Crush Parity Calculation

Sr. No	Soy Seed Crush Parity - Akola	Amount in Rs
	Soy Seed Ex Plant / 100kg (21 Dec 2024, 05:52:11 AM)
	Soy Seed Price / MT = (Soy Seed Ex Plant Per 100kg * 10)	35000.00
	Claim at 2%	-700.00
	Crush Expenses / MT
	Total Cost / MT = (Prices/MT + Crush Expenses) {A}	35650.00
	Soy Seed Ref Price / 10Kg (Excl.VAT) (21 Dec 2024, 05:57:12 AM)
	Refining Expenses / 10Kg
	Solvent Extr. Oil Price / 10Kg = ( (Ref Price / 10Kg (Excl.VAT)) - Refining Expenses )	1190.00
	*Oil Realisation @ % = (Solvent Extr. Oil (Prices/10kg) 18) {B}**	21420.00
	DOC Akola Delivery Price / MT (12 Dec 2024, 02:52:04 AM)
	DOC Ex. Akola / MT with Freight @	28000.00
	DOC Realisation Price / MT = (DOC Ex. Akola (Price/MT) * %) {C}	22960.00
	Total Realisation / MT {D} = {B} + {C}	44380.00
	Net Crush Margin (Rs/MT) = {D} - {A}	8730.00
	Gross Crush Margin (Rs/MT) = ({D} - Soy Seed Price/MT)	9380.00
	Net Crush Margin in $ / MT = (Net Crush Margin(Rs/MT) / )	102.37
	Contribution in Total realizatin Oil share (in %) = {B} / {D}	48
	Contribution in Total realizatin Meal Share (in %) = {C} / {D}	52