8/9/2023

SCANDINAVIAN TOBACCO GROUP ESTELI, S. A. 2:25:43PM

1
FINISHED COST DETAIL(2023)
Item : 82000 Case Cant 360

PL : PREMIUM A Unit
: measurement :
Brand : ALL OTHER PREMIUM Net Weight/1000 : 34.75
Front Mark: CAO EXP WORLD SAMPLER 30/4PK 120 (1=1 UNIT)/CS 3
Gross weight/ carton: 26.00
Component Mat Code Descripton Qty Price Cost
ID/M L
Binder T21469 HONDURAN JAMASTRAN 1.8000 10.5000 18.9000

Blend STG5003 LIGA A8 - CAO CRIOLLO 8.4000 8.8500 74.3400

Bunch Labor 0.0000 0.0000 9.3031

Bunch Benefit 0.0000 0.0000 4.9954

BUNCH COST LN48750-CCR 4 7/8 X 50 CAO NICARAGUA/ NOIR ROUND | 018JM3JMA8 250.0000 0.1075 107.5385

Wrapper Cost T11198 JM3 SECO CLARO 1.3750 30.0000 41.2500

Roll Labor 0.0000 0.0000 9.3031

Roll Benefit 0.0000 0.0000 4.9954

ROLL COST 0.0000 0.0000 55.5485

Loose Reject Allow 0.2000 0.0000 0.2976

Re-Roll Allowance 1.6000 0.0000 0.8888

Other Loose Labor 0.0000 0.0000 2.6148

OverHead Loose 18.3637 0.0000 30.6468

LOOSE COST LN48750-CCR 4 7/8 X 50 CAO NICARAGUA/ NOIR ROUND | 018JM3JMA8 0.0000 0.0000 197.5350

Binder STG2550 BRAZILIAN 2.0000 8.0000 16.0000

Blend STG5010 LIGA C2 - CAO AMERICA 9.8000 8.6500 84.7700

Bunch Labor 0.0000 0.0000 11.3516

Bunch Benefit 0.0000 0.0000 6.0953

BUNCH COST LN50056-CAM 5 X 56 CAO AMERICA ROUND | 181EE1ARC2 250.0000 0.1182 118.2170

Wrapper Cost STG1551 EC1 CLARO 0.7250 49.3000 35.7425

Wrapper Cost STG1562 EH1 SECO ROSADO 1.3500 35.4000 47.7900

Roll Labor 0.0000 0.0000 11.3516

Roll Benefit 0.0000 0.0000 6.0953

ROLL COST 0.0000 0.0000 100.9795

Loose Reject Allow 0.2000 0.0000 0.4035

Re-Roll Allowance 1.6000 0.0000 1.6157

Other Loose Labor 0.0000 0.0000 2.6148

OverHead Loose 18.3637 0.0000 41.1035

LOOSE COST LN50056-CAM 5 X 56 CAO AMERICA ROUND | 181EE1ARC2 0.0000 0.0000 264.9339

Binder T21469 HONDURAN JAMASTRAN 1.9000 10.5000 19.9500

Blend STG5006 LIGA B5 - CAO ITALIA 9.7000 8.2500 80.0250

Bunch Labor 0.0000 0.0000 10.0678

Bunch Benefit 0.0000 0.0000 5.4060

BUNCH COST LN50056-CIN 5 X 56 CAO ITALIA ROUND | 129EH2JMB5 250.0000 0.1154 115.4488

Wrapper Cost STG1557 EH2 VISO OSCURO 1.9250 35.4000 68.1450

Roll Labor 0.0000 0.0000 10.0678

Roll Benefit 0.0000 0.0000 5.4060

ROLL COST 0.0000 0.0000 83.6188

Loose Reject Allow 0.2000 0.0000 0.3672

Re-Roll Allowance 1.6000 0.0000 1.3379

Other Loose Labor 0.0000 0.0000 2.6148

