Sei sulla pagina 1di 34

Bihar State Bevereges Corporation Limited

A Govt.of Bihar Undertaking


BSBCL,Eastern Wing,1st Floor,Vidyut Bhawan-||,Jawahar Lal Nehru Marg Patna.

Fin Year: 2015-2016


Current Price List ALL Brand
TIN-10050396011 Print Date : 10-Sep-2015 Time : 1:04:55PM

Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

1 8 PM special Rare Blend of Indian Whisky & Scotch


180 ML 6.56 0.29 0.00 19.44 776.21 776.91 2330.72 2412.18 77.76 3380.48 0.1485
720.00 4.00 10.85 25.92 0.00 56.21 777.60 0.00 81.46 972.00 610.93 4072.87 85.00
1 84.85

375 ML 6.56 0.29 0.00 20.25 783.10 796.55 2389.65 2473.58 81.00 3483.15 0.1429
725.00 4.00 10.85 27.00 0.00 58.10 810.00 0.00 83.93 1012.50 629.49 4196.57 175.00
2 174.86

750 ML 6.56 0.29 0.00 20.25 783.10 796.55 2389.65 2473.58 81.00 3483.15 0.2858
725.00 4.00 10.85 27.00 0.00 58.10 810.00 0.00 83.93 1012.50 629.49 4196.57 350.00
3 349.71

2 AC Black Whisky
180 ML 10.04 0.29 0.00 19.44 969.69 970.85 3106.71 3206.86 77.76 4156.47 0.6710
910.00 4.00 14.33 25.92 0.00 59.69 972.00 194.17 100.15 972.00 751.17 5007.79 105.00
4 104.33

375 ML 10.04 0.29 0.00 20.25 961.58 987.04 3158.53 3260.99 81.00 4252.03 0.5446
900.00 4.00 14.33 27.00 0.00 61.58 1012.50 197.41 102.46 1012.50 768.44 5122.93 214.00
5 213.46

750 ML 10.04 0.29 0.00 20.25 961.58 987.04 3158.53 3260.99 81.00 4252.03 0.0892
900.00 4.00 14.33 27.00 0.00 61.58 1012.50 197.41 102.46 1012.50 768.44 5122.93 427.00
6 426.91

3 AFTER DARK PREMIUM GRAIN WHISKY


180 ML 6.26 0.29 0.00 19.44 1912.07 1442.04 4614.52 4751.01 77.76 5664.28 0.8242
1856.16 4.00 10.55 25.92 0.00 55.91 972.00 288.41 136.49 972.00 1023.67 6824.44 143.00
7 142.18

375 ML 6.26 0.29 0.00 20.25 1867.43 1439.97 4607.89 4745.27 81.00 5701.39 0.7858
1809.63 4.00 10.55 27.00 0.00 57.80 1012.50 287.99 137.38 1012.50 1030.37 6869.14 287.00
8 286.21

750 ML 6.26 0.29 0.00 20.25 1863.92 1438.21 4602.27 4739.52 81.00 5695.77 0.1350
1806.12 4.00 10.55 27.00 0.00 57.80 1012.50 287.64 137.25 1012.50 1029.36 6862.38 572.00
9 571.87

4 Antiquity Blue Ultra Premium Whisky

Page 1 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 6.13 0.29 0.00 19.44 2903.12 1937.56 6200.19 6374.88 77.76 7249.95 0.0235
2847.34 4.00 10.42 25.92 0.00 55.78 972.00 387.51 174.69 972.00 1310.23 8734.87 182.00
10 181.98

375 ML 6.13 0.29 0.00 20.25 2854.84 1933.67 6187.74 6363.19 81.00 7281.24 0.4758
2797.17 4.00 10.42 27.00 0.00 57.67 1012.50 386.73 175.45 1012.50 1315.89 8772.58 366.00
11 365.52

750 ML 6.13 0.29 0.00 20.25 2854.84 1933.67 6187.74 6363.19 81.00 7281.24 0.9517
2797.17 4.00 10.42 27.00 0.00 57.67 1012.50 386.73 175.45 1012.50 1315.89 8772.58 732.00
12 731.05

5 Antiquity Rare Premium Whisky


180 ML 7.48 0.29 0.00 19.44 2371.13 1671.57 5349.01 5503.19 77.76 6398.77 0.3885
2314.00 4.00 11.77 25.92 0.00 57.13 972.00 334.31 154.18 972.00 1156.40 7709.35 161.00
13 160.61

375 ML 7.48 0.29 0.00 20.25 2351.02 1681.76 5381.63 5537.65 81.00 6475.13 0.9438
2292.00 4.00 11.77 27.00 0.00 59.02 1012.50 336.35 156.02 1012.50 1170.20 7801.35 326.00
14 325.06

750 ML 7.48 0.29 0.00 20.25 2351.02 1681.76 5381.63 5537.65 81.00 6475.13 0.8875
2292.00 4.00 11.77 27.00 0.00 59.02 1012.50 336.35 156.02 1012.50 1170.20 7801.35 651.00
15 650.11

6 Aristocrat Extra Dry Gin


180 ML 7.79 0.29 0.00 19.44 642.44 710.02 2130.06 2206.68 77.76 3179.82 0.1852
585.00 4.00 12.08 25.92 0.00 57.44 777.60 0.00 76.62 972.00 574.67 3831.11 80.00
16 79.81

375 ML 7.79 0.29 0.00 20.25 638.33 724.17 2172.50 2251.20 81.00 3266.00 0.0442
579.00 4.00 12.08 27.00 0.00 59.33 810.00 0.00 78.70 1012.50 590.24 3934.94 164.00
17 163.96

7 Aristocrat Whisky
180 ML 5.54 0.29 0.00 19.44 574.19 675.90 2027.69 2101.84 77.76 3077.45 0.7548
519.00 4.00 9.83 25.92 0.00 55.19 777.60 0.00 74.15 972.00 556.17 3707.77 78.00
18 77.25

375 ML 5.54 0.29 0.00 20.25 595.08 702.54 2107.62 2184.75 81.00 3201.12 0.3013
538.00 4.00 9.83 27.00 0.00 57.08 810.00 0.00 77.13 1012.50 578.52 3856.77 161.00
19 160.70

750 ML 5.54 0.29 0.00 20.25 596.08 703.04 2109.12 2186.29 81.00 3202.62 0.4517
539.00 4.00 9.83 27.00 0.00 57.08 810.00 0.00 77.17 1012.50 578.79 3858.58 322.00
20 321.55

8 Asia 72 extra strong Lager Beer


650 ML 33.21 0.22 96.02 23.40 384.35 285.78 857.33 882.12 93.60 1028.93 0.6942
229.50 2.00 35.43 0.00 0.00 154.85 187.20 0.00 24.79 78.00 185.95 1239.67 104.00
21 103.31

9 Bacardi Apple Original Apple Rum


180 ML 72.75 0.29 64.80 19.44 2068.28 1520.14 4864.45 5006.96 77.76 5914.21 0.5510
1903.00 8.00 81.04 0.00 0.00 165.28 972.00 304.03 142.51 972.00 1068.83 7125.55 149.00
22 148.45

