Price List of All Brand - Buxar
Price List of All Brand - Buxar 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 Aristocrat Whisky 180 ML 433.43 194.40 313.92 941.75 972.00 6.48 256.02 1197.77 24.95 384.05 2560.30 53.00 Aristrocrat Duet Gin Lime 750 ML 500.00 202.50 351.25 1053.75 1012.50 6.75 276.39 1330.14 110.85 414.60 2763.99 230.00 375 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 Aristrocrat Gin Lem 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 Aristrocrat XXX Rum 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 478.00 194.40 336.20 1008.60 972.00 6.48 264.94 1273.54 26.53 397.42 2649.44 55.00 Bacardi Apple Original Apple Rum 750 ML 1987.00 540.00 1263.50 3790.50 1012.50 6.75 641.28 4431.78 369.32 961.95 6412.98 534.00 375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75 635.88 4385.88 182.75 953.85 6358.98 265.00 180 ML 2052.12 518.40 1285.26 3855.78 972.00 6.48 644.55 4500.33 93.76 966.85 6445.66 134.00 Bacardi Black Rum 750 ML 2016.00 540.00 1278.00 3834.00 1012.50 6.75 647.08 4481.08 373.42 970.65 6470.98 539.00 375 ML 2050.00 540.00 1295.00 3885.00 1012.50 6.75 653.88 4538.88 189.12 980.85 6538.98 272.00 180 ML 2076.36 518.40 1297.38 3892.14 972.00 6.48 649.40 4541.54 94.62 974.12 6494.14 135.00 Bacardi Carta Blanca Rum 750 ML 1669.12 540.00 1104.56 3313.68 1012.50 6.75 577.71 3891.39 324.28 866.59 5777.23 481.00 375 ML 1726.48 540.00 1133.24 3399.72 1012.50 6.75 589.18 3988.90 166.20 883.79 5891.94 245.00 180 ML 1789.73 518.40 1154.07 3462.20 972.00 6.48 592.08 4054.28 84.46 888.14 5920.90 123.00 Bacardi Limon Original Citrus Rum 750 ML 1987.00 540.00 1263.50 3790.50 1012.50 6.75 641.28 4431.78 369.32 961.95 6412.98 534.00 375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75 635.88 4385.88 182.75 953.85 6358.98 265.00 180 ML 2052.12 518.40 1285.26 3855.78 972.00 6.48 644.55 4500.33 93.76 966.85 6445.66 134.00 Bacardi Original Orange Rum 750 ML 1987.00 540.00 1263.50 3790.50 1012.50 6.75 641.28 4431.78 369.32 961.95 6412.98 534.00 375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75 635.88 4385.88 182.75 953.85 6358.98 265.00 180 ML 2052.12 518.40 1285.26 3855.78 972.00 6.48 644.55 4500.33 93.76 966.85 6445.66 134.00 Bacardi Razz Original Respberry Rum 750 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75 635.88 4385.88 365.49 953.85 6358.98 530.00 375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75 635.88 4385.88 182.75 953.85 6358.98 265.00 180 ML 2026.20 518.40 1272.30 3816.90 972.00 6.48 639.37 4456.27 92.84 959.08 6393.83 133.00 Bacardi Reserva Aged Rum 750 ML 1669.12 540.00 1104.56 3313.68 1012.50 6.75 577.71 3891.39 324.28 866.59 5777.23 481.00 Bacardi Superior Rum 750 ML 2015.40 540.00 1277.70 3833.10 1012.50 6.75 646.96 4480.06 373.34 970.47 6469.78 539.00 375 ML 2015.40 540.00 1277.70 3833.10 1012.50 6.75 