OverHead Loose 18.3637 0.0000 37.3495

LOOSE COST LN50056-CIN 5 X 56 CAO ITALIA ROUND | 129EH2JMB5 0.0000 0.0000 240.7369

Binder T21457 INDONESIA 1.6250 9.1000 14.7875

Blend STG5001 LIGA A3 - CAO BRAZILIA 9.7750 6.7500 65.9813

Bunch Labor 0.0000 0.0000 10.0678

Bunch Benefit 0.0000 0.0000 5.4060

BUNCH COST LN50056-MBN 5 X 56 MICALLEF BRAZILIA ROUND | 129AR2BSA3 250.0000 0.0962 96.2426

Wrapper Cost STG1561 AR2 OSCURO 1.4250 45.0000 64.1250

Reporte Costo Finished.rpt

 8/9/2023
SCANDINAVIAN TOBACCO GROUP ESTELI, S. A. 2:25:43PM
2
FINISHED COST DETAIL(2023)
Item : 82000 Case Cant 360

PL : PREMIUM A Unit
: measurement :
Brand : ALL OTHER PREMIUM Net Weight/1000 : 34.75
Front Mark: CAO EXP WORLD SAMPLER 30/4PK 120 (1=1 UNIT)/CS 3
Gross weight/ carton: 26.00
Component Mat Code Descripton Qty Price Cost
ID/M L
Roll Labor 0.0000 0.0000 10.0678

Roll Benefit 0.0000 0.0000 5.4060

ROLL COST 0.0000 0.0000 79.5988

Loose Reject Allow 0.2000 0.0000 0.3207

Re-Roll Allowance 1.6000 0.0000 1.2736

Other Loose Labor 0.0000 0.0000 2.6148

OverHead Loose 18.3637 0.0000 33.0639

LOOSE COST LN50056-MBN 5 X 56 MICALLEF BRAZILIA ROUND | 129AR2BSA3 0.0000 0.0000 213.1144

Pack Matls 125-650-021 CAO GOLD WORLD SAMPLER DISPLAY 9.0000 8.5053 76.5476

Pack Matls 135-01-312-1 21" CELLO K-195 HB20 0.5000 5.8500 2.9250

Pack Matls 150-09-235 MISCELLANEOUS IMPLEMENTS FOR PALLETS 1.0000 1.2710 1.2710

Pack Matls 150-09-690 MISCELLANEOUS PACKAGING CIGARS 2.4311 0.5636 1.3703

Pack Matls 155-01-103 3" NON-ASPHALTIC REINFORCED GUM TAPE 375" ROLL 8 0.0700 14.1250 0.9888

Pack Matls 155-02-106-1 TRANSPARENT ADHESIVE TAPE 3/4"X 72 YDS 0.5230 0.5650 0.2955

Pack Matls 180-00-616 CORRUGATED CARTON 20X17X11 HAT-6 3.0000 2.3341 7.0024

Pack Matls 210-90-138 UPC SHIPPING LABEL 4" x 6" 3.0000 0.0318 0.0953

Pack Matls Cost 0.0000 0.0000 90.4957

Pack Labor 0.0000 0.0000 22.3817

Other Pack Labor 0.0000 0.0000 10.9614

OverHead 18.3637 0.0000 22.7414

PACK COST 0.0000 0.0000 146.5802

TOBACCO 0.0000 0.0000 638.3112

NON TOBACCO MTS 0.0000 0.0000 90.4957

DIRECT LABOR 0.0000 0.0000 169.1884

DIRECT COST 0.0000 0.0000 897.9953

TOTAL OVERHEAD COST 0.0000 0.0000 164.9052

TOTAL MFG COST 0.0000 0.0000 1,062.9005

Mark-Up 0.0000 0.0000 106.2900

TRANFER PRICE 1,000.0000 1.1692 1,169.1905

Reporte Costo Finished.rpt