Page 2 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

375 ML 0.00 0.00 0.00 20.25 1993.75 1503.13 4810.01 4952.26 81.00 5903.51 0.6392
1874.50 0.00 0.00 0.00 99.00 119.25 1012.50 300.63 142.25 1012.50 1066.90 7112.66 297.00
23 296.36

750 ML 72.75 0.29 67.50 20.25 1967.79 1490.15 4768.47 4909.72 81.00 5861.97 0.4492
1799.00 8.00 81.04 0.00 0.00 168.79 1012.50 298.03 141.25 1012.50 1059.39 7062.61 589.00
24 588.55

10 Bacardi Black Rum


180 ML 69.39 0.29 64.80 19.44 2139.92 1555.96 4979.07 5124.34 77.76 6028.83 0.6740
1978.00 8.00 77.68 0.00 0.00 161.92 972.00 311.19 145.27 972.00 1089.55 7263.65 152.00
25 151.33

375 ML 69.39 0.29 67.50 20.25 2093.43 1552.97 4969.49 5115.58 81.00 6062.99 0.6333
1928.00 8.00 77.68 0.00 0.00 165.43 1012.50 310.59 146.09 1012.50 1095.72 7304.80 305.00
26 304.37

750 ML 69.39 0.29 67.50 20.25 2084.43 1548.47 4955.09 5100.84 81.00 6048.59 0.7117
1919.00 8.00 77.68 0.00 0.00 165.43 1012.50 309.69 145.75 1012.50 1093.12 7287.46 608.00
27 607.29

11 Bacardi Carta Blanca Rum


180 ML 0.00 0.00 0.00 19.44 1822.13 1397.07 4470.61 4603.63 77.76 5520.37 0.4365
1491.44 0.00 0.00 0.00 311.25 330.69 972.00 279.41 133.02 972.00 997.66 6651.05 139.00
28 138.56

375 ML 0.00 0.00 0.00 20.25 1760.23 1386.37 4436.37 4569.62 81.00 5529.87 0.3963
1438.73 0.00 0.00 0.00 301.25 321.50 1012.50 277.27 133.25 1012.50 999.37 6662.49 278.00
29 277.60

750 ML 0.00 0.00 0.00 20.25 1702.87 1357.69 4344.60 4475.64 81.00 5438.10 0.0058
1390.93 0.00 0.00 0.00 291.69 311.94 1012.50 271.54 131.04 1012.50 982.79 6551.93 546.00
30 545.99

12 BACARDI CLASSIC BLACK ORIGINAL PREMIUM CRAFTED RUM


180 ML 32.62 0.29 64.80 19.44 2648.15 1810.08 5792.25 5957.12 77.76 6842.01 0.2627
2524.00 7.00 39.91 0.00 0.00 124.15 972.00 362.02 164.87 972.00 1236.51 8243.39 172.00
31 171.74

375 ML 32.62 0.29 67.50 20.25 2602.66 1807.58 5784.26 5949.99 81.00 6877.76 0.7308
2475.00 7.00 39.91 0.00 0.00 127.66 1012.50 361.52 165.73 1012.50 1242.97 8286.46 346.00
32 345.27

750 ML 32.62 0.29 67.50 20.25 2602.66 1807.58 5784.26 5949.99 81.00 6877.76 0.4617
2475.00 7.00 39.91 0.00 0.00 127.66 1012.50 361.52 165.73 1012.50 1242.97 8286.46 691.00
33 690.54

13 BACARDI CLASSIC LIMON Original Citrus Rum


180 ML 32.62 0.29 64.80 19.44 2648.15 1810.08 5792.25 5957.12 77.76 6842.01 0.2627
2524.00 7.00 39.91 0.00 0.00 124.15 972.00 362.02 164.87 972.00 1236.51 8243.39 172.00
34 171.74

750 ML 32.62 0.29 67.50 20.25 2602.66 1807.58 5784.26 5949.99 81.00 6877.76 0.4617
2475.00 7.00 39.91 0.00 0.00 127.66 1012.50 361.52 165.73 1012.50 1242.97 8286.46 691.00
35 690.54

14 BACARDI CLASSIC O Original Orange Rum

Page 3 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 32.62 0.29 64.80 19.44 2648.15 1810.08 5792.25 5957.12 77.76 6842.01 0.2627
2524.00 7.00 39.91 0.00 0.00 124.15 972.00 362.02 164.87 972.00 1236.51 8243.39 172.00
36 171.74

750 ML 32.62 0.29 67.50 20.25 2602.66 1807.58 5784.26 5949.99 81.00 6877.76 0.4617
2475.00 7.00 39.91 0.00 0.00 127.66 1012.50 361.52 165.73 1012.50 1242.97 8286.46 691.00
37 690.54

15 Bacardi Limon Original Citrus Rum


180 ML 75.56 0.29 64.80 19.44 2071.09 1521.55 4868.95 5011.57 77.76 5918.71 0.4379
1903.00 8.00 83.85 0.00 0.00 168.09 972.00 304.31 142.62 972.00 1069.65 7130.98 149.00
38 148.56

375 ML 0.00 0.00 0.00 20.25 1993.75 1503.13 4810.01 4952.26 81.00 5903.51 0.6392
1874.50 0.00 0.00 0.00 99.00 119.25 1012.50 300.63 142.25 1012.50 1066.90 7112.66 297.00
39 296.36

750 ML 75.56 0.29 67.50 20.25 1970.60 1491.55 4772.96 4914.32 81.00 5866.46 0.9983
1799.00 8.00 83.85 0.00 0.00 171.60 1012.50 298.31 141.36 1012.50 1060.20 7068.02 590.00
40 589.00

16 Bacardi Original Orange Rum


180 ML 74.16 0.29 64.80 19.44 2175.85 1573.93 5036.57 5183.23 77.76 6086.33 0.2306
2009.16 8.00 82.45 0.00 0.00 166.69 972.00 314.79 146.66 972.00 1099.94 7332.93 153.00
41 152.77

375 ML 0.00 0.00 0.00 20.25 1993.75 1503.13 4810.01 4952.26 81.00 5903.51 0.6392
1874.50 0.00 0.00 0.00 99.00 119.25 1012.50 300.63 142.25 1012.50 1066.90 7112.66 297.00
42 296.36

750 ML 74.16 0.29 67.50 20.25 2064.20 1538.35 4922.72 5067.69 81.00 6016.22 0.9617
1894.00 8.00 82.45 0.00 0.00 170.20 1012.50 307.67 144.97 1012.50 1087.27 7248.46 605.00
43 604.04

17 BACARDI PREMIUM SUPERIOR ORIGINAL PREMIUM RUM


180 ML 32.62 0.29 64.80 19.44 2648.15 1810.08 5792.25 5957.12 77.76 6842.01 0.2627
2524.00 7.00 39.91 0.00 0.00 124.15 972.00 362.02 164.87 972.00 1236.51 8243.39 172.00
44 171.74

375 ML 32.62 0.29 67.50 20.25 2602.66 1807.58 5784.26 5949.99 81.00 6877.76 0.7308
2475.00 7.00 39.91 0.00 0.00 127.66 1012.50 361.52 165.73 1012.50 1242.97 8286.46 346.00
45 345.27

