Crush Parity Calculation

Sr. No	Soy Seed Crush Parity - Akola	Amount in Rs
	Soy Seed Ex Plant / 100kg (14 Nov 2024, 04:41:51 AM)
	Soy Seed Price / MT = (Soy Seed Ex Plant Per 100kg * 10)	37000.00
	Claim at 2%	-740.00
	Crush Expenses / MT
	Total Cost / MT = (Prices/MT + Crush Expenses) {A}	37610.00
	Soy Seed Ref Price / 10Kg (Excl.VAT) (14 Nov 2024, 04:59:43 AM)
	Refining Expenses / 10Kg
	Solvent Extr. Oil Price / 10Kg = ( (Ref Price / 10Kg (Excl.VAT)) - Refining Expenses )	1290.00
	*Oil Realisation @ % = (Solvent Extr. Oil (Prices/10kg) 18) {B}**	23220.00
	DOC Akola Delivery Price / MT (14 Oct 2024, 04:56:46 AM)
	DOC Ex. Akola / MT with Freight @	33000.00
	DOC Realisation Price / MT = (DOC Ex. Akola (Price/MT) * %) {C}	27060.00
	Total Realisation / MT {D} = {B} + {C}	50280.00
	Net Crush Margin (Rs/MT) = {D} - {A}	12670.00
	Gross Crush Margin (Rs/MT) = ({D} - Soy Seed Price/MT)	13280.00
	Net Crush Margin in $ / MT = (Net Crush Margin(Rs/MT) / )	149.43
	Contribution in Total realizatin Oil share (in %) = {B} / {D}	46
	Contribution in Total realizatin Meal Share (in %) = {C} / {D}	54