646.96 4480.06 186.67 970.47 6469.78 270.00 180 ML 2057.67 518.40 1288.04 3864.11 972.00 6.48 645.66 4509.77 93.95 968.52 6456.77 135.00 Bagpiper Deluxe 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 525.00 337.50 431.25 1293.75 1012.50 6.75 308.39 1602.14 66.76 462.60 3083.99 128.00 180 ML 523.92 324.00 423.96 1271.88 972.00 6.48 300.04 1571.92 32.75 450.07 3000.47 63.00 BAGPIPER SUPREME WHISKY 750 ML 625.00 337.50 481.25 1443.75 1012.50 6.75 328.39 1772.14 147.68 492.60 3283.99 274.00 375 ML 625.00 337.50 481.25 1443.75 1012.50 6.75 328.39 1772.14 73.84 492.60 3283.99 137.00 180 ML 625.00 324.00 474.50 1423.50 972.00 6.48 320.26 1743.76 36.33 480.40 3202.64 67.00 BAND MASTER BLEND SELECT 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 525.00 337.50 431.25 1293.75 1012.50 6.75 308.39 1602.14 66.76 462.60 3083.99 128.00 180 ML 523.92 324.00 423.96 1271.88 972.00 6.48 300.04 1571.92 32.75 450.07 3000.47 63.00 Page 2 of 15 Solution Provided By : Infosystem & Solutions
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 Big Ben Delux London Dry Gin 750 ML 489.72 202.50 346.11 1038.33 1012.50 6.75 274.34 1312.67 109.39 411.52 2743.44 229.00 375 ML 489.72 202.50 346.11 1038.33 1012.50 6.75 274.34 1312.67 54.69 411.52 2743.44 114.00 180 ML 489.72 194.40 342.06 1026.18 972.00 6.48 267.28 1293.46 26.95 400.93 2672.87 56.00 Black And White Choice Old Scotch Whisky 750 ML 5542.80 540.00 3041.40 9124.20 1012.50 6.75 1352.43 10476.63 873.05 2028.69 13524.57 1127.00 Black Dog 12 yrs. Old Delux Scotch Whisky 750 ML 9521.74 540.00 5030.87 15092.61 1012.50 6.75 2148.19 17240.80 1436.73 3222.37 21482.42 1790.00 Black Dog Centenary Aged 8 Years Scotch Whisky 750 ML 5636.21 540.00 3088.11 9264.32 1012.50 6.75 1371.11 10635.43 886.29 2056.71 13711.39 1143.00 375 ML 5684.68 540.00 3112.34 9337.02 1012.50 6.75 1380.80 10717.82 446.58 2071.25 13808.32 575.00 180 ML 5782.51 518.40 3150.46 9451.37 972.00 6.48 1390.61 10841.98 225.87 2085.97 13906.43 290.00 BLACK DOG CENTENARY AGED AND RARE DELUXE SCOTCH WHISKY 750 ML 5636.21 540.00 3088.11 9264.32 1012.50 6.75 1371.11 10635.43 886.29 2056.71 13711.39 1143.00 375 ML 5684.68 540.00 3112.34 9337.02 1012.50 6.75 1380.80 10717.82 446.58 2071.25 13808.32 575.00 180 ML 5782.51 518.40 3150.46 9451.37 972.00 6.48 1390.61 10841.98 225.87 2085.97 13906.43 290.00 Black Knight Premium Blended Malt Whisky 750 ML 466.40 202.50 334.45 1003.35 1012.50 6.75 269.67 1273.02 106.09 404.52 2696.79 225.00 375 ML 466.40 202.50 334.45 1003.35 1012.50 6.75 269.67 1273.02 53.04 404.52 2696.79 112.00 180 ML 466.40 194.40 330.40 991.20 972.00 6.48 262.62 1253.82 26.12 393.94 2626.24 55.00 Black Rock Whisky 375 ML 402.80 202.50 302.65 907.95 1012.50 6.75 256.95 1164.90 48.54 385.44 2569.59 107.00 180 ML 402.80 194.40 298.60 895.80 972.00 6.48 249.90 1145.70 23.87 374.86 2499.04 