Crush Parity Calculation

Mustard Seed Soyabean Soyabean - Akola

Sr. No	Mustard Seed Crush Parity - Jaipur	Amount in Rs
1	Mustard Ex Plant Price / 100kg (21 Dec 2024, 05:57:19 AM)
2	Mustard seed Price/MT = (Mustard seed Ex Plant / 100kg * 10)	63000.00
3	Crush Expenses / MT
4	Cash Discount = (Mustard seed Price/MT * %)	630.00
5	Quality Tolerance = (Mustard seed Price/MT * %)	472.50
6	Total Cost / MT = (Price/MT + Crush Exp. + Cash Dis. + Quality Toelerance) {A}	63147.50
7	Mustard seed Oil Price / 10Kg (Excl. GST) (21 Dec 2024, 05:57:19 AM)
8	Oil recovery ( Mustard seed Oil Price (Excl. Vat/10Kg) * %) {B}	48507.00
9	Oil Cake Price seller Ex factory (Rs/MT)
10	Oil Cake realisation = (Oil Cake Price * %) {C}	0.00
11	Total Realisation {D} = ({C} + {B})	48507.00
12	Net Crush Margin(Rs/MT) = ({D} - {A})	-14640.50
13	(Gross Crush Margin in MT) = (Total Realistaion(11)-Mustard Seed PriceMT(2)	-14493.00
14	Contribution in Total realizatin - Oil share (in %) = {B} / {D}	100.00
15	Contribution in Total realizatin - Oil Cake Share Values (in %) = {C} / {D}	0.00