APPENDIX F
555's Pricinq and Contribution
To natch existing KS Invoice price at Canadian S
17-97, the price
structure would be as follows:-
per 11ille
FOB E 14.09
(rare 1.80) Canadian S 25-15
FCI 1.CO
CF 26.35
DF-;,C (FOB less FCI) 24.25
L"Ity 4.S7
F--deral Excise Dutv 27.4,1
Feceral Sales Tax Base 5E.70
FST 3 19% 10.77
Federal Excise Tax 21.38
FC: 1.00
DPLC S 89-3-5 = 17-97 per carton
ng a 4.5% price increase per year and a 10% RCD pa
yable to
lr=erial, contribution would be as follows:-
1989 1990 1991 1992 1993 1994
Price 14.083 14.72 15.38 16.07 16.80 17.53
Volume 6500 11500 17000 23500 28100
GIV 95"72 176883 273:247 394721 493224
RCM 0 0 0 0 0
Variable Cost 31200 55200 81600 112800 134880
Gross =ntribution 644172 121683 191647 281921
358344
Media.,rerchandising 46486 16929 17268 17613 17965
selling Inc in RCD 9567 17688 2732! 119472 49222
N-NC 17986 104754 174379 264308 340379
C:)
Ln
CO
--j
Lrl
Q4
13 ATCo document for Province of BritiSh Columbia
19 April 1999