Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

Input Fields (Mandatory) Farmer SPRN Lot Number Crop Type Crop Name Kota APMC Price (Ql

- 10/2/2 Quality) Moisture Foreign Matter Damage Traders Margin Tare Weight (Qls) Quantity per gunny bag (Kgs) Value Added Tax NCDEX Commission FF Revised Price (Per Ql) Shrinkage Percent Labour Charges Gunny bag cost Bag Filling and Weighing Sewing cost ( ) per bag Sewing cost (/) per bag Loading cost (per bag) Farmers Fortune Commission ABC123 1210131 Oil Seeds Soyabean 3,600.00 15% 2% 2% 30.00 1000 90 5.00% 0.20% 3,500.00 0.75% 55.00 3.00 1.00 1.00 3.00 1.00%

Commodity Details (Auto Fill) Moisture Deductions Foreign Matter Deductions Damage Deductions Total Quality Deductions Staragri Base Price (Per Ql) Staragri After Auction Price (Per Ql) Tare Weight (Tons) Procurement quantity (Kgs) Number of gunny bags Value of commodity to be procured

tails (Auto Fill) 10.00% 0.00% 0.00% 10.000% 3,240.00 3,270.00 100 100000 1111 3,270,000.00

Farmers Fortune (Auto Fill) Mandi Tax Mandi Tax Amount Amount w/o VAT VAT Amount Amount with Vat NCDEX Commission Amount Total Billed Amount to FF with VAT FF Cost w/o VAT FF Cost Per Ql w/o VAT 0.80% 26,160.00 3,296,160.00 164,808.00 3,460,968.00 6,540.00 3,467,508.00 3,302,700.00 3,302.70

Miller's Account (Auto Fill) Remaining Quantity after Shrinkage (Qls) 992.500 Revised value w/o Labour 3,473,750.00 Handling cost (per bag) 63.00 Total handling cost for the shipment 70,000.00 Revised Value with Labour Charges 3,543,750.00 Value Per Quintal 3,570.53 VAT Amount 177,187.50 Revised Value with VAT 3,720,937.50 Value of Farmer Fortunes Commission on Revised Value35437.5 Value with VAT and FF Commission 3,756,375.00 Farmers Fortune Profit 206,487.50 VAT Difference 12,379.50

0% 0.25% 0.50% 0.75% 1.00% 1.25%

0% 0.10% 0.15% 0.20% 0.25% 0.50% 0.75% 1% 1.25% 1.50% 1.75% 2% 2.25% 2.50% 2.75% 3.00% 3.25% 3.50% 3.75% 4.00% 4.25% 4.50% 4.75% 5.00%

Ajwain Oil Seeds Alsi Pulses Arandi Cereals Arhar Masala Bajra Others Barley Chhola Chilly Desi Ghee Dhaniya F&V Garlic Gram Ground Nut Gur Gwar Isabgole Jeera Jowar Kapas Khand Maize Masur Mehandi Methi Moong Moth Mustard Narma Pea Posta Rai Raida Rice Saunf Soyabean Sugar Sun Flower Tarameera Til Urad Wheat Wood Wool

Commodity Details (Quantity and Price) Farmer SPRN ABC123 Lot Number 1210131 Crop Type Oil Seeds Soyabean Kota APMC Price (Ql - 10/2/2 Quality) 3,600.00 Moisture 15% Deductions 10.00% Foreign Matter 2% Deductions 0.00% Damage 2% Deductions 0.00% Total Deductions 10.000% Staragri Base Price (Per Ql) 3,240.00 Traders Margin Staragri After Auction Price (Per Ql) 3,240.00 Tare Weight (Qls) 20 Tare Weight (Tons) 2 Procurement quantity (Kgs) 2000 Value of commodity to be procured 64,800.00

Farmer Account Quantity per gunny bag (Kgs) Number of gunny bags Unloading cost per bag (A) Weighing cost per bag (B) Spillage %age (per Ql) Spillage quantity (Qls) Spillage cost Total farmer handling cost Handling cost in %age Share from Staragri Profit Share in %age Effective price received Benefit with Staragri Benefit in %age

90 22 0.00 0.00 0.00% 0 0.00 0.00 0.00% 0 0.000% 64,800.00

Farmers Fortune Mandi Tax Value of Mandi Tax Amount w/o VAT Value Added Tax VAT Amount Amount with Vat NCDEX Commission Value of commission Total Billed Amount to FF with VAT FF Cost w/o VAT FF Cost Per Ql w/o VAT 1.00% 648.00 65,448.00 5.00% 3,272.40 68,720.40 0.20% 129.60 68,850.00 65,577.60 3,278.88

Miller's Account FF Revised Price (Per Ql) Shrinkage Percent Remaining Quantity after Shrinkage (Qls) Revised value Labour Charges Gunny bag cost Bag Filling and Weighing Sewing cost ( ) per bag Sewing cost (/) per bag Loading cost (per bag) Handling cost (per bag) Total handling cost for the shipment Revised Total Value of Shipment Value Added Tax VAT Amount Revised Value with VAT FF Commission Value of Commission on Revised Value Value with VAT and FF Commission

unt 3,400.00 0.75% 19.850 67,490.00 55.00 3.00 1.00 1.00 3.00 63.00 1,400.00 68,890.00 5.00% 3,444.50 72,334.50 1.00% 688.9 73,023.40

es

You might also like