52.00 Black Rock XXX Rum 375 ML 402.00 202.50 302.25 906.75 1012.50 6.75 256.79 1163.54 48.48 385.20 2567.99 107.00 180 ML 402.00 194.40 298.20 894.60 972.00 6.48 249.74 1144.34 23.84 374.62 2497.44 52.00 Blenders Pride Rare Premium Whisky 750 ML 2309.82 540.00 1424.91 4274.73 1012.50 6.75 705.85 4980.58 415.05 1058.80 7058.63 588.00 375 ML 2305.80 540.00 1422.90 4268.70 1012.50 6.75 705.04 4973.74 207.24 1057.59 7050.58 294.00 180 ML 2328.38 518.40 1423.39 4270.17 972.00 6.48 699.80 4969.97 103.54 1049.73 6998.18 146.00 Blue Lagoon Gin Orange 750 ML 725.00 337.50 531.25 1593.75 1012.50 6.75 348.39 1942.14 161.85 522.60 3483.99 290.00 375 ML 725.00 337.50 531.25 1593.75 1012.50 6.75 348.39 1942.14 80.92 522.60 3483.99 145.00 180 ML 728.00 324.00 526.00 1578.00 972.00 6.48 340.86 1918.86 39.98 511.30 3408.64 71.00 Blue Magic Zin 750 ML 586.00 337.50 461.75 1385.25 1012.50 6.75 320.59 1705.84 142.15 480.90 3205.99 267.00 375 ML 586.00 337.50 461.75 1385.25 1012.50 6.75 320.59 1705.84 71.08 480.90 3205.99 134.00 180 ML 624.00 324.00 474.00 1422.00 972.00 6.48 320.06 1742.06 36.29 480.10 3200.64 67.00 BOARDS VERDICT PREMIUM WHISKY 750 ML 1186.00 540.00 863.00 2589.00 1012.50 6.75 481.09 3070.09 255.84 721.65 4810.99 401.00 375 ML 1189.00 540.00 864.50 2593.50 1012.50 6.75 481.69 3075.19 128.13 722.55 4816.99 201.00 180 ML 1242.92 518.40 880.66 2641.98 972.00 6.48 482.72 3124.70 65.10 724.09 4827.27 101.00 Bonne Scot Malted Whisky 750 ML 332.84 202.50 267.67 803.01 1012.50 6.75 242.96 1045.97 87.16 364.45 2429.67 202.00 375 ML 345.56 202.50 274.03 822.09 1012.50 6.75 245.51 1067.60 44.48 368.27 2455.12 102.00 180 ML 358.28 194.40 276.34 829.02 972.00 6.48 240.99 1070.01 22.29 361.50 2409.99 50.00 CAPTAIN CHOICE WHISKY 750 ML 527.00 337.50 432.25 1296.75 1012.50 6.75 308.79 1605.54 133.80 463.20 3087.99 257.00 375 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 Carlo Strong Beer 650 ML 205.88 78.00 141.94 425.82 78.00 7.80 68.21 494.03 41.17 102.32 682.15 57.00 Carlsberg All Malt Premium Beer 650 ML 393.50 78.00 235.75 707.25 78.00 7.80 105.74 812.99 67.75 158.61 1057.40 88.00 Page 3 of 15 Solution Provided By : Infosystem & Solutions
- Page 1: Bihar State Bevereges Corporation L
- Page 5 and 6: Pack Size EDP Inclusive Overhead /C
- Page 7 and 8: Pack Size EDP Inclusive Overhead /C
- Page 9 and 10: Pack Size EDP Inclusive Overhead /C
- Page 11 and 12: Pack Size EDP Inclusive Overhead /C
- Page 13 and 14: Pack Size EDP Inclusive Overhead /C
- Page 15: Pack Size EDP Inclusive Overhead /C
Pack Size EDP<br />
Inclusive<br />
Overhead<br />
/Case<br />
Excise<br />
Duty<br />
/Case<br />
VAT/Case BSBCL<br />
Landed Cost<br />
(A+B)<br />
/Case<br />
50.00 %<br />
License<br />
Fee<br />
/Case<br />
Movement<br />
Fee<br />
BSBCLMargin<br />
/Case<br />
BSBCL Whole<br />
Sale <strong>Price</strong><br />