750 ML 32.62 0.29 67.50 20.25 2602.66 1807.58 5784.26 5949.99 81.00 6877.76 0.4617
2475.00 7.00 39.91 0.00 0.00 127.66 1012.50 361.52 165.73 1012.50 1242.97 8286.46 691.00
46 690.54

18 Bacardi Razz Original Respberry Rum


180 ML 0.00 0.00 0.00 19.44 2058.60 1515.30 4848.96 4991.10 77.76 5898.72 0.9398
1944.12 0.00 0.00 0.00 95.04 114.48 972.00 303.06 142.14 972.00 1066.03 7106.89 149.00
47 148.06

375 ML 0.00 0.00 0.00 20.25 1993.75 1503.13 4810.01 4952.26 81.00 5903.51 0.6392
1874.50 0.00 0.00 0.00 99.00 119.25 1012.50 300.63 142.25 1012.50 1066.90 7112.66 297.00
48 296.36

750 ML 0.00 0.00 0.00 20.25 1993.75 1503.13 4810.01 4952.26 81.00 5903.51 0.2783
1874.50 0.00 0.00 0.00 99.00 119.25 1012.50 300.63 142.25 1012.50 1066.90 7112.66 593.00
49 592.72

Page 4 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

19 Bacardi Superior Rum


180 ML 69.98 0.29 64.80 19.44 2123.19 1547.60 4952.31 5096.94 77.76 6002.07 0.3456
1960.68 8.00 78.27 0.00 0.00 162.51 972.00 309.52 144.63 972.00 1084.71 7231.41 151.00
50 150.65

375 ML 69.98 0.29 67.50 20.25 2147.40 1579.95 5055.84 5204.01 81.00 6149.34 0.2983
1981.38 8.00 78.27 0.00 0.00 166.02 1012.50 315.99 148.17 1012.50 1111.33 7408.84 309.00
51 308.70

750 ML 69.98 0.29 67.50 20.25 2111.40 1561.95 4998.24 5145.03 81.00 6091.74 0.3792
1945.38 8.00 78.27 0.00 0.00 166.02 1012.50 312.39 146.79 1012.50 1100.92 7339.45 612.00
52 611.62

20 Bagpiper Deluxe Whisky


180 ML 0.00 0.00 0.00 19.44 570.06 673.83 2021.49 2095.49 77.76 3071.25 0.9104
495.00 0.00 0.00 0.00 55.62 75.06 777.60 0.00 74.00 972.00 555.05 3700.30 78.00
53 77.09

375 ML 0.00 0.00 0.00 20.25 571.67 690.84 2072.51 2148.80 81.00 3166.01 0.0637
482.00 0.00 0.00 0.00 69.42 89.67 810.00 0.00 76.29 1012.50 572.17 3814.47 159.00
54 158.94

750 ML 0.00 0.00 0.00 20.25 560.01 685.01 2055.02 2130.89 81.00 3148.52 0.8833
471.00 0.00 0.00 0.00 68.76 89.01 810.00 0.00 75.87 1012.50 569.01 3793.40 317.00
55 316.12

21 BAGPIPER SUPREME WHISKY


180 ML 8.06 0.29 0.00 19.44 792.71 785.16 2355.47 2437.52 77.76 3405.23 0.5275
735.00 4.00 12.35 25.92 0.00 57.71 777.60 0.00 82.05 972.00 615.40 4102.68 86.00
56 85.47

375 ML 8.06 0.29 0.00 20.25 794.60 802.30 2406.90 2491.25 81.00 3500.40 0.2771
735.00 4.00 12.35 27.00 0.00 59.60 810.00 0.00 84.35 1012.50 632.60 4217.35 176.00
57 175.72

750 ML 8.06 0.29 0.00 20.25 794.60 802.30 2406.90 2491.25 81.00 3500.40 0.5542
735.00 4.00 12.35 27.00 0.00 59.60 810.00 0.00 84.35 1012.50 632.60 4217.35 352.00
58 351.45

22 Blac power Special Grain Whisky


180 ML 6.89 0.29 0.00 19.44 792.68 785.14 2355.42 2437.47 77.76 3405.18 0.5288
736.14 4.00 11.18 25.92 0.00 56.54 777.60 0.00 82.05 972.00 615.39 4102.62 86.00
59 85.47

375 ML 6.89 0.29 0.00 20.25 767.68 788.84 2366.52 2449.89 81.00 3460.02 0.3042
709.25 4.00 11.18 27.00 0.00 58.43 810.00 0.00 83.37 1012.50 625.31 4168.70 174.00
60 173.70

750 ML 6.89 0.29 0.00 20.25 757.68 783.84 2351.52 2434.53 81.00 3445.02 0.1150
699.25 4.00 11.18 27.00 0.00 58.43 810.00 0.00 83.01 1012.50 622.59 4150.62 346.00
61 345.89

23 BLACK & WHITE BLENDED SCOTCH WHISKY


750 ML 48.94 0.29 67.50 20.25 5210.71 3111.61 9957.14 10223.42 81.00 11050.64 0.4983
5073.73 0.00 49.23 0.00 0.00 136.98 1012.50 622.32 266.28 1012.50 1997.10 13314.02 1110.00
62 1109.50

Page 5 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

24 Black Dog Centenary Aged 8 Years Scotch Whisky


180 ML 0.00 0.00 0.00 19.44 6514.31 3743.16 11978.10 12292.02 77.76 13027.86 0.9956
5379.99 0.00 0.00 0.00 1114.88 1134.32 972.00 748.63 313.92 972.00 2354.43 15696.21 328.00
63 327.00

375 ML 0.00 0.00 0.00 20.25 6405.81 3709.16 11869.30 12181.65 81.00 12962.80 0.2571
5287.55 0.00 0.00 0.00 1098.01 1118.26 1012.50 741.83 312.35 1012.50 2342.68 15617.83 651.00
64 650.74

750 ML 0.00 0.00 0.00 20.25 6351.45 3681.98 11782.33 12092.59 81.00 12875.83 0.2458
5242.25 0.00 0.00 0.00 1088.95 1109.20 1012.50 736.40 310.26 1012.50 2326.96 15513.05 1293.00
65 1292.75

25 BLACK DOG CENTENARY AGED AND RARE DELUXE SCOTCH WHISKY


180 ML 54.30 0.29 64.80 19.44 5850.13 3411.07 10915.41 11203.72 77.76 11965.17 0.6696
5703.30 8.00 62.59 0.00 0.00 146.83 972.00 682.21 288.31 972.00 2162.38 14415.86 301.00
66 300.33

375 ML 54.30 0.29 67.50 20.25 5757.84 3385.17 10832.54 11119.91 81.00 11926.04 0.3033
5607.50 8.00 62.59 0.00 0.00 150.34 1012.50 677.03 287.37 1012.50 2155.31 14368.72 599.00
67 598.70

750 ML 54.30 0.29 67.50 20.25 5709.83 3361.17 10755.73 11041.25 81.00 11849.23 0.3183
5559.49 8.00 62.59 0.00 0.00 150.34 1012.50 672.23 285.52 1012.50 2141.43 14276.18 1190.00
68 1189.68

26 BLACK DOG CENTENARY BLACK RESERVE AGED & RARE BLENDED SCOTCH WHISKY
180 ML 53.69 0.29 64.80 19.44 5661.22 3316.61 10613.15 10894.18 77.76 11662.91 0.2563
5515.00 8.00 61.98 0.00 0.00 146.22 972.00 663.32 281.03 972.00 2107.76 14051.70 293.00
69 292.74

