- Per tonne:
- Labour β¦18.7 (Sf 2.34)
- Materials β¦0
- Capital β¦26.1
- Energy β¦2.5
- Surplus β¦248
Whole chain per tonne: 20.1 labour hours, 359 kWh.
Formula
A.C. = w0LhSf Labour β¦18.7 Shadow wage w0 β¦16 an hour Γ Lh 0.5 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¦0 A joint product: its inputs are shared with a main product and not charged here. Sea Island Cotton: 1.3 t Γ $1,000/t Γ r 1.5 Γ border 0.97 Γ Ξ» 1.00 + (D + Mo)Ξ±e Capital β¦26.1 Depreciation and maintenance β¦18 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¦2.5 E 50 kWh per tonne Γ pe β¦0.05 per kWh = β¦47.3
A.V. = rP*world Accounted value β¦295 per tonne World price $175 per tonne plus freight and insurance 12.4% = P* $197 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¦295
Revenue = A.V. Γ Q Accounted revenue β¦8.29 m p.a. Domestic: 28,100 t Γ β¦295 = β¦8.29 m = β¦8.29 m
Surplus = (A.V. β A.C.) Γ Q β levies Accounted surplus β¦6.96 m p.a. Revenue β¦8.29 m β cost β¦47.3 Γ 28,100 t = β¦6.96 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = β¦6.96 m
Made in
Made by
-
Universal Cotton
- Great Plains Estates & Ginning Stations
- Wadadli Seed Estates
- Bridge Upland Estates
- Karu Long-Staple Estates
- Windward Estates
- Lucia Valley Estates
- Madiana Coast Estates & Gin
- Allia Dryland Estates
- Barbary Irrigated Estates
- Oualie Hillside Estates
Inputs
Output
Made from per tonne
-
Cottonseed Meal joint1 tβ¦295
-
Sea Island Cotton1.3 tβ¦1,892
-
Fertiliser130 kgβ¦35.1
-
-
Used in p.a.
-
Cottonseed Meal28,100 tβ¦8.29 m100%
- Final domestic use 2,810 t β¦829,231 10%