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
750 ML 5347.80 540.00 2943.90 8831.70 1012.50 6.75
1313.43
10145.13 845.43
1970.19
13134.57 1095.00
375 ML 5347.80 540.00 2943.90 8831.70 1012.50 6.75
1313.43
10145.13 422.71
1970.19
13134.57 547.00
180 ML 5346.72 518.40 2932.56 8797.68 972.00 6.48
1303.46
10101.14 210.44
1955.23
13034.85 272.00
1000ML/126211.40 720.00 3465.70 10397.10 1350.00 9.00
1567.44
11964.54 997.05
2351.22
15674.76 1306.00
TEACHERS ORIGIN BLENDED SCOTCH WHISKY
750 ML 10901.80 540.00 5720.90 17162.70 1012.50 6.75
2424.20
19586.90 1632.24
3636.39
24242.54 2020.00
The Original Haywards 5000 Gold Strong Beer
650 ML 344.81 78.00 211.41 634.22 78.00
7.80
96.00
730.22 60.85
144.00
960.02 80.00
The Original Haywards 5000 Strong Beer
650 ML 261.15 78.00 169.58 508.73 78.00
7.80
79.27
588.00 49.00
118.91
792.71 66.00
500 ML 512.48 120.00 316.24 948.72 120.00 12.00
144.09
1092.81 45.53
216.14
1440.95 60.00
THUNDER BOLT GOLD STRONG BEER
650 ML 347.10 78.00 212.55 637.65 78.00
7.80
96.46
734.11 61.18
144.69
964.60 80.00
Thunderbolt Premium Strong Beer 500 ml Can
500 ML 518.48 120.00 319.24 957.72 120.00 12.00
145.29
1103.01 45.96
217.94
1452.95 61.00
Thunderbolt Strong Beer
650 ML 254.80 78.00 166.40 499.20 78.00
7.80
78.00
577.20 48.10
117.00
780.00 65.00
330 ML 279.27 79.20 179.24 537.71 79.20
7.92
83.31
621.02 25.88
124.97
833.11 35.00
Thunderbolt Strong premium Beer
650 ML 266.80 78.00 172.40 517.20 78.00
7.80
80.40
597.60 49.80
120.60
804.00 67.00
Tiger Hill Strong Beer
650 ML 254.80 78.00 166.40 499.20 78.00
7.80
78.00
577.20 48.10
117.00
780.00 65.00
Top Brass Rare Whisky
750 ML 499.00 202.50 350.75 1052.25 1012.50 6.75
276.19
1328.44 110.70
414.30
2761.99 230.00
375 ML 499.00 202.50 350.75 1052.25 1012.50 6.75
276.19
1328.44 55.35
414.30
2761.99 115.00
180 ML 499.00 194.40 346.70 1040.10 972.00 6.48
269.14
1309.24 27.28
403.72
2691.44 56.00
Tuborg Premium Beer
650 ML 286.89 78.00 182.45 547.34 78.00
7.80
84.42
631.76 52.65
126.63
844.19 70.00
500 ML 498.48 120.00 309.24 927.72 120.00 12.00
141.29
1069.01 44.54
211.94
1412.95 59.00
330 ML 321.95 79.20 200.58 601.73 79.20
7.92
91.84
693.57 28.90
137.77
918.46 38.00
TUBORG STRONG BEER
650 ML 290.23 78.00 184.12 552.35 78.00
7.80
85.08
637.43 53.12
127.63
850.86 71.00
500 ML 522.88 120.00 321.44 964.32 120.00 12.00
146.17
1110.49 46.27
219.26
1461.75 61.00
330 ML 340.69 79.20 209.95 629.84 79.20
7.92
95.59
725.43 30.23
143.39
955.94 40.00
VAT 69 Finest Scotch Whisky
750 ML 4507.20 540.00 2523.60 7570.80 1012.50 6.75
1145.31
8716.11 726.34
1718.01
11453.37 954.00
375 ML 4605.60 540.00 2572.80 7718.40 1012.50 6.75
1164.99
8883.39 370.14
1747.53
11650.17 485.00
Vino Sparkling Wine
375 ML 757.30 78.40 417.85 1253.55 0.00
1.96
167.40
1420.95 59.21
251.10
1674.01 70.00
Volga Premium Vodka
750 ML 587.24 337.50 462.37 1387.11 1012.50 6.75
320.84
1707.95 142.33
481.27
3208.47 267.00
375 ML 588.30 337.50 462.90 1388.70 1012.50 6.75
321.05
1709.75 71.24
481.59
3210.59 134.00
180 ML 588.30 324.00 456.15 1368.45 972.00 6.48
312.92
1681.37 35.03
469.39
3129.24 65.00
White Mischief 100% Pure Vodka
750 ML 700.00 337.50 518.75 1556.25 1012.50 6.75
343.39
1899.64 158.30
515.10
3433.99 286.00
375 ML 700.00 337.50 518.75 1556.25 1012.50 6.75
343.39
1899.64 79.15
515.10
3433.99 143.00
180 ML 700.00 324.00 512.00 1536.00 972.00 6.48
335.26
1871.26 38.98
502.90
3352.64 70.00
WHITE MISCHIEF FLAVOURED VODKA GREEN APPLE+CINNAMON
750 ML 800.00 337.50 568.75 1706.25 1012.50 6.75
363.39
2069.64 172.47
545.10
3633.99 303.00
375 ML 800.00 337.50 568.75 1706.25 1012.50 6.75
363.39
2069.64 86.24
545.10
3633.99 151.00
180 ML 800.00 324.00 562.00 1686.00 972.00 6.48
355.26
2041.26 42.53
532.90
3552.64 74.00
WHITE MISCHIEF FLAVOURED VODKA MANGO+MINT
750 ML 800.00 337.50 568.75 1706.25 1012.50 6.75
363.39
2069.64 172.47
545.10
3633.99 303.00
375 ML 800.00 337.50 568.75 1706.25 1012.50 6.75
363.39
2069.64 86.24
545.10
3633.99 151.00
Page 14 of 15
Solution Provided By : Infosystem & Solutions