MRP and Case Configuration

Retail
(200 gm/ pack)

Large Super Large Jumbo

Partic Medium
ulars ( 5gm/piece) (10 (15 gm/ (18 gm/
gm/piece) piece) piece)
ITC Rs 185 Rs. 275 Rs.300 Rs. 350

Barcode Details
Retail - 200 Gm Pack Size
Bar Code SKU
8906065160944 Medium
8906065160883 Large

8906065160906 Super Large

8906065160920 Jumbo +

Case Configuration
Retail
Primary Pack 200 g
30 pcs in a
Secondary Pack CFC
Retail Packaging
(200 gms)
First Order Details and CFC Configuration
Variants HSN Code MRP Landing
Medium Prawns-200gms 03061790 185 125.2
Large Prawns-200gms 03061790 275 186.2
Super Large Prawns-200gms 03061790 300 203.1
Jumbo Prawns-200gms 03061790 350 236.9
CFC In Pcs In Kgs Value
20 600 120 75138.8
5 150 30 27923.2
5 150 30 30461.4
10 300 60 71077.2
40 1200 240 204600.7
 Figures in Rs
Retail - 200 Gram -In KGS
Super
Particulars Medium Large Large Jumbo +
SKU / Brand Code ZFN10001 ZFN10002 ZFN10003 ZFN10007
MRP per Kg 925 1375 1500 1750
MRP per 200 Gm pouch 185 275 300 350

ITC Selling Price per Kg-Without GST 596.34 886.45 967.03 1128.21
GST @ 5% 29.82 44.32 48.35 56.41

Landing to Distributor with GST 626.16 930.77 1015.38 1184.62

Distributor Margin % - Mark up 10% 10% 10% 10%

Distributor Margin per Kg 62.62 93.08 101.54 118.46
Additional GST 3.13 4.65 5.08 5.92

Landing to Retailer with GST 691.90 1028.50 1122.00 1309.01

Retailer Margin % - Mark down 24% 24% 24% 24%

Retailer Margin per Kg 222.00 330.00 360.00 420.00
Additional GST 11.10 16.50 18.00 21.00

Final price to Consumer per Kg 925 1375 1500 1750

 Retail - 200 Gram -In Pcs
Super
Particulars Medium Large Large Jumbo +
SKU / Brand Code ZFN10001 ZFN10002 ZFN10003 ZFN10007
MRP per Packet-200 gm Pouch 185 275 300 350

ITC Selling Price per Kg-Without GST 119.27 177.29 193.41 225.64
GST @ 5% 5.96 8.86 9.67 11.28

Landing to Distributor with GST 125.23 186.15 203.08 236.92

Distributor Margin % - Mark up 10% 10% 10% 10%

Distributor Margin per Kg 12.52 18.62 20.31 23.69
Additional GST 0.63 0.93 1.02 1.18

Landing to Retailer with GST 138.38 205.70 224.40 261.80

Retailer Margin % - Mark down 24% 24% 24% 24%

Retailer Margin per Kg 44.40 66.00 72.00 84.00
Additional GST 2.22 3.30 3.60 4.20

Final price to Consumer per Kg 185 275 300 350