Price List of All Brand - Buxar

Pack Size EDP
Inclusive
Overhead
/Case
Excise
Duty
/Case
VAT/Case BSBCL
Landed Cost
(A+B)
/Case
50.00 %
License
Fee
/Case
Movement
Fee
BSBCLMargin
/Case
BSBCL Whole
Sale Price
/Case
BSBCL
Whole
Sale Price
/Btl
Retailer
Margin
/Case
(A+B+C) (D+E+F) * 13.33% (D+G) (D+E+F)* 20.00% (E+F+H+J)
MRP/Case MRP/Btl.
(Round)
A B c D E F G H I J K
L
MGM RichMans Delux XXX Rum
750 ML 490.00 202.50 346.25 1038.75 1012.50 6.75
274.39
1313.14 109.43
411.60
2743.99 229.00
375 ML 493.00 202.50 347.75 1043.25 1012.50 6.75
274.99
1318.24 54.93
412.50
2749.99 115.00
180 ML 482.00 194.40 338.20 1014.60 972.00 6.48
265.74
1280.34 26.67
398.62
2657.44 55.00
MGM Royal Hawk Selected Special Whisky
750 ML 750.00 337.50 543.75 1631.25 1012.50 6.75
353.39
1984.64 165.39
530.10
3533.99 294.00
375 ML 776.00 337.50 556.75 1670.25 1012.50 6.75
358.59
2028.84 84.54
537.90
3585.99 149.00
180 ML 798.00 324.00 561.00 1683.00 972.00 6.48
354.86
2037.86 42.46
532.30
3548.64 74.00
MGM Super Star Whisky
750 ML 375.00 202.50 288.75 866.25 1012.50 6.75
251.39
1117.64 93.14
377.10
2513.99 209.00
375 ML 378.00 202.50 290.25 870.75 1012.50 6.75
251.99
1122.74 46.78
378.00
2519.99 105.00
180 ML 380.00 194.40 287.20 861.60 972.00 6.48
245.34
1106.94 23.06
368.02
2453.44 51.00
MOUNTS 6000 STRONG BEER
650 ML 262.60 78.00 170.30 510.90 78.00
7.80
79.56
590.46 49.21
119.34
795.60 66.00
New Improved Aristocrat Whisky
750 ML 498.00 202.50 350.25 1050.75 1012.50 6.75
275.99
1326.74 110.56
414.00
2759.99 230.00
375 ML 500.00 202.50 351.25 1053.75 1012.50 6.75
276.39
1330.14 55.42
414.60
2763.99 115.00
180 ML 500.00 194.40 347.20 1041.60 972.00 6.48
269.34
1310.94 27.31
404.02
2693.44 56.00
New Improved Aristorcat Old Reserve Whisky
750 ML 525.00 337.50 431.25 1293.75 1012.50 6.75
308.39
1602.14 133.51
462.60
3083.99 257.00
375 ML 527.00 337.50 432.25 1296.75 1012.50 6.75
308.79
1605.54 66.90
463.20
3087.99 129.00
180 ML 525.92 324.00 424.96 1274.88 972.00 6.48
300.44
1575.32 32.82
450.67
3004.47 63.00
Officer Choice Prestige Whisky
750 ML 524.14 337.50 430.82 1292.46 1012.50 6.75
308.22
1600.68 133.39
462.34
3082.27 257.00
375 ML 524.14 337.50 430.82 1292.46 1012.50 6.75
308.22
1600.68 66.70
462.34
3082.27 128.00
180 ML 525.75 324.00 424.88 1274.63 972.00 6.48
300.41
1575.04 32.81
450.62
3004.14 63.00
Okocim Palone Premium Strong Fire Brewed Beer
650 ML 229.87 78.00 153.94 461.81 78.00
7.80
73.01
534.82 44.57
109.52
730.14 61.00
500 ML 462.44 120.00 291.22 873.66 120.00 12.00
134.08
1007.74 41.99
201.13
1340.87 56.00
Old Monk Deluxe Rum
750 ML 442.00 202.50 322.25 966.75 1012.50 6.75
264.79
1231.54 102.63
397.20
2647.99 221.00
375 ML 455.35 202.50 328.93 986.78 1012.50 6.75
267.46
1254.24 52.26
401.21
2674.70 111.00
180 ML 450.52 194.40 322.46 967.38 972.00 6.48
259.44
1226.82 25.56
389.17
2594.47 54.00
Old Monk Gold Reserve Rum
750 ML 636.00 337.50 486.75 1460.25 1012.50 6.75
330.59
1790.84 149.24
495.90
3305.99 275.00
375 ML 636.00 337.50 486.75 1460.25 1012.50 6.75
330.59
1790.84 74.62
495.90
3305.99 138.00
180 ML 636.00 324.00 480.00 1440.00 972.00 6.48
322.46
1762.46 36.72
483.70
3224.64 67.00
Old Monk Gold Reserve Special Rum
750 ML 750.00 337.50 543.75 1631.25 1012.50 6.75
353.39
1984.64 165.39
530.10
3533.99 294.00
375 ML 775.00 337.50 556.25 1668.75 1012.50 6.75
358.39
2027.14 84.46
537.60
3583.99 149.00
180 ML 798.00 324.00 561.00 1683.00 972.00 6.48
354.86
2037.86 42.46
532.30
3548.64 74.00
Old Monk Premium XXX Rum
750 ML 498.00 202.50 350.25 1050.75 1012.50 6.75
275.99
1326.74 110.56
414.00
2759.99 230.00
375 ML 498.00 202.50 350.25 1050.75 1012.50 6.75
275.99
1326.74 55.28
414.00
2759.99 115.00
180 ML 498.00 194.40 346.20 1038.60 972.00 6.48
268.94
1307.54 27.24
403.42
2689.44 56.00
Old Monk XXX Rum
750 ML 392.20 202.50 297.35 892.05 1012.50 6.75
254.83
1146.88 95.57
382.26
2548.39 212.00
375 ML 404.92 202.50 303.71 911.13 1012.50 6.75
257.38
1168.51 48.69
386.08
2573.84 107.00
180 ML 417.64 194.40 306.02 918.06 972.00 6.48
252.87
1170.93 24.39
379.31
2528.72 53.00
OLD TARZAN WHISKY
750 ML 460.00 202.50 331.25 993.75 1012.50 6.75
268.39
1262.14 105.18
402.60
2683.99 224.00
375 ML 463.00 202.50 332.75 998.25 1012.50 6.75
268.99
1267.24 52.80
403.50
2689.99 112.00
180 ML 452.00 194.40 323.20 969.60 972.00 6.48
259.74
1229.34 25.61
389.62
2597.44 54.00
OLD TAVERN SUPERIOR WHISKY
Page 10 of 15
Solution Provided By : Infosystem & Solutions