375 ML 53.69 0.29 67.50 20.25 5639.73 3326.12 10643.57 10926.39 81.00 11737.07 0.7896
5490.00 8.00 61.98 0.00 0.00 149.73 1012.50 665.22 282.82 1012.50 2121.16 14141.05 590.00
70 589.21

750 ML 53.69 0.29 67.50 20.25 5614.73 3313.62 10603.57 10885.42 81.00 11697.07 0.5958
5465.00 8.00 61.98 0.00 0.00 149.73 1012.50 662.72 281.85 1012.50 2113.93 14092.85 1175.00
71 1174.40

27 BLACK DOG DELUXE AGED 12 YEARS SCOTCH WHISKY


180 ML 53.69 0.29 64.80 19.44 8430.19 4701.10 15043.51 15431.29 77.76 16093.27 0.0527
8283.97 8.00 61.98 0.00 0.00 146.22 972.00 940.22 387.78 972.00 2908.42 19389.47 404.00
72 403.95

375 ML 53.69 0.29 67.50 20.25 8284.66 4648.58 14875.46 15260.25 81.00 15968.96 0.3454
8134.93 8.00 61.98 0.00 0.00 149.73 1012.50 929.72 384.79 1012.50 2885.96 19239.71 802.00
73 801.65

750 ML 53.69 0.29 67.50 20.25 8140.02 4576.26 14644.03 15023.24 81.00 15737.53 0.9275
7990.29 8.00 61.98 0.00 0.00 149.73 1012.50 915.25 379.21 1012.50 2844.13 18960.87 1581.00
74 1580.07

28 BLACK DOG DELUXE GOLD RESERVE AGED 12 YEARS BLENDED SCOTCH WHISKY
180 ML 53.69 0.29 64.80 19.44 9380.33 5176.17 16563.73 16988.14 77.76 17613.49 0.8946
9234.11 8.00 61.98 0.00 0.00 146.22 972.00 1035.23 424.41 972.00 3183.16 21221.06 443.00
75 442.11

Page 6 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

375 ML 53.69 0.29 67.50 20.25 9359.34 5185.92 16594.94 17021.16 81.00 17688.44 0.0263
9209.61 8.00 61.98 0.00 0.00 149.73 1012.50 1037.18 426.22 1012.50 3196.71 21311.37 888.00
76 887.97

750 ML 53.69 0.29 67.50 20.25 9143.85 5078.18 16250.17 16668.08 81.00 17343.67 0.6683
8994.12 8.00 61.98 0.00 0.00 149.73 1012.50 1015.64 417.91 1012.50 3134.40 20895.98 1742.00
77 1741.33

29 BLACK DOG TRIPLE GOLD RESERVE TRIPLE MATURED BLENDED SCOTCH WHISKY
180 ML 53.69 0.29 64.80 19.44 9380.33 5176.17 16563.73 16988.14 77.76 17613.49 0.8946
9234.11 8.00 61.98 0.00 0.00 146.22 972.00 1035.23 424.41 972.00 3183.16 21221.06 443.00
78 442.11

375 ML 53.69 0.29 67.50 20.25 9359.34 5185.92 16594.94 17021.16 81.00 17688.44 0.0263
9209.61 8.00 61.98 0.00 0.00 149.73 1012.50 1037.18 426.22 1012.50 3196.71 21311.37 888.00
79 887.97

750 ML 53.69 0.29 67.50 20.25 9143.85 5078.18 16250.17 16668.08 81.00 17343.67 0.6683
8994.12 8.00 61.98 0.00 0.00 149.73 1012.50 1015.64 417.91 1012.50 3134.40 20895.98 1742.00
80 1741.33

30 Black Rock Whisky


180 ML 0.00 0.00 0.00 19.44 435.20 509.20 1527.60 1589.70 77.76 2577.36 0.3073
380.00 0.00 0.00 0.00 35.76 55.20 583.20 0.00 62.10 972.00 465.79 3105.25 65.00
81 64.69

375 ML 0.00 0.00 0.00 20.25 436.55 522.03 1566.08 1630.17 81.00 2659.58 0.4867
380.00 0.00 0.00 0.00 36.30 56.55 607.50 0.00 64.09 1012.50 480.65 3204.32 134.00
82 133.51

31 Blue Magic Zin


180 ML 0.00 0.00 0.00 19.44 656.40 717.00 2151.00 2228.13 77.76 3200.76 0.6596
624.00 0.00 0.00 0.00 12.96 32.40 777.60 0.00 77.13 972.00 578.45 3856.34 81.00
83 80.34

375 ML 0.00 0.00 0.00 20.25 619.75 714.88 2144.63 2222.66 81.00 3238.13 0.4433
586.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 78.03 1012.50 585.20 3901.36 163.00
84 162.56

750 ML 0.00 0.00 0.00 20.25 619.75 714.88 2144.63 2222.66 81.00 3238.13 0.8867
586.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 78.03 1012.50 585.20 3901.36 326.00
85 325.11

32 CAPTAIN MORGAN ORIGINAL SPICED RUM


180 ML 48.94 0.29 64.80 19.44 2024.13 1498.07 4793.81 4934.62 77.76 5843.57 0.3240
1890.66 0.00 49.23 0.00 0.00 133.47 972.00 299.61 140.81 972.00 1056.07 7040.45 147.00
86 146.68

750 ML 48.94 0.29 67.50 20.25 1793.49 1403.00 4489.59 4624.12 81.00 5583.09 0.4492
1656.51 0.00 49.23 0.00 0.00 136.98 1012.50 280.60 134.53 1012.50 1008.99 6726.61 561.00
87 560.55

33 CARLING STRONG PREMIUM BEER


650 ML 8.16 0.00 0.00 23.40 435.50 311.35 934.05 960.69 93.60 1105.65 0.9908
388.24 4.00 12.16 11.70 0.00 47.26 187.20 0.00 26.64 78.00 199.82 1332.11 112.00
88 111.01

Page 7 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

34 CARLSBERG ALL MALT PREMIUM BEER


650 ML 4.10 0.00 0.00 23.40 393.20 290.20 870.60 895.71 93.60 1042.20 0.3617
350.00 4.00 8.10 11.70 0.00 43.20 187.20 0.00 25.11 78.00 188.35 1255.66 105.00
89 104.64

35 Carlsberg ALL MALT SUPERIOR PREMIUM BEER


650 ML 4.10 0.00 0.00 23.40 427.20 307.20 921.60 947.94 93.60 1093.20 0.2408
384.00 4.00 8.10 11.70 0.00 43.20 187.20 0.00 26.34 78.00 197.57 1317.11 110.00
90 109.76

36 Carlsberg ELEPHANT STRONG SUPERIOR PREMIUM BEER


650 ML 4.49 0.00 0.00 23.40 448.59 317.90 953.69 980.80 93.60 1125.29 0.0192
405.00 4.00 8.49 11.70 0.00 43.59 187.20 0.00 27.11 78.00 203.37 1355.77 113.00
91 112.98

