- Per tonne:
- Labour β¦37.5 (Sf 2.34)
- Materials β¦0
- Capital β¦1,015
- Energy β¦200
- Surplus β¦619
Whole chain per tonne: 1 labour hours, 4,000 kWh.
Formula
A.C. = w0LhSf Labour β¦37.5 Shadow wage w0 β¦16 an hour Γ Lh 1 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¦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital β¦1,015 Depreciation and maintenance β¦700 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¦200 E 4,000 kWh per tonne Γ pe β¦0.05 per kWh = β¦1,252
A.V. = rP*world Accounted value β¦1,871 per tonne World price $1,215 per tonne plus freight and insurance 2.65% = P* $1,247 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¦1,871
Revenue = A.V. Γ Q Accounted revenue β¦184 m p.a. Domestic: 98,350 t Γ β¦1,871 = β¦184 m = β¦184 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦60.8 m p.a. Revenue β¦184 m β cost β¦1,252 Γ 98,350 t = β¦60.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦60.8 m
Made in
Output
Made from per tonne
A raw material: no recipe inputs.
Used in p.a.
-
Zinc98,350 tβ¦184 m100%
- Final domestic use 57,610 t β¦108 m 58.6%