NEW BILLING SCHEME

BILLING TO

TAX(D)
BEFOR
VALUE
BOI 8%(C) PPD @

(B-C)
NBP
LANDING

(B)

E
(B*8%) VALUE 2% incentive
E=D+28% @ 2%
2.75-18 Guide EXL
F71 TT 832 66.56 765.44 979.76 19.60 19.60 940.57
2.75-18 Guide EXL
F72 TT 832 66.56 765.44 979.76 19.60 19.60 940.57
2.75-18 Vector EXL
F71 TT 838 67.04 770.96 986.83 19.74 19.74 947.36
2.75-18 Vector EXL
F72 TT 838 67.04 770.96 986.83 19.74 19.74 947.36
2.75-18 Torq EXL
R71 TT 912 72.96 839.04 1073.97 21.48 21.48 1031.01
2.75-18 Torq EXL
R72 TT 872 69.76 802.24 1026.87 20.54 20.54 985.79
2.75-18 Torq EXL
RD73 TT 872 69.76 802.24 1026.87 20.54 20.54 985.79
3.00-18 Torq EXL
R71 TT 962 76.96 885.04 1132.85 22.66 22.66 1087.54
3.00-18 Torq EXL
RD71 TT 1038 83.04 954.96 1222.35 24.45 24.45 1173.45
3.00-18 Torq EXL
RD73 TT 975 78 897 1148.16 22.96 22.96 1102.23
3.00-18 Torq EXL
R72 TT 966 77.28 888.72 1137.56 22.75 22.75 1092.06
2.50-16 Guide EXL
M71 TT 486 38.88 447.12 572.31 11.45 11.45 549.42
2.50-16 Vector EXL
M71 TT 535 42.8 492.2 630.02 12.60 12.60 604.82
OLD BILLING SCHEME
DIFFER
VALUE BILLING PPD @
ENCE
NBP

BOI 11% LANDING

BEFORE TAX VALUE 1.5%
2.75-18 Guide EXL F71
TT 832 91.52 740.48 947.81 14.22 NA 933.60 6.98
2.75-18 Guide EXL F72
TT 832 91.52 740.48 947.81 14.22 NA 933.60 6.98
2.75-18 Vector EXL
F71 TT 838 92.18 745.82 954.65 14.32 NA 940.33 7.03
2.75-18 Vector EXL
F72 TT 838 92.18 745.82 954.65 14.32 NA 940.33 7.03
2.75-18 Torq EXL R71
TT 912 100.32 811.68 1038.95 15.58 NA 1023.37 7.65
2.75-18 Torq EXL R72
TT 872 95.92 776.08 993.38 14.90 NA 978.48 7.31
2.75-18 Torq EXL
RD73 TT 872 95.92 776.08 993.38 14.90 NA 978.48 7.31
3.00-18 Torq EXL R71
TT 962 105.82 856.18 1095.91 16.44 NA 1079.47 8.07
3.00-18 Torq EXL
RD71 TT 1038 114.18 923.82 1182.49 17.74 NA 1164.75 8.70
3.00-18 Torq EXL
RD73 TT 975 107.25 867.75 1110.72 16.66 NA 1094.06 8.17
3.00-18 Torq EXL R72
TT 966 106.26 859.74 1100.47 16.51 NA 1083.96 8.10
2.50-16 Guide EXL
M71 TT 486 53.46 432.54 553.65 8.30 NA 545.35 4.07
2.50-16 Vector EXL
M71 TT 535 58.85 476.15 609.47 9.14 NA 600.33 4.49