37 CARLSBERG ELEPHANT SUPREMO STRONG SUPER PREMIUM BEER


650 ML 4.49 0.00 0.00 23.40 428.59 307.90 923.69 950.08 93.60 1095.29 0.0317
385.00 4.00 8.49 11.70 0.00 43.59 187.20 0.00 26.39 78.00 197.94 1319.62 110.00
92 109.97

38 Castle Pride Deluxe Grain Whisky


180 ML 22.62 0.29 64.80 19.44 1205.15 1088.58 3483.45 3592.68 77.76 4533.21 0.2146
1090.00 8.00 30.91 0.00 0.00 115.15 972.00 217.72 109.23 972.00 819.26 5461.70 114.00
93 113.79

375 ML 22.62 0.29 67.50 20.25 1208.66 1110.58 3553.86 3665.84 81.00 4647.36 0.6992
1090.00 8.00 30.91 0.00 0.00 118.66 1012.50 222.12 111.98 1012.50 839.88 5599.22 234.00
94 233.30

750 ML 22.62 0.29 67.50 20.25 1208.66 1110.58 3553.86 3665.84 81.00 4647.36 0.3983
1090.00 8.00 30.91 0.00 0.00 118.66 1012.50 222.12 111.98 1012.50 839.88 5599.22 467.00
95 466.60

39 Cobra Classic Premium Beer


650 ML 8.02 0.00 0.00 23.40 292.82 232.21 696.63 717.55 93.60 868.23 0.8283
245.70 4.00 12.02 11.70 0.00 47.12 171.60 0.00 20.92 78.00 156.91 1046.06 88.00
96 87.17

40 Contessa XXX Rum


180 ML 5.89 0.29 0.00 19.44 662.54 720.07 2160.21 2237.56 77.76 3209.97 0.4283
607.00 4.00 10.18 25.92 0.00 55.54 777.60 0.00 77.35 972.00 580.12 3867.44 81.00
97 80.57

375 ML 5.89 0.29 0.00 20.25 659.43 734.72 2204.15 2283.61 81.00 3297.65 0.4554
602.00 4.00 10.18 27.00 0.00 57.43 810.00 0.00 79.46 1012.50 595.96 3973.07 166.00
98 165.54

750 ML 5.89 0.29 0.00 20.25 659.43 734.72 2204.15 2283.61 81.00 3297.65 0.9108
602.00 4.00 10.18 27.00 0.00 57.43 810.00 0.00 79.46 1012.50 595.96 3973.07 332.00
99 331.09

Page 8 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

41 Democrat Deluxe Whisky


180 ML 0.00 0.00 0.00 19.44 510.40 644.00 1932.00 2003.85 77.76 2981.76 0.1567
478.00 0.00 0.00 0.00 12.96 32.40 777.60 0.00 71.85 972.00 538.87 3592.48 75.00
100 74.84

375 ML 0.00 0.00 0.00 20.25 533.75 671.88 2015.63 2090.55 81.00 3109.13 0.9192
500.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 74.92 1012.50 561.89 3745.94 157.00
101 156.08

750 ML 0.00 0.00 0.00 20.25 533.75 671.88 2015.63 2090.55 81.00 3109.13 0.8383
500.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 74.92 1012.50 561.89 3745.94 313.00
102 312.16

42 DIRECTORS SPECIAL PRESTIGE WHISKY


180 ML 0.00 0.00 0.00 19.44 542.50 660.05 1980.15 2053.16 77.76 3029.91 0.9481
497.14 0.00 0.00 0.00 25.92 45.36 777.60 0.00 73.01 972.00 547.57 3650.49 77.00
103 76.05

375 ML 0.00 0.00 0.00 20.25 544.39 677.20 2031.59 2106.89 81.00 3125.09 0.1179
497.14 0.00 0.00 0.00 27.00 47.25 810.00 0.00 75.30 1012.50 564.78 3765.17 157.00
104 156.88

750 ML 0.00 0.00 0.00 20.25 557.89 683.95 2051.84 2127.63 81.00 3145.34 0.2025
497.14 0.00 0.00 0.00 40.50 60.75 810.00 0.00 75.79 1012.50 568.44 3789.57 316.00
105 315.80

43 Directors Special Rare Whisky


180 ML 5.49 0.29 0.00 19.44 610.14 693.87 2081.61 2157.06 77.76 3131.37 0.4015
555.00 4.00 9.78 25.92 0.00 55.14 777.60 0.00 75.45 972.00 565.91 3772.73 79.00
106 78.60

375 ML 5.49 0.29 0.00 20.25 611.03 710.52 2131.55 2209.26 81.00 3225.05 0.1000
554.00 4.00 9.78 27.00 0.00 57.03 810.00 0.00 77.71 1012.50 582.84 3885.60 162.00
107 161.90

750 ML 5.49 0.29 0.00 20.25 611.03 710.52 2131.55 2209.26 81.00 3225.05 0.2000
554.00 4.00 9.78 27.00 0.00 57.03 810.00 0.00 77.71 1012.50 582.84 3885.60 324.00
108 323.80

44 Directors Special Whisky


180 ML 0.00 0.00 0.00 19.44 542.50 660.05 1980.15 2053.16 77.76 3029.91 0.9481
469.00 0.00 0.00 0.00 54.06 73.50 777.60 0.00 73.01 972.00 547.57 3650.49 77.00
109 76.05

375 ML 0.00 0.00 0.00 20.25 544.39 677.20 2031.59 2106.89 81.00 3125.09 0.1179
481.00 0.00 0.00 0.00 43.14 63.39 810.00 0.00 75.30 1012.50 564.78 3765.17 157.00
110 156.88

750 ML 0.00 0.00 0.00 20.25 557.89 683.95 2051.84 2127.63 81.00 3145.34 0.2025
469.00 0.00 0.00 0.00 68.64 88.89 810.00 0.00 75.79 1012.50 568.44 3789.57 316.00
111 315.80

45 Druk 11000 Premium Strong Beer


650 ML 25.00 0.00 96.02 23.40 380.42 283.81 851.43 876.08 93.60 1023.03 0.2858
232.00 4.00 29.00 0.00 0.00 148.42 187.20 0.00 24.65 78.00 184.89 1232.57 103.00
112 102.71

Page 9 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

46 ERISTOFF Triple Distilled Premium Vodka


180 ML 66.02 0.29 64.80 19.44 1600.55 1286.28 4116.09 4240.57 77.76 5165.85 0.3350
1442.00 8.00 74.31 0.00 0.00 158.55 972.00 257.26 124.48 972.00 933.59 6223.92 130.00
113 129.67

375 ML 66.02 0.29 67.50 20.25 1571.06 1291.78 4133.70 4259.65 81.00 5227.20 0.5904
1409.00 8.00 74.31 0.00 0.00 162.06 1012.50 258.36 125.95 1012.50 944.68 6297.83 263.00
114 262.41

750 ML 66.02 0.29 67.50 20.25 1567.06 1289.78 4127.30 4253.10 81.00 5220.80 0.8233
1405.00 8.00 74.31 0.00 0.00 162.06 1012.50 257.96 125.80 1012.50 943.52 6290.12 525.00
115 524.18

47 Fire XXX Rum


180 ML 4.85 0.29 0.00 19.44 662.50 720.05 2160.15 2237.50 77.76 3209.91 0.4300
608.00 4.00 9.14 25.92 0.00 54.50 777.60 0.00 77.35 972.00 580.10 3867.36 81.00
116 80.57

