Blend Costing Summary

DETAILS
Green Input1,658,131
Bales Processed21,448
Dry Output1,119,600
Lamina Yield67.52
Dry Output Including Byproducts1,477,926
No. of Cartons Lamina7,556

Cost Summary Table

DescriptionAmountCost Per Kg (Green)Cost Per Kg (Dry)Percentage of Total Cost
Green Leaf Purchases4,419,819.512.66553.947767.94
Total Levies163,818.250.09880.14632.52
Total Logistics73,194.940.04410.06541.13
Total Warehouse Cost358,215.590.21600.31995.51
Total GLT Costs576,969.110.34800.51538.87
Total Packing Material164,984.290.09950.14742.54
Total Finance Cost5,227.100.00320.00470.08
Administration and other costs743,319.520.44830.663911.43
Grand Total6,505,548.323.92345.8106100.00

Displaying 1 – 33 of 33

Order NumberGradeGreen InputBales ProcessedDry OutputTotal Cost of LeafAverage Cost Per KgCost Per Kg GreenCost Per Kg PackedLink to Single Entry
225000099CH-L1L/252263.00251600$8,707.75$3.85$5.19$7.34View Details
225000100CH-L1O/252040.00241400$7,603.25$3.73$5.09$7.41View Details
225000101CH-L3L/251461.00221000$3,523.95$2.41$3.80$5.55View Details
225000102CH-C2LF/251962.00231200$4,789.00$2.44$3.81$6.23View Details
225000103CH-C2OF/252075.00251200$5,077.20$2.45$3.78$6.54View Details
225000104CH-L3O/252033.00211400$5,862.35$2.88$4.23$6.15View Details
225000105CH-L1OF/251700.00201000$5,555.75$3.27$4.73$8.03View Details
225000106CH-XOF/252261.00271200$3,579.40$1.58$2.88$5.43View Details
225000171CH-L1L/2572755100552400$277,167.81$3.81$5.09$7.07View Details
225000172CH-L1O/2585219112560200$312,858.59$3.67$4.95$7.00View Details
225000173CH-C2OF/251874424512000$43,603.67$2.33$3.59$5.61View Details
225000197CH-L1O/2586878111963600$0.00$1.22$1.66View Details
225000198CH-L5R/253237039418000$0.00$1.20$2.16View Details
225000199CH-C2OF/252384233715000$0.00$1.22$1.95View Details
225000211CH-C2OF/256677891745800$0.00$1.22$1.77View Details
225000212CH-L3O/256551584547000$0.00$1.22$1.69View Details
225000213CH-L1L/251781924213200$0.00$1.23$1.66View Details
225000226CH-L1OF/258051798454800$277,305.40$3.44$4.71$6.92View Details
225000227CH-C2OF/256190387941400$144,214.15$2.33$3.59$5.36View Details
225000244CH-L3O/252882037319800$59,663.38$2.07$3.32$4.84View Details
225000245CH-L1O/25121167159787000$455,704.58$3.76$5.04$7.01View Details
225000260CH-L3O/254504057929600$97,258.57$2.16$3.41$5.18View Details
225000261CH-L1L/2589585124564800$344,365.59$3.84$5.13$7.09View Details
225000280CH-L1OF/2597021116965000$343,693.45$3.54$4.81$7.18View Details
125000177CH-X5O/252055426211200$28,917.58$1.41$2.64$4.85View Details
125000176CH-C2OF/2586992.2113852200$209,577.94$2.41$3.66$6.10View Details
125000175CH-L3O/256316982039200$172,027.29$2.72$3.98$6.41View Details
225000356CH-X5O/253137139519200$47,487.83$1.51$2.75$4.50View Details
225000357CH-L3R/2586411103952400$232,767.59$2.69$3.94$6.50View Details
225000358CH-L1O/25139215.8168597200$517,145.19$3.71$4.98$7.14View Details
125000235CH-L1L/253173038821000$122,404.27$3.86$5.13$7.75View Details
125000236CH-L1O/25117707151379000$433,064.59$3.68$4.95$7.37View Details
125000248CH-L1L/257121396648600$255,893.39$3.59$4.87$7.13View Details
Order NumberGradeGreen InputBales ProcessedDry OutputTotal Cost of LeafAverage Cost Per KgCost Per Kg GreenCost Per Kg PackedLink to Single Entry
Scroll to Top