BNM match box

Revenue assumption

21-Jan 21-Feb 21-Mar 21-Apr 21-May

no.of match boxes 10000 10200 10404 10612 10824

growth in no of match boxes 2% 2% 2% 2%

price of each match box 1 1.0 1.0 1.0 1.0

Growth in each match box 0.50% 0.50% 0.50% 0.50%
21-Jun 21-Jul 21-Aug 21-Sep 21-Oct 21-Nov 21-Dec 22-Jan 22-Feb 22-Mar

11040 11261 11486 11716 11950 12189 12433 12619 12808 13000
2% 2% 2% 2% 2% 2% 2% 1.50% 1.50% 1.50%

1.0 1.0 1.0 1.0 1.0 1.1 1.1 1.1 1.1 1.1
0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
22-Apr 22-May 22-Jun 22-Jul 22-Aug 22-Sep 22-Oct 22-Nov 22-Dec 23-Jan

13195 13393 13594 13798 14005 14215 14428 14644 14864 15087
1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50%

1.1 1.1 1.1 1.1 1.1 1.1 1.1 1.1 1.1 1.1
0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
23-Feb 23-Mar 23-Apr 23-May 23-Jun 23-Jul 23-Aug 23-Sep 23-Oct 23-Nov

15313 15543 15776 16013 16253 16497 16744 16995 17250 17509
1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50%

1.1 1.1 1.1 1.1 1.2 1.2 1.2 1.2 1.2 1.2
0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
23-Dec

17772
1.50%

1.2
0.50%
BNM match box
Cost assumption
21-Jan 21-Feb 21-Mar 21-Apr 21-May
21-Jun 21-Jul 21-Aug 21-Sep 21-Oct 21-Nov 21-Dec 22-Jan 22-Feb 22-Mar
22-Apr 22-May 22-Jun 22-Jul 22-Aug 22-Sep 22-Oct 22-Nov 22-Dec 23-Jan
23-Feb 23-Mar 23-Apr 23-May 23-Jun 23-Jul 23-Aug 23-Sep 23-Oct 23-Nov
23-Dec