375 ML 4.85 0.29 0.00 20.25 659.39 734.70 2204.09 2283.55 81.00 3297.59 0.4583
603.00 4.00 9.14 27.00 0.00 56.39 810.00 0.00 79.46 1012.50 595.95 3973.00 166.00
117 165.54

750 ML 4.85 0.29 0.00 20.25 659.39 734.70 2204.09 2283.55 81.00 3297.59 0.9167
603.00 4.00 9.14 27.00 0.00 56.39 810.00 0.00 79.46 1012.50 595.95 3973.00 332.00
118 331.08

48 Fuel Vodka
180 ML 0.00 0.00 0.00 19.44 1235.32 1103.66 3531.71 3642.11 77.76 4581.47 0.0031
1033.00 0.00 0.00 0.00 182.88 202.32 972.00 220.73 110.40 972.00 827.98 5519.85 115.00
119 115.00

375 ML 0.00 0.00 0.00 20.25 1187.75 1100.13 3520.41 3631.59 81.00 4613.91 0.3779
973.26 0.00 0.00 0.00 194.24 214.49 1012.50 220.03 111.18 1012.50 833.84 5558.93 232.00
120 231.62

750 ML 0.00 0.00 0.00 20.25 1171.75 1092.13 3494.81 3605.37 81.00 4588.31 0.3267
1010.00 0.00 0.00 0.00 141.50 161.75 1012.50 218.43 110.56 1012.50 829.21 5528.08 461.00
121 460.67

49 Godfather Platinum Strong Beer


650 ML 38.79 0.22 96.02 23.40 432.43 309.82 929.45 955.98 93.60 1101.05 0.4525
270.00 4.00 43.01 0.00 0.00 162.43 187.20 0.00 26.53 78.00 198.99 1326.57 111.00
122 110.55

50 Godfather Premium Strong Beer


650 ML 39.03 0.22 96.02 23.40 402.67 294.94 884.81 910.27 93.60 1056.41 0.9342
240.00 4.00 43.25 0.00 0.00 162.67 187.20 0.00 25.46 78.00 190.92 1272.79 107.00
123 106.07

51 GodFather Strong Beer


330 ML 37.83 0.22 97.50 23.76 459.31 332.62 997.85 1026.09 95.04 1172.09 0.1604
296.00 4.00 42.05 0.00 0.00 163.31 205.92 0.00 28.24 79.20 211.82 1412.15 59.00
124 58.84

Page 10 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

330 ML 53.94 0.22 97.50 23.76 494.67 350.30 1050.89 1080.41 95.04 1225.13 0.4975
313.25 6.00 60.16 0.00 0.00 181.42 205.92 0.00 29.52 79.20 221.41 1476.06 62.00
125 61.50

500 ML 40.57 0.22 147.72 36.00 665.51 488.76 1466.27 1507.96 144.00 1730.27 0.1392
437.00 4.00 44.79 0.00 0.00 228.51 312.00 0.00 41.69 120.00 312.70 2084.66 87.00
126 86.86

500 ML 53.94 0.22 147.72 36.00 688.88 500.44 1501.32 1543.86 144.00 1765.32 0.3796
445.00 6.00 60.16 0.00 0.00 243.88 312.00 0.00 42.54 120.00 319.03 2126.89 89.00
127 88.62

650 ML 40.57 0.22 96.02 23.40 429.76 308.48 925.44 951.87 93.60 1097.04 0.8558
265.55 4.00 44.79 0.00 0.00 164.21 187.20 0.00 26.43 78.00 198.26 1321.73 111.00
128 110.14

52 Gold Rock Deluxe Whisky


180 ML 0.00 0.00 0.00 19.44 500.40 250.20 750.60 793.98 77.76 1800.36 0.8102
468.00 0.00 0.00 0.00 12.96 32.40 0.00 0.00 43.38 972.00 325.37 2169.11 46.00
129 45.19

375 ML 0.00 0.00 0.00 20.25 501.75 655.88 1967.63 2041.39 81.00 3061.13 0.3288
468.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 73.76 1012.50 553.22 3688.11 154.00
130 153.67

750 ML 0.00 0.00 0.00 20.25 501.75 655.88 1967.63 2041.39 81.00 3061.13 0.6575
468.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 73.76 1012.50 553.22 3688.11 308.00
131 307.34

53 Golden Eagle Strong Beer


650 ML 35.54 0.22 96.02 23.40 442.78 314.99 944.97 971.87 93.60 1116.57 0.8950
282.60 5.00 40.76 0.00 0.00 160.18 187.20 0.00 26.90 78.00 201.79 1345.26 113.00
132 112.11

54 GOLFERS SHOT OAK BARREL AGED WHISKY


180 ML 44.04 0.29 64.80 19.44 2543.97 1757.99 5625.56 5786.41 77.76 6675.32 0.4469
2407.40 8.00 52.33 0.00 0.00 136.57 972.00 351.60 160.85 972.00 1206.38 8042.55 168.00
133 167.55

375 ML 44.04 0.29 67.50 20.25 2502.48 1757.49 5623.97 5785.83 81.00 6717.47 0.7779
2362.40 8.00 52.33 0.00 0.00 140.08 1012.50 351.50 161.86 1012.50 1214.00 8093.33 338.00
134 337.22

750 ML 44.04 0.29 67.50 20.25 2497.48 1754.99 5615.97 5777.64 81.00 6709.47 0.3583
2357.40 8.00 52.33 0.00 0.00 140.08 1012.50 351.00 161.67 1012.50 1212.56 8083.70 674.00
135 673.64

55 HAIG Gold Label Blended Scotch Whisky


180 ML 0.00 0.00 0.00 19.44 2882.40 1927.20 6167.04 6340.94 77.76 7216.80 0.8554
2375.00 0.00 0.00 0.00 487.96 507.40 972.00 385.44 173.90 972.00 1304.24 8694.94 182.00
136 181.14

750 ML 0.00 0.00 0.00 20.25 2785.35 1898.93 6076.57 6249.34 81.00 7170.07 0.1133
2293.00 0.00 0.00 0.00 472.10 492.35 1012.50 379.79 172.77 1012.50 1295.80 8638.64 720.00
137 719.89

56 Hercules XXX Rum

Page 11 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 0.00 0.00 0.00 19.44 510.40 644.00 1932.00 2003.85 77.76 2981.76 0.1567
478.00 0.00 0.00 0.00 12.96 32.40 777.60 0.00 71.85 972.00 538.87 3592.48 75.00
138 74.84

375 ML 0.00 0.00 0.00 20.25 533.75 671.88 2015.63 2090.55 81.00 3109.13 0.9192
500.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 74.92 1012.50 561.89 3745.94 157.00
139 156.08

750 ML 0.00 0.00 0.00 20.25 533.75 671.88 2015.63 2090.55 81.00 3109.13 0.8383
500.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 74.92 1012.50 561.89 3745.94 313.00
140 312.16

57 HONEY BEE SELECT BRANDY


180 ML 5.62 0.29 0.00 19.44 783.27 780.44 2341.31 2423.02 77.76 3391.07 0.8829
728.00 4.00 9.91 25.92 0.00 55.27 777.60 0.00 81.71 972.00 612.84 4085.62 86.00
141 85.12

