Blend Costing Form Order DetailsOrder Number-Select-225000099225000100225000101225000102225000103225000104225000105225000106225000171225000172225000173225000197225000198225000199225000211225000212225000213225000226225000227225000244225000245225000260225000261225000262225000280125000177125000176125000175225000356225000357225000358125000235125000236125000248GradeGreen InputBales ProcessedDry OutputYieldDry Outpurt Including ByproductsOverall YieldNo. of Cartons LaminaTotal No. of CartonsCOST OF LEAFTotal Cost of LeafAverage Cost Per KgGreen InputLEVIESMOA Levies /kgAmount MOA LeviesGreen input x MOA LeviesSAA Levy of Green Value %Amount SAA LevyTobacco Levy %Government Tax AmountFloor Clearing / BaleFloor Clearing AmountHessian & Wraps Unit CostTotal Amount Hessian & WrapsTotal Cost LeviesLOGISTICSGreen Logistics Unit Cost per kgAmount – Green LogisticsForklifts Unit Cost per kgAmount – ForkliftsTotal Amount – LogisticsWAREHOUSE COSTSWarehouse Rentals – Cost Per KgAmount – Warehouse RentalsCMI – Cost Per KgAmount – CMIStock Insurance / kgAmount – InsuranceTotal Amount – Warehousing CostsFINANCE COSTSInterest % of Tobacco valueAmount – InterestEstablishment Fees % of Tobacco ValueAmount – Establishment FeeArrangement Fees % of Tobacco ValueAmount – Arrangement FeesTotal Amount Finance CostsGLT COSTSThresh RateAmount Tipping & ThreshingNo. of Sugar & Nicotine TestsQuality Assurance Tests Cost / TestAmount – Quality Assurance TestsSilica TestsSilica Tests Unit CostAmount – Silica TestsNo. of Pre-Production TransfersPre-Production Transfers Cost / BaleAmount – Pre-Production TransfersNo. of Pre-Production ReturnsPre-Production Returns Cost /BaleAmount – Pre-Production ReturnsChuck outs – No. of BalesChuck outs cost / BaleAmount -Chuck outs from the blending tablesSorted Mould – KgsMould Sorting Cost /kgAmount – Mould sortingTotal GLT CostsPACKING MATERIALCartons (Inners and Outers) Unit CostCartons (Inner & Outer) AmountLiners Unit CostTotal Amount LinersStrapping Unit CostStrapping AmountPacking Labels – QuantityPacking Labels Unit Cost / CartonAmount – Packing LabelsTotal Amount Packing MaterialPacking Material Cost per kgOTHER COSTSGeneral and Administration Cost / KgTotal General & Administration CostsTotal Other CostsOther Costs / kgGrand TotalTotal CostCost Per Kg GreenCost Per Kg Packed
