The values
- Strike through 154.44 equals 36 times 4.29: yes
- Price to RRP: 0.9
- RRP ex VAT: 129
- Price ex VAT: 116
- TPCi per box ex VAT at s 0.30 0.40 0.53: 38.6, 51.5, 68.2
- Retailer gm at C EU 0.50 0.65: 0.444 to 0.278
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes.
Show the working
- 36 x 4.29 = 154.44
- 139.00/154.44 = 0.900
- 154.44/1.2 = 128.70
- 139/1.2 = 115.83
- 128.70 x 0.30/0.40/0.53 = 38.61/51.48/68.21
- 1 - 0.50/0.90 = 0.444
- 1 - 0.65/0.90 = 0.278