375 ML 5.62 0.29 0.00 20.25 784.16 797.08 2391.24 2475.21 81.00 3484.74 0.0633
727.00 4.00 9.91 27.00 0.00 57.16 810.00 0.00 83.97 1012.50 629.77 4198.48 175.00
142 174.94

750 ML 5.62 0.29 0.00 20.25 784.16 797.08 2391.24 2475.21 81.00 3484.74 0.1267
727.00 4.00 9.91 27.00 0.00 57.16 810.00 0.00 83.97 1012.50 629.77 4198.48 350.00
143 349.87

58 Hunter EXTRA STRONG PREMIUM BEER


500 ML 35.84 0.00 147.72 36.00 705.56 508.78 1526.34 1569.48 144.00 1790.34 0.1233
480.00 6.00 41.84 0.00 0.00 225.56 312.00 0.00 43.14 120.00 323.56 2157.04 90.00
144 89.88

59 Hunter STRONG BEER


650 ML 35.84 0.00 96.02 23.40 393.26 290.23 870.69 895.81 93.60 1042.29 0.3517
234.00 4.00 39.84 0.00 0.00 159.26 187.20 0.00 25.12 78.00 188.37 1255.78 105.00
145 104.65

60 ICE BLUE TANGO GIN N ORANGE


180 ML 0.00 0.00 0.00 19.44 844.36 908.18 2724.54 2815.49 77.76 3774.30 0.2635
799.00 0.00 0.00 0.00 25.92 45.36 972.00 0.00 90.95 972.00 682.10 4547.35 95.00
146 94.74

375 ML 0.00 0.00 0.00 20.25 827.25 919.88 2759.63 2852.48 81.00 3853.13 0.5696
780.00 0.00 0.00 0.00 27.00 47.25 1012.50 0.00 92.85 1012.50 696.35 4642.33 194.00
147 193.43

750 ML 0.00 0.00 0.00 20.25 827.25 919.88 2759.63 2852.48 81.00 3853.13 0.1392
780.00 0.00 0.00 0.00 27.00 47.25 1012.50 0.00 92.85 1012.50 696.35 4642.33 387.00
148 386.86

61 Icebergs 9000 STRONG BEER PLATINUM


650 ML 8.88 0.00 0.00 23.40 299.22 235.41 706.23 727.38 93.60 877.83 0.8650
251.24 4.00 12.88 11.70 0.00 47.98 171.60 0.00 21.15 78.00 158.64 1057.62 89.00
149 88.14

62 iice FLAVORZ Green Apple Flavoured Vodka

Page 12 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 47.49 0.29 64.80 19.44 1134.78 1053.39 3370.85 3477.37 77.76 4420.61 0.0408
994.76 8.00 55.78 0.00 0.00 140.02 972.00 210.68 106.52 972.00 798.91 5326.04 111.00
150 110.96

375 ML 47.49 0.29 67.50 20.25 1157.78 1085.14 3472.45 3582.47 81.00 4565.95 0.7858
1014.25 8.00 55.78 0.00 0.00 143.53 1012.50 217.03 110.02 1012.50 825.17 5501.14 230.00
151 229.21

750 ML 47.49 0.29 67.50 20.25 1141.78 1077.14 3446.85 3556.25 81.00 4540.35 0.1417
998.25 8.00 55.78 0.00 0.00 143.53 1012.50 215.43 109.40 1012.50 820.55 5470.30 456.00
152 455.86

63 iice FLAVORZ Orange Flavoured Vodka


180 ML 47.49 0.29 64.80 19.44 1168.78 1070.39 3425.25 3533.08 77.76 4475.01 0.6754
1028.76 8.00 55.78 0.00 0.00 140.02 972.00 214.08 107.83 972.00 808.74 5391.58 113.00
153 112.32

375 ML 47.49 0.29 67.50 20.25 1190.28 1101.39 3524.45 3635.72 81.00 4617.95 0.1754
1046.75 8.00 55.78 0.00 0.00 143.53 1012.50 220.28 111.27 1012.50 834.57 5563.79 232.00
154 231.82

750 ML 47.49 0.29 67.50 20.25 1170.28 1091.39 3492.45 3602.95 81.00 4585.95 0.5633
1026.75 8.00 55.78 0.00 0.00 143.53 1012.50 218.28 110.50 1012.50 828.79 5525.24 461.00
155 460.44

64 iice Triple Distilled Pure Grain Premium Vodka


180 ML 47.49 0.29 64.80 19.44 1080.02 1026.01 3283.23 3387.64 77.76 4332.99 0.2402
940.00 8.00 55.78 0.00 0.00 140.02 972.00 205.20 104.41 972.00 783.07 5220.47 109.00
156 108.76

375 ML 47.49 0.29 67.50 20.25 1013.78 1013.14 3242.05 3346.52 81.00 4335.55 0.3521
870.25 8.00 55.78 0.00 0.00 143.53 1012.50 202.63 104.47 1012.50 783.53 5223.55 218.00
157 217.65

750 ML 47.49 0.29 67.50 20.25 1013.78 1013.14 3242.05 3346.52 81.00 4335.55 0.7042
870.25 8.00 55.78 0.00 0.00 143.53 1012.50 202.63 104.47 1012.50 783.53 5223.55 436.00
158 435.30

65 kaltenberg Royal Lager Beer


650 ML 33.21 0.22 96.02 23.40 641.85 422.33 1266.98 1301.64 93.60 1438.58 0.5650
487.00 2.00 35.43 0.00 0.00 154.85 202.80 0.00 34.66 78.00 259.98 1733.22 145.00
159 144.44

66 King Cobra Classic Premium Superior Strong Beer


650 ML 8.02 0.00 0.00 23.40 346.82 259.21 777.63 800.50 93.60 949.23 0.6958
299.70 4.00 12.02 11.70 0.00 47.12 171.60 0.00 22.87 78.00 171.55 1143.65 96.00
160 95.30

67 KING COBRA CLASSIC PREMIUM SUPERIOR STRONG BEER-CAN


500 ML 41.84 0.22 147.72 36.00 698.74 505.37 1516.11 1559.00 144.00 1780.11 0.6371
466.96 6.00 48.06 0.00 0.00 231.78 312.00 0.00 42.89 120.00 321.71 2144.71 90.00
161 89.36

68 King Henry VI11 Blended Scotch Whisky

Page 13 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

750 ML 47.49 0.29 67.50 20.25 5136.92 3074.71 9839.07 10102.50 81.00 10932.57 0.3525
4993.39 8.00 55.78 0.00 0.00 143.53 1012.50 614.94 263.43 1012.50 1975.77 13171.77 1098.00
162 1097.65

69 Kingfisher Blue Extra Premium Beer


330 ML 28.88 0.00 97.50 23.76 476.16 341.04 1023.12 1051.97 95.04 1197.36 0.8917
320.02 6.00 34.88 0.00 0.00 156.14 205.92 0.00 28.85 79.20 216.39 1442.60 61.00
163 60.11

650 ML 28.88 0.00 96.02 23.40 426.48 306.84 920.52 946.84 93.60 1092.12 0.3492
272.18 6.00 34.88 0.00 0.00 154.30 187.20 0.00 26.32 78.00 197.37 1315.81 110.00
164 109.65

