8/14/2019 Starprice.xlsx

1/8

Farmer SPRN ABC123 Moisture Deductions

Lot Number 1210131 Foreign Matter Deductions

Crop Type Oil Seeds Damage Deductions

Crop Name Soyabean Total Quality Deductions

Kota APMC Price (Ql - 10/2/2 Quality) 3,600.00 Staragri Base Price (Per Ql)

Moisture 15% Staragri After Auction Price (Per Ql)

Foreign Matter 2% Tare Weight (Tons)

Damage 2% Procurement quantity (Kgs)

Traders Margin 30.00 Number of gunny bags

Tare Weight (Qls) 1000 Value of commodity to be procured

Quantity per gunny bag (Kgs) 90

Value Added Tax 5.00%

NCDEX Commission 0.20%

FF Revised Price (Per Ql) 3,500.00

Shrinkage Percent 0.75%

Gunny bag cost 55.00

Bag Filling and Weighing 3.00

Sewing cost () per bag 1.00Sewing cost (/ ) per bag 1.00Loading cost (per bag) 3.00

Farmers Fortune Commission 1.00%

Input Fields (Mandatory)

Labour Charges

Commodity Details (Auto F

8/14/2019 Starprice.xlsx

2/8

10.00% Mandi Tax 0.80%

0.00% Mandi Tax Amount 26,160.00

0.00% Amount w/o VAT 3,296,160.00

10.000% VAT Amount 164,808.00

3,240.00 Amount with Vat 3,460,968.00

3,270.00 NCDEX Commission Amount 6,540.00

100 Total Billed Amount to FF with VAT 3,467,508.00

100000

1111 FF Cost w/o VAT 3,302,700.00

3,270,000.00 FF Cost Per Ql w/o VAT 3,302.70

ill) Farmers Fortune (Auto Fill)

8/14/2019 Starprice.xlsx

3/8

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 Revis 35437.5

Value with VAT and FF Commission 3,756,375.00

Farmers Fortune Profit 206,487.50

VAT Difference 12,379.50

Miller's Account (Auto Fill)

8/14/2019 Starprice.xlsx

4/8

0% 0%

0.25% 0.10%

0.50% 0.15%

0.75% 0.20%

1.00% 0.25%

1.25% 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%

8/14/2019 Starprice.xlsx

5/8

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

IsabgoleJeera

Jowar

KapasKhand

Maize

Masur

Mehandi

MethiMoong

Moth

Mustard

Narma

Pea

Posta

Rai

Raida

Rice

Saunf

Soyabean

Sugar

Sun FlowerTarameera

Til

Urad

Wheat

Wood

Wool

8/14/2019 Starprice.xlsx

6/8

Farmer SPRN ABC123 Quantity per gunny bag (Kgs) 90

Lot Number 1210131 Number of gunny bags 22

Crop Type Oil Seeds Unloading cost per bag (A) 0.00

Soyabean Weighing cost per bag (B) 0.00

Kota APMC Price (Ql - 10/2/2 Quality) 3,600.00 Spillage %age (per Ql) 0.00%

Moisture 15% Spillage quantity (Qls) 0Deductions 10.00% Spillage cost 0.00

Foreign Matter 2% Total farmer handling cost 0.00

Deductions 0.00% Handling cost in %age 0.00%

Damage 2% Share from Staragri Profit 0

Deductions 0.00% Share in %age 0.000%

Total Deductions 10.000% Effective price received 64,800.00

Staragri Base Price (Per Ql) 3,240.00 Benefit with Staragri

Traders Margin Benefit in %age

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

Commodity Details (Quantity and Price) Farmer Account

8/14/2019 Starprice.xlsx

7/8

8/14/2019 Starprice.xlsx

8/8

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