Theoretical Crushing Margins for Imported U.S. Soybean (RMB/tonne, Mar. shipment) |
Region |
Income |
Expenditure |
Margin |
Soybean Break-even Price |
SB Oil |
SB Meal |
Total |
Soybean Cost |
Crushing Cost |
Dalian, Liaoning |
5,280 |
3,000 |
3,373 |
3,699 |
150 |
-476 |
3,602 |
Qinhuangdao, Hebei |
5,230 |
2,930 |
3,308 |
3,699 |
150 |
-541 |
3,614 |
Costal Shandong |
5,270 |
2,930 |
3,316 |
3,699 |
150 |
-533 |
3,605 |
Jiangsu |
5,300 |
2,900 |
3,298 |
3,699 |
150 |
-551 |
3,597 |
Guangdong |
5,320 |
2,880 |
3,286 |
3,699 |
150 |
-563 |
3,593 |
|
Theoretical Crushing Margins for Imported U.S. PNW Soybean (RMB/tonne, Mar. shipment) |
Region |
Income |
Expenditure |
Margin |
Soybean Break-even Price |
SB Oil |
SB Meal |
Total |
Soybean Cost |
Crushing Cost |
Dalian, Liaoning |
5,280 |
3,000 |
3,373 |
3,665 |
150 |
-442 |
3,559 |
Qinhuangdao, Hebei |
5,230 |
2,930 |
3,308 |
3,665 |
150 |
-507 |
3,571 |
Costal Shandong |
5,270 |
2,930 |
3,316 |
3,665 |
150 |
-499 |
3,562 |
Jiangsu |
5,300 |
2,900 |
3,298 |
3,665 |
150 |
-517 |
3,554 |
Guangdong |
5,320 |
2,880 |
3,286 |
3,665 |
150 |
-529 |
3,550 |
|
Theoretical Crushing Margins for ImportedBrazilianSoybean (RMB/tonne, Mar. shipment) |
Region |
Income |
Expenditure |
Margin |
Soybean Break-even Price |
SB Oil |
SB Meal |
Total |
Soybean Cost |
Crushing Cost |
Dalian, Liaoning |
5,280 |
3,000 |
3,426 |
2,878 |
150 |
398 |
2,496 |
Qinhuangdao, Hebei |
5,230 |
2,930 |
3,361 |
2,878 |
150 |
333 |
2,509 |
Costal Shandong |
5,270 |
2,930 |
3,369 |
2,878 |
150 |
341 |
2,499 |
Jiangsu |
5,300 |
2,900 |
3,351 |
2,878 |
150 |
323 |
2,491 |
Guangdong |
5,320 |
2,880 |
3,339 |
2,878 |
150 |
311 |
2,486 |
|
Theoretical Crushing Margins for ImportedArgentineSoybean (RMB/tonne, May.shipment) |
Region |
Income |
Expenditure |
Margin |
Soybean Break-even Price |
SB Oil |
SB Meal |
Total |
Soybean Cost |
Crushing Cost |
Dalian, Liaoning |
5,280 |
3,000 |
3,320 |
2,801 |
150 |
369 |
2,532 |
Qinhuangdao, Hebei |
5,230 |
2,930 |
3,256 |
2,801 |
150 |
305 |
2,544 |
Costal Shandong |
5,270 |
2,930 |
3,263 |
2,801 |
150 |
312 |
2,535 |
Jiangsu |
5,300 |
2,900 |
3,245 |
2,801 |
150 |
294 |
2,528 |
Guangdong |
5,320 |
2,880 |
3,233 |
2,801 |
150 |
282 |
2,523 |
|
Crushing Margins forPort Distributed Soybean (RMB/tonne) |
Region |
Income |
Expenditure |
Margin |
Soybean Break-even Price |
SB Oil |
SB Meal |
Total |
Soybean Cost |
Crushing Cost |
Dalian, Liaoning |
5,280 |
3,000 |
3,347 |
3,500 |
150 |
-303 |
3,384 |
Qinhuangdao, Hebei |
5,230 |
2,930 |
3,282 |
3,500 |
150 |
-368 |
3,396 |
Costal Shandong |
5,270 |
2,930 |
3,290 |
3,500 |
150 |
-360 |
3,386 |
Jiangsu |
5,300 |
2,900 |
3,272 |
3,500 |
150 |
-379 |
3,379 |
Guangdong |
5,320 |
2,880 |
3,259 |
3,500 |
150 |
-391 |
3,374 |
|
Crushing Margins for Domestic Soybean(RMB/tonne) |
Region |
Income |
Expenditure |
Margin |
Soybean Break-even Price |
SB Oil |
SB Meal |
Total |
Soybean Cost |
Crushing Cost |
Heilongjiang |
5,430 |
3,150 |
3,389 |
3,500 |
160 |
-271 |
3,489 |
Dalian, Liaoning |
5,280 |
3,000 |
3,245 |
3,620 |
160 |
-535 |
3,669 |
Qinhuangdao, Hebei |
5,230 |
2,930 |
3,181 |
3,640 |
160 |
-619 |
3,704 |
Boxing, Shandong |
5,300 |
2,960 |
3,216 |
3,660 |
160 |
-604 |
3,715 |
Remarks: |
1.Imported Soybean Cost: intraday soybean cost from the United States calculatedwith the CBOT price; Port distributed soybean: subject to prices at Shandong ports; Domestic soybean cost: purchasing price in Heilongjiang+ freight to factory. |
2.Imported soybean: Oil extraction rate18-20%and meal 79%; |
Domestic soybean: Oil extraction rate16%and meal 80%. |
3.Estimated margins and actual profit in mills may have some differences as mills usually use their inventories or have already locked the cost previously, which may be different from intraday soybean cost on the basis of the CBOT price. |
4.Soybean Break-even Priceis calculated with intraday soybean cost and soybean oil price, and when the crush margins is ZERO, then it is soybean break-even price. |