/Case<br />
BSBCL<br />
Whole<br />
Sale <strong>Price</strong><br />
/Btl<br />
Retailer<br />
Margin<br />
/Case<br />
(A+B+C) (D+E+F) * 13.33% (D+G) (D+E+F)* 20.00% (E+F+H+J)<br />
MRP/Case MRP/Btl.<br />
(Round)<br />
A B c D E F G H I J K<br />
L<br />
Aristocrat Whisky<br />
180 ML 433.43 194.40 313.92 941.75 972.00 6.48<br />
256.02<br />
1197.77 24.95<br />
384.05<br />
2560.30 53.00<br />
Aristrocrat Duet Gin Lime<br />
750 ML 500.00 202.50 351.25 1053.75 1012.50 6.75<br />
276.39<br />
1330.14 110.85<br />
414.60<br />
2763.99 230.00<br />
375 ML 500.00 202.50 351.25 1053.75 1012.50 6.75<br />
276.39<br />
1330.14 55.42<br />
414.60<br />
2763.99 115.00<br />
180 ML 500.00 194.40 347.20 1041.60 972.00 6.48<br />
269.34<br />
1310.94 27.31<br />
404.02<br />
2693.44 56.00<br />
Aristrocrat Gin Lem<br />
375 ML 500.00 202.50 351.25 1053.75 1012.50 6.75<br />
276.39<br />
1330.14 55.42<br />
414.60<br />
2763.99 115.00<br />
180 ML 500.00 194.40 347.20 1041.60 972.00 6.48<br />
269.34<br />
1310.94 27.31<br />
404.02<br />
2693.44 56.00<br />
Aristrocrat XXX Rum<br />
375 ML 463.00 202.50 332.75 998.25 1012.50 6.75<br />
268.99<br />
1267.24 52.80<br />
403.50<br />
2689.99 112.00<br />
180 ML 478.00 194.40 336.20 1008.60 972.00 6.48<br />
264.94<br />
1273.54 26.53<br />
397.42<br />
2649.44 55.00<br />
Bacardi Apple Original Apple Rum<br />
750 ML 1987.00 540.00 1263.50 3790.50 1012.50 6.75<br />
641.28<br />
4431.78 369.32<br />
961.95<br />
6412.98 534.00<br />
375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75<br />
635.88<br />
4385.88 182.75<br />
953.85<br />
6358.98 265.00<br />
180 ML 2052.12 518.40 1285.26 3855.78 972.00 6.48<br />
644.55<br />
4500.33 93.76<br />
966.85<br />
6445.66 134.00<br />
Bacardi Black Rum<br />
750 ML 2016.00 540.00 1278.00 3834.00 1012.50 6.75<br />
647.08<br />
4481.08 373.42<br />
970.65<br />
6470.98 539.00<br />
375 ML 2050.00 540.00 1295.00 3885.00 1012.50 6.75<br />
653.88<br />
4538.88 189.12<br />
980.85<br />
6538.98 272.00<br />
180 ML 2076.36 518.40 1297.38 3892.14 972.00 6.48<br />
649.40<br />
4541.54 94.62<br />
974.12<br />
6494.14 135.00<br />
Bacardi Carta Blanca Rum<br />
750 ML 1669.12 540.00 1104.56 3313.68 1012.50 6.75<br />
577.71<br />
3891.39 324.28<br />
866.59<br />
5777.23 481.00<br />
375 ML 1726.48 540.00 1133.24 3399.72 1012.50 6.75<br />
589.18<br />
3988.90 166.20<br />
883.79<br />
5891.94 245.00<br />
180 ML 1789.73 518.40 1154.07 3462.20 972.00 6.48<br />
592.08<br />
4054.28 84.46<br />
888.14<br />
5920.90 123.00<br />
Bacardi Limon Original Citrus Rum<br />
750 ML 1987.00 540.00 1263.50 3790.50 1012.50 6.75<br />
641.28<br />
4431.78 369.32<br />
961.95<br />
6412.98 534.00<br />
375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75<br />
635.88<br />
4385.88 182.75<br />
