per tonne: 9.79 labour hours, 1,581 kWh.
Formula
A.C. = w0LhSf Labour β¦281 Shadow wage w0 β¦16 an hour Γ Lh 7.5 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¦968 Dyes & Pigments: 200 kg Γ $2,000/t Γ r 1.5 Γ border 1.02 Γ Ξ» 1.00 = β¦612 Solvents: 500 kg Γ $450/t Γ r 1.5 Γ border 1.05 Γ Ξ» 1.00 = β¦356 + (D + Mo)Ξ±e Capital β¦348 Depreciation and maintenance β¦240 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¦30 E 600 kWh per tonne Γ pe β¦0.05 per kWh = β¦1,627
A.V. = rP*world Accounted value β¦3,060 per tonne World price $2,000 per tonne plus freight and insurance 2% = P* $2,040 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¦3,060
Revenue = A.V. Γ Q Accounted revenue β¦43 m p.a. Domestic: 14,050 t Γ β¦3,060 = β¦43 m = β¦43 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦20.1 m p.a. Revenue β¦43 m β cost β¦1,627 Γ 14,050 t = β¦20.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦20.1 m
Made in
Output
Made from per tonne
Used in p.a.
-
Printing Ink14,050 tβ¦43 m100%
- Final domestic use 4,145 t β¦12.7 m 29.5%