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
375 ML 750.48 337.50 543.99 1631.97 1012.50 6.75
353.49
1985.46 82.73
530.24
3534.95 147.00
180 ML 750.48 324.00 537.24 1611.72 972.00 6.48
345.35
1957.07 40.77
518.04
3453.59 72.00
Magic Moment Remix Smooth Flavoured Vodka - Green Apple
750 ML 1139.28 540.00 839.64 2518.92 1012.50 6.75
471.74
2990.66 249.22
707.63
4717.54 393.00
375 ML 1155.28 540.00 847.64 2542.92 1012.50 6.75
474.94
3017.86 125.74
712.43
4749.54 198.00
180 ML 1133.71 518.40 826.06 2478.17 972.00 6.48
460.88
2939.05 61.23
691.33
4608.86 96.00
Magic Moment Remix Smooth Flavoured Vodka - Lemon
750 ML 1139.28 540.00 839.64 2518.92 1012.50 6.75
471.74
2990.66 249.22
707.63
4717.54 393.00
375 ML 1155.28 540.00 847.64 2542.92 1012.50 6.75
474.94
3017.86 125.74
712.43
4749.54 198.00
180 ML 1133.71 518.40 826.06 2478.17 972.00 6.48
460.88
2939.05 61.23
691.33
4608.86 96.00
Magic Moment Remix Smooth Flavoured Vodka - Orange
750 ML 1139.28 540.00 839.64 2518.92 1012.50 6.75
471.74
2990.66 249.22
707.63
4717.54 393.00
375 ML 1155.28 540.00 847.64 2542.92 1012.50 6.75
474.94
3017.86 125.74
712.43
4749.54 198.00
180 ML 1133.71 518.40 826.06 2478.17 972.00 6.48
460.88
2939.05 61.23
691.33
4608.86 96.00
Magic Moment Smooth Grain Vodka
750 ML 827.00 540.00 683.50 2050.50 1012.50 6.75
409.29
2459.79 204.98
613.95
4092.99 341.00
375 ML 827.00 540.00 683.50 2050.50 1012.50 6.75
409.29
2459.79 102.49
613.95
4092.99 171.00
180 ML 825.92 518.40 672.16 2016.48 972.00 6.48
399.32
2415.80 50.33
598.99
3993.27 83.00
Maharani Blue Label Strong Beer
650 ML 253.50 78.00 165.75 497.25 78.00
7.80
77.74
574.99 47.92
116.61
777.40 65.00
MALBROS RICH & RARE BLENDED SCOTCH WHISKY
750 ML 777.48 337.50 557.49 1672.47 1012.50 6.75
358.89
2031.36 169.28
538.34
3588.95 299.00
375 ML 802.92 540.00 671.46 2014.38 1012.50 6.75
404.47
2418.85 100.79
606.73
4044.83 169.00
180 ML 823.92 518.40 671.16 2013.48 972.00 6.48
398.92
2412.40 50.26
598.39
3989.27 83.00
Marquise De Pompadour Champagne
750 ML 4524.00 78.80 2301.40 6904.20 0.00
1.97
920.80
7825.00 652.08
1381.23
9208.20 767.00
Master 9000 Strong Beer
650 ML 281.00 78.00 179.50 538.50 78.00
7.80
83.24
621.74 51.81
124.86
832.40 69.00
Master Stroke Delux Whisky
750 ML 1159.28 540.00 849.64 2548.92 1012.50 6.75
475.74
3024.66 252.06
713.63
4757.54 396.00
375 ML 1159.28 540.00 849.64 2548.92 1012.50 6.75
475.74
3024.66 126.03
713.63
4757.54 198.00
180 ML 1138.79 518.40 828.60 2485.79 972.00 6.48
461.89
2947.68 61.41
692.85
4619.01 96.00
McDowell Blue Riband Duet Gin & Lime
750 ML 499.26 202.50 350.88 1052.64 1012.50 6.75
276.25
1328.89 110.74
414.38
2762.52 230.00
375 ML 499.26 202.50 350.88 1052.64 1012.50 6.75
276.25
1328.89 55.37
414.38
2762.52 115.00
180 ML 499.26 194.40 346.83 1040.49 972.00 6.48
269.19
1309.68 27.29
403.79
2691.95 56.00
McDowell Blue Riband Premium Extra Dry Gin
750 ML 523.00 337.50 430.25 1290.75 1012.50 6.75
307.99
1598.74 133.23
462.00
3079.99 257.00
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
McDowell Gold Riband Prestige Whisky
750 ML 523.08 337.50 430.29 1290.87 1012.50 6.75
308.01
1598.88 133.24
462.02
3080.15 257.00
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
McDowell No 1 Platinum Classic Whisky
750 ML 1274.00 540.00 907.00 2721.00 1012.50 6.75
498.69
3219.69 268.31
748.05
4986.99 416.00
375 ML 1276.00 540.00 908.00 2724.00 1012.50 6.75
499.09
3223.09 134.30
748.65
4990.99 208.00
180 ML 1301.92 518.40 910.16 2730.48 972.00 6.48
494.52
3225.00 67.19
741.79
4945.27 103.00
McDowell No.1 Platinum Fine Whisky
750 ML 1247.00 540.00 893.50 2680.50 1012.50 6.75
493.29
3173.79 264.48
739.95
4932.99 411.00
375 ML 1249.00 540.00 894.50 2683.50 1012.50 6.75
493.69
3177.19 132.38
740.55
4936.99 206.00
180 ML 1276.00 518.40 897.20 2691.60 972.00 6.48
489.33
3180.93 66.27
734.02
4893.43 102.00
McDowell No.1 Reserve Whisky
750 ML 777.48 337.50 557.49 1672.47 1012.50 6.75
358.89
2031.36 169.28
538.34
3588.95 299.00
Page 8 of 15
Solution Provided By : Infosystem & Solutions