953.85<br />
6358.98 265.00<br />
180 ML 2052.12 518.40 1285.26 3855.78 972.00 6.48<br />
644.55<br />
4500.33 93.76<br />
966.85<br />
6445.66 134.00<br />
Bacardi Original Orange Rum<br />
750 ML 1987.00 540.00 1263.50 3790.50 1012.50 6.75<br />
641.28<br />
4431.78 369.32<br />
961.95<br />
6412.98 534.00<br />
375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75<br />
635.88<br />
4385.88 182.75<br />
953.85<br />
6358.98 265.00<br />
180 ML 2052.12 518.40 1285.26 3855.78 972.00 6.48<br />
644.55<br />
4500.33 93.76<br />
966.85<br />
6445.66 134.00<br />
Bacardi Razz Original Respberry Rum<br />
750 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75<br />
635.88<br />
4385.88 365.49<br />
953.85<br />
6358.98 530.00<br />
375 ML 1960.00 540.00 1250.00 3750.00 1012.50 6.75<br />
635.88<br />
4385.88 182.75<br />
953.85<br />
6358.98 265.00<br />
180 ML 2026.20 518.40 1272.30 3816.90 972.00 6.48<br />
639.37<br />
4456.27 92.84<br />
959.08<br />
6393.83 133.00<br />
Bacardi Reserva Aged Rum<br />
750 ML 1669.12 540.00 1104.56 3313.68 1012.50 6.75<br />
577.71<br />
3891.39 324.28<br />
866.59<br />
5777.23 481.00<br />
Bacardi Superior Rum<br />
750 ML 2015.40 540.00 1277.70 3833.10 1012.50 6.75<br />
646.96<br />
4480.06 373.34<br />
970.47<br />
6469.78 539.00<br />
375 ML 2015.40 540.00 1277.70 3833.10 1012.50 6.75<br />
646.96<br />
4480.06 186.67<br />
970.47<br />
6469.78 270.00<br />
180 ML 2057.67 518.40 1288.04 3864.11 972.00 6.48<br />
645.66<br />
4509.77 93.95<br />
968.52<br />
6456.77 135.00<br />
Bagpiper Deluxe Whisky<br />
750 ML 525.00 337.50 431.25 1293.75 1012.50 6.75<br />
308.39<br />
1602.14 133.51<br />
462.60<br />
3083.99 257.00<br />
375 ML 525.00 337.50 431.25 1293.75 1012.50 6.75<br />
308.39<br />
1602.14 66.76<br />
462.60<br />
3083.99 128.00<br />
180 ML 523.92 324.00 423.96 1271.88 972.00 6.48<br />
300.04<br />
1571.92 32.75<br />
450.07<br />
3000.47 63.00<br />
BAGPIPER SUPREME WHISKY<br />
750 ML 625.00 337.50 481.25 1443.75 1012.50 6.75<br />
328.39<br />
1772.14 147.68<br />
492.60<br />
3283.99 274.00<br />
375 ML 625.00 337.50 481.25 1443.75 1012.50 6.75<br />
328.39<br />
1772.14 73.84<br />
492.60<br />
3283.99 137.00<br />
180 ML 625.00 324.00 474.50 1423.50 972.00 6.48<br />
320.26<br />
1743.76 36.33<br />
480.40<br />
3202.64 67.00<br />
BAND MASTER BLEND SELECT WHISKY<br />
750 ML 525.00 337.50 431.25 1293.75 1012.50 6.75<br />
308.39<br />
1602.14 133.51<br />
462.60<br />
3083.99 257.00<br />
375 ML 525.00 337.50 431.25 1293.75 1012.50 6.75<br />
308.39<br />
1602.14 66.76<br />
462.60<br />
3083.99 128.00<br />
180 ML 523.92 324.00 423.96 1271.88 972.00 6.48<br />
300.04<br />
1571.92 32.75<br />
450.07<br />
3000.47 63.00<br />
Page 2 <strong>of</strong> 15<br />
Solution Provided By : Infosystem & Solutions
Change language