Optimum Profit from Blending for Trading

SCENARIO 1: SELL SEPARATELY GCV (AR) -

Suppliers Spec 1 Spec 2 Other BLENDED
GCV 4300 4300 -
TS 1.65% 0.10% 0.88%
TM 31.00% 31.00% 31.00%
IM 16.00% 16.00% 16.00%
Ash 6.00% 3.50% 4.75%
QTY Unit 20,000 20,000 40,000
Selling Price/MT 38.00
COGS/MT -

Total Sales - - - -
Total Buying - - - -
Total Margin - - - -
Margin/MT - - - -
Fill VARIABLE in blue colors font
SCENARIO 2: SELL IN BLENDING
CONTRACTED Rejection Formula Adjustment NOTES:
5,300 5,100 - -
0.80% 1.00% OK
36.00% 38.00% 0.00% OK
14.00% OK
8.00% 13.00% - - OK
40,000 - 40,000 Invoiced Qty
FOB Barge - Invoiced Price
-

- -
- -
- No Bonus/penalty -
- - -

Total blended margin gain -

Contribution Spec 1 - 50%
Contribution Spec 2 - 50%
Contribution Other - 0%