MRP Incl. S.Tax MRP Excl.

*Sales Tax
Price per Unit
/ Ctn S.Tax / Ctn 17% / Ctn

Ticky Packs
5 2880.00 2461.54 418.46
5 2160.00 1846.15 313.85
5 2160.00 1846.15 313.85
5 3600.00 3076.92 523.08
5 3600.00 3076.92 523.08
5 3600.00 3076.92 523.08
Snack Packs
10 2880.00 2461.54 418.46
10 2880.00 2461.54 418.46
10 2160.00 1846.15 313.85
10 2160.00 1846.15 313.85
10 3600.00 3076.92 523.08
10 2880.00 2461.54 418.46
10 2880.00 2461.54 418.46
Mini Half Roll
20 2880.00 2461.54 418.46
20 2880.00 2461.54 418.46
20 2880.00 2461.54 418.46
20 2880.00 2461.54 418.46
Half Roll
20 2880.00 2461.54 418.46
20 2880.00 2461.54 418.46
Half Roll
30 4320.00 3692.31 627.69
30 4320.00 3692.31 627.69
30 4320.00 3692.31 627.69
30 4320.00 3692.31 627.69
New Half Roll
40 5760.00 4923.08 836.92
40 5760.00 4923.08 836.92
Wafers
5 2700.00 2307.69 392.31
 5 2700.00 2307.69 392.31
5 2700.00 2307.69 392.31
5 2880.00 2461.54 418.46
10 3600.00 3076.92 523.08
10 3600.00 3076.92 523.08
10 3600.00 3076.92 523.08
10 3600.00 3076.92 523.08
120 7200.00 6154.00 1046.00
120 7200.00 6154.00 1046.00
120 7200.00 6154.00 1046.00
120 7200.00 6154.00 1046.00
150 9000.00 7692.00 1308.00
130 9000.00 7692.00 1308.00
* Third Schedule Goods Tax Applicable - GST 17% Of Retail Price is charged

Approved By:
 Pack
agin
g
Conf
igrat
ion
Packaging (Pac
SKU's Configration ks x
(Packs x Box) Pack Boxe
Box)
Total
s s

Jumbo Junior 24 X 24 24 24 576

Zeera 24 X 18 24 18 432
Peanut 24 X 18 24 18 432
Choc'n'Chip 30 X 18 30 24 720
Olys 30 X 18 30 24 720
Olys 60 X 12 60 12 720

Butter Crunch 12 X 24 12 24 288

Digestive 12 X 24 12 24 288
Zeera 12 X 18 12 18 216
Peanut 12 X 18 12 18 216
Choc'n'Chip 15 X 18 15 24 360
Goodies (Lemon) 12 X 24 12 24 288
Tooo Gud 12 X 24 12 24 288

Butter Crunch 6 X 24 6 24 144

Digestive 6 X 24 6 24 144
Goodies (Lemon) 6 X 24 6 24 144
Tooo Gud 6 X 24 6 24 144

Zeera 6 X 24 6 24 144
Peanut 6 X 24 6 24 144

Butter Crunch 6 X 24 6 24 144

Digestive 6 X 24 6 24 144
Goodies (Lemon) 6 X 24 6 24 144
Tooo Gud 6 X 24 6 24 144

Butter Crunch 6 X 24 6 24 144

Digestive 6 X 24 6 24 144

Crust Orange 30 X 18 30 18 540

 Crust Chocolate 30 X 18 30 18 540
Crust Strawberry 30 X 18 30 18 540
Snapp 24 X 24 24 24 576
Crust Orange 15 X 18 15 24 360
Crust Chocolate 15 X 18 15 24 360
Crust Strawberry 15 X 18 15 24 360
Crust Chocolate Roll 15 X 24 15 24 360
Frisky Orange 1 X 60 1 60 60
Frisky Chocolate 1 X 60 1 60 60
Frisky Strawberry 1 X 60 1 60 60
Frisky Vanilla 1 X 60 1 60 60
Frisky Rolls Milk 1 X 60 1 60 60
Frisky Rolls Chocolate 1 X 60 1 60 60
Price is charged
 Distributor Price Calculation Distributor Margin Trade Price Calculation

Net Selling Price

Net Selling Price Incl. Trade Price /
Excl. S.Tax / Value %
S.Tax / Ctn Box
Ctn

2452.70 2034.24 307.30 15.11% 115.00

1839.60 1525.75 230.4 15.10% 115.00
1839.60 1525.75 230.4 15.10% 115.00
3077.28 2554.20 378.72 14.83% 144.00
3077.28 2554.20 378.72 14.83% 144.00
3077.28 2554.20 330.72 12.95% 284.00

