NEW πŸ“—Story: Caffeine ❌

Cottonseed Meal

Cottonseed Meal Tier 3 Processed Food joint product
Production28,100 t p.a.
Exports0 mg
Value per tonne✦295
Revenue✦8.29 m
Value added✦8.22 m
Surplus✦6.96 m
  • Per tonne:
  • Labour ✦18.7 (Sf 2.34)
  • Materials ✦0
  • Capital ✦26.1
  • Energy ✦2.5
  • Surplus ✦248

Whole chain per tonne: 20.1 labour hours, 359 kWh.

Formula

A.C. = w0LhSf Labour ✦18.7 Shadow wage w0 ✦16 an hour Γ— Lh 0.5 hours per tonne Γ— skill factor Sf 2.34 Sf for industry: training ✦45,000 against ✦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials ✦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 ✦26.1 Depreciation and maintenance ✦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 ✦2.5 E 50 kWh per tonne Γ— pe ✦0.05 per kWh = ✦47.3

A.V. = rP*world Accounted value ✦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. = ✦295

Revenue = A.V. Γ— Q Accounted revenue ✦8.29 m p.a. Domestic: 28,100 t Γ— ✦295 = ✦8.29 m = ✦8.29 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦6.96 m p.a. Revenue ✦8.29 m βˆ’ cost ✦47.3 Γ— 28,100 t = ✦6.96 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦6.96 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

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

Output

Pork ✦7.46 m Final domestic use ✦829,231

Made from per tonne

Used in p.a.

  • Cottonseed Meal28,100 t✦8.29 m100%
    • Pork25,290 t✦7.46 m90%
  • Final domestic use 2,810 t ✦829,231 10%