| Rs / Ton Sugar | ||||||
| SN | Details | Small Planters < 60 tons | Planters >60 TS | Corporate Planters | Millers | |
| 1 | Ex-Syndicate Price of sugar [A] | 16,765.09 | 16,765.09 | 16,765.09 | 16,765.09 | |
| 2 | Waiving of cess [B] | 670.60 | 670.60 | 670.60 | 670.60 | |
| 3 | Est. waiving SIF Premium (applicable to planters < 60 tons sugar) [C] | 1,403.38 | – | – | – | |
| 4 | Bagasse proceeds [D] | 3,300.00 | 3,300.00 | 3,300.00 | 3,300.00 | |
| 5 | Est. Proceeds from Molasses [E] | 1,823.21 | 1,823.21 | 1,823.21 | – | |
| 6 | Sub Total other sources of revenue [F = B+C+D+E] | 7,197.19 | 5,793.81 | 5,793.81 | 3,970.60 | |
| 7 | Total revenue [G = A + F] | 23,962.28 | 22,558.90 | 22,558.90 | 20,735.69 | |
| 8 | Additional contribution from GoM to meet the guaranteed sugar price of Rs25,000 / ton of sugar [H] | 1,037.72 | – | – | – | |
| 9 | Net Revenue / ton of sugar [I = G + H] | 25,000.00 | 22,558.90 | 22,558.90 | 20,735.69 | |
