APPENDIX F
555's Pricing and Oontribution
7b ratch exis-zing KS Invoice price at Canadian S 17.97, the price
structure would be as follows: -
Per Mille
FM E 14.09
(rate 1.10) Canadian $ 25.35
FCI 1.00
CIE 26.35
DFLC (FOB less EC'.) 24.35
infort Duty 4.87
Federal Excise Daty 27.48
Federal Sales Tax Base 56.70
EST @ 19k 10.77
Federal Excise Tax 21.38
FC1 1.00
DPIC $ 89.85 = 17.97 per carton
Assuming a 4.5% price increase per year and a 10% Rr-D payable to
Irferial, contribution would be as follows:-
1989 1990 1991 1992 1993 1994
Price 14.085 14.72 15.38 16.07 16.80 17.55
volume 6500 11500 17000 23500 28100
GIV 95672 176883 273247 394721 493224
RCO 0 a 0 0 0
variable Cost 31200 55200 81600 112800 134880
Gram contribution 64472 121683 191647 281921 358344
I "486 16929 17268 17613 17965
Selling Inc in RCD 9567 17688 27325 39472 49322
NNC 17986 104754 174379 264308 340379
Z
C:D
UM
co
BATCo document for Province of British Columbia 14 April 1999