You are on page 1of 2

Input Cells For Non-3rd Schedule Items

Retail Price 100.00

Less: Retailer Margin (7.41) 8.00%


= Trade Price 92.59
Less: Distributor Margin (5.24) 6.00%
= List Price Including S.Tax 87.35
Less: S.Tax (12.69) 17.00%
= List Price Excluding S.Tax 74.66
Less: On-invoice discounts (8.96) 12.00%
Less: Off-invoice discounts (2.24) 3.00%
= Net Sale as per P&L 63.46
Input Cells For 3rd Schedule Items

Retail Price 100.00

Less: Retailer Margin (7.41) 8.00%


= Trade Price 92.59
Less: Distributor Margin (5.24) 6.00%
= List Price Including S.Tax 87.35
Less: S.Tax (14.53) 17.00%
= List Price Excluding S.Tax 72.82
Less: On-invoice discounts (8.74) 12.00%
Less: Off-invoice discounts (2.18) 3.00%
= Net Sale as per P&L 61.90

You might also like