2452.80 2034.34 307.2 15.10% 115.00

2452.80 2034.34 307.2 15.10% 115.00
1839.60 1525.75 230.4 15.10% 115.00
1839.60 1525.75 230.4 15.10% 115.00
3077.28 2554.20 378.7 14.83% 144.00
2452.80 2034.34 307.2 15.10% 115.00
2452.80 2034.34 307.2 15.10% 115.00

2452.80 2034.34 307.20 15.10% 115

2452.80 2034.34 307.20 15.10% 115
2452.80 2034.34 307.20 15.10% 115
2452.80 2034.34 307.20 15.10% 115

2452.80 2034.34 307.2 15.10% 115

2452.80 2034.34 307.2 15.10% 115

3580.00 2952.31 488.0 16.53% 169.5

3580.00 2952.31 488.0 16.53% 169.5
3580.00 2952.31 488 16.53% 169.5
3580.00 2952.31 488 16.53% 169.5

4773.42 3936.50 650.70 16.53% 226.0

4773.42 3936.50 650.70 16.53% 226.0

2307.96 1915.65 284.0 14.83% 144.00

2307.96 1915.65 284.0 14.83% 144.00
2307.96 1915.65 284.0 14.83% 144.00
2452.80 2034.34 307.2 15.10% 115.00
3077.28 2554.20 378.72 14.83% 144.00
3077.28 2554.20 378.72 14.83% 144.00
3077.28 2554.20 378.72 14.83% 144.00
3077.28 2554.20 378.72 14.83% 144.00
5864.00 4818.00 736 15.27% 110.00
5864.00 4818.00 736 15.27% 110.00
5864.00 4818.00 736 15.27% 110.00
5864.00 4818.00 736 15.27% 110.00
7461.00 6153.00 939.00 15.27% 140.00
7461.00 6153.00 939.00 15.27% 140.00
Trade Price Calculation

Trade Price / Trade Price /

Ctn Incl Tax Ctn Excl Tax

2760.00 2341.54 20.57% 439.3220339 2013.38 21.82%

2070.00 1756.15 20.57% 329.49152542 1510.11 21.82%
2070.00 1756.15 20.57% 329.49152542 1510.11 21.82%
3456.00 2932.92 20.48% 549.15254237 2528.13 21.72%
3456.00 2932.92 20.48% 549.15254237 2528.13 21.72%
3408.00 2884.92 20.48% 549.15254237 2528.13 21.72%

2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%

2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%
2070.00 1756.15 20.57% 329.49152542 1510.11 21.82%
2070.00 1756.15 20.57% 329.49152542 1510.11 21.82%
3456.00 2932.92 20.48% 549.15254237 2528.13 21.72%
2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%
2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%

2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%

2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%
2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%
2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%

2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%

2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%

4068.00 3440.31 21.26% 658.98305085 2921.02 22.56%

4068.00 3440.31 21.26% 658.98305085 2921.02 22.56%
4068.00 3440.31 21.26% 658.98305085 2921.02 22.56%
4068.00 3440.31 21.26% 658.98305085 2921.02 22.56%

5424.00 4587.08 21.26% 878.6440678 3894.78 22.56%

5424.00 4587.08 21.26% 878.6440678 3894.78 22.56%

2592.00 2199.69 20.48% 411.86440678 1896.10 21.72%

2592.00 2199.69 20.48% 411.86440678 1896.10 21.72%
2592.00 2199.69 20.48% 411.86440678 1896.10 21.72%
2760.00 2341.54 20.57% 439.3220339 2013.48 21.82%
3456.00 2932.92 20.48% 549.15254237 2528.13 21.72%
3456.00 2932.92 20.48% 549.15254237 2528.13 21.72%
3456.00 2932.92 20.48% 549.15254237 2528.13 21.72%
3456.00 2932.92 20.48% 549.15254237 2528.13 21.72%
6600.00 5554.00 21.71% 1098.3050847 4765.69 23.05%
6600.00 5554.00 21.71% 1098.3050847 4765.69 23.05%
6600.00 5554.00 21.71% 1098.3050847 4765.69 23.05%
6600.00 5554.00 21.71% 1098.3050847 4765.69 23.05%
8400.00 7092.00 21.26% 1372.8813559 6088.12 22.55%
8400.00 7092.00 21.26% 1372.8813559 6088.12 22.55%