Crush Parity Calculation

Sr. No	Soy Seed Crush Parity - Indore	Amount in Rs
1	Soy Seed Ex Plant / 100kg (25 Apr 2024, 01:05:34 AM)
2	Soy Seed Price / MT = (Soy Seed Ex Plant Per 100kg * 10)	47000.00
3	Claim at 2%	-940.00
4	Crush Expenses / MT
5	Total Cost / MT = (Prices/MT + Crush Expenses) {A}	47410.00
6	Soy Seed Ref Price / 10Kg (Excl.VAT) (25 Apr 2024, 10:59:16 AM)
7	Refining Expenses / 10Kg
8	Solvent Extr. Oil Price / 10Kg = ( (Ref Price / 10Kg (Excl.VAT)) - Refining Expenses )	905.00
9	*Oil Realisation @ % = (Solvent Extr. Oil (Prices/10kg) 18) {B}**	16290.00
10	DOC Kandla Delivery Price / MT (25 Apr 2024, 05:56:11 AM)
11	DOC Realisation Price / MT = (DOC Ex. Indore (Price/MT) * %) {C}	32390.00
12	Total Realisation / MT {D} = {B} + {C}	48680.00
13	Net Crush Margin (Rs/MT) = {D} - {A}	1270.00
14	Gross Crush Margin (Rs/MT) = ({D} - Soy Seed Price/MT)	1680.00
15	Net Crush Margin in $ / MT = (Net Crush Margin(Rs/MT) / )	15.18
16	Contribution in Total realizatin Oil share (in %) = {B} / {D}	33
17	Contribution in Total realizatin Meal Share (in %) = {C} / {D}	67