70 Kingfisher Blue Super Premium Beer


500 ML 33.34 0.00 147.72 36.00 663.06 487.53 1462.59 1504.19 144.00 1726.59 0.3242
440.00 6.00 39.34 0.00 0.00 223.06 312.00 0.00 41.60 120.00 312.03 2080.22 87.00
165 86.68

71 KINGFISHER EXTRA STRONG BEER


650 ML 23.16 0.00 96.02 23.40 405.08 296.14 888.42 913.96 93.60 1060.02 0.5725
256.50 6.00 29.16 0.00 0.00 148.58 187.20 0.00 25.54 78.00 191.57 1277.13 107.00
166 106.43

72 Kingfisher Premium Lager Beer


500 ML 47.65 0.00 147.72 36.00 625.78 468.89 1406.67 1446.93 144.00 1670.67 0.1308
388.41 6.00 53.65 0.00 0.00 237.37 312.00 0.00 40.26 120.00 301.93 2012.86 84.00
167 83.87

73 Kingfisher Red Premium Gravity Beer


650 ML 33.96 0.00 96.02 23.40 389.77 288.49 865.46 890.45 93.60 1037.06 0.8775
230.39 6.00 39.96 0.00 0.00 159.38 187.20 0.00 24.99 78.00 187.42 1249.47 105.00
168 104.12

74 KINGFISHER SELECT PREMIUM BEER


650 ML 23.16 0.00 96.02 23.40 469.11 335.96 1007.87 1036.29 93.60 1179.47 0.5792
320.53 6.00 29.16 0.00 0.00 148.58 202.80 0.00 28.42 78.00 213.16 1421.05 119.00
169 118.42

650 ML 6.75 0.00 0.00 23.40 362.38 274.79 824.37 848.37 93.60 995.97 0.0033
320.53 0.00 6.75 11.70 0.00 41.85 187.20 0.00 24.00 78.00 179.99 1199.96 100.00
170 100.00

75 Kingfisher Special Lager Beer


330 ML 31.58 0.00 97.50 23.76 448.84 319.46 958.38 985.67 95.04 1132.62 0.1417
290.00 6.00 37.58 0.00 0.00 158.84 190.08 0.00 27.29 79.20 204.69 1364.60 57.00
171 56.86

650 ML 31.58 0.00 96.02 23.40 376.00 281.60 844.80 869.29 93.60 1016.40 0.9517
219.00 6.00 37.58 0.00 0.00 157.00 187.20 0.00 24.49 78.00 183.69 1224.58 103.00
172 102.05

Page 14 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

76 KINGFISHER SPECIAL STRONG BEER


650 ML 0.00 0.00 96.02 23.40 344.77 258.19 774.56 797.36 93.60 946.16 0.0042
225.35 0.00 0.00 0.00 119.42 238.84 171.60 0.00 22.80 78.00 170.99 1139.95 95.00
173 95.00

77 Kingfisher Strong Premium Beer


500 ML 50.91 0.00 147.72 36.00 704.63 508.32 1524.95 1568.06 144.00 1788.95 0.1933
464.00 6.00 56.91 0.00 0.00 240.63 312.00 0.00 43.11 120.00 323.30 2155.36 90.00
174 89.81

78 Kingfisher Strong Premium Beer Can


330 ML 42.49 0.00 97.50 23.76 494.75 350.34 1051.01 1080.53 95.04 1225.25 0.4917
325.00 6.00 48.49 0.00 0.00 169.75 205.92 0.00 29.52 79.20 221.43 1476.20 62.00
175 61.51

79 KINGFISHER SUPERIOR STRONG BEER


650 ML 23.16 0.00 96.02 23.40 450.31 326.56 979.67 1007.41 93.60 1151.27 0.4108
301.73 6.00 29.16 0.00 0.00 148.58 202.80 0.00 27.74 78.00 208.06 1387.07 116.00
176 115.59

650 ML 7.65 0.00 0.00 23.40 344.48 258.04 774.12 796.91 93.60 945.72 0.0483
301.73 0.00 7.65 11.70 0.00 42.75 171.60 0.00 22.79 78.00 170.91 1139.42 95.00
177 94.95

80 Kingfisher Supreme Strong Beer


330 ML 29.14 0.00 97.50 23.76 447.07 318.58 955.73 982.96 95.04 1129.97 0.2746
290.67 6.00 35.14 0.00 0.00 156.40 190.08 0.00 27.23 79.20 204.21 1361.41 57.00
178 56.73

650 ML 29.14 0.00 96.02 23.40 396.71 291.96 875.87 901.11 93.60 1047.47 0.8325
242.15 6.00 35.14 0.00 0.00 154.56 187.20 0.00 25.24 78.00 189.30 1262.01 106.00
179 105.17

81 Kingfisher Ultra Lager Beer


330 ML 64.89 0.00 97.50 23.76 643.56 424.74 1274.22 1309.12 95.04 1448.46 0.2862
451.41 6.00 70.89 0.00 0.00 192.15 205.92 0.00 34.90 79.20 261.77 1745.13 73.00
180 72.71

650 ML 64.89 0.00 96.02 23.40 609.14 405.97 1217.91 1251.39 93.60 1389.51 0.4908
418.83 6.00 70.89 0.00 0.00 190.31 202.80 0.00 33.48 78.00 251.12 1674.11 140.00
181 139.51

82 KOTSBERG STRONG SUPER PREMIUM BEER


500 ML 54.21 0.22 147.72 36.00 834.15 573.08 1719.23 1767.02 144.00 1983.23 0.4400
590.00 6.00 60.43 0.00 0.00 244.15 312.00 0.00 47.79 120.00 358.42 2389.44 100.00
182 99.56

650 ML 54.21 0.22 96.02 23.40 507.85 355.33 1065.98 1095.80 93.60 1237.58 0.7450
328.00 6.00 60.43 0.00 0.00 179.85 202.80 0.00 29.82 78.00 223.66 1491.06 125.00
183 124.26

83 M2 Verve Magic Moments Super Premium Vodka

Page 15 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 6.89 0.29 0.00 19.44 1930.21 1451.11 4643.54 4780.73 77.76 5693.30 0.0958
1873.67 4.00 11.18 25.92 0.00 56.54 972.00 290.22 137.19 972.00 1028.91 6859.40 143.00
184 142.90

375 ML 6.89 0.29 0.00 20.25 1900.39 1456.45 4660.63 4799.28 81.00 5754.13 0.1383
1841.96 4.00 11.18 27.00 0.00 58.43 1012.50 291.29 138.65 1012.50 1039.90 6932.68 289.00
185 288.86

750 ML 6.89 0.29 0.00 20.25 1767.59 1390.05 4448.15 4581.68 81.00 5541.65 0.6100
1709.16 4.00 11.18 27.00 0.00 58.43 1012.50 278.01 133.53 1012.50 1001.50 6676.68 557.00
186 556.39

84 Magic Moments Premium Vodka


180 ML 5.15 0.29 0.00 19.44 1112.80 1042.40 3335.68 3441.35 77.76 4385.44 0.9237
1058.00 4.00 9.44 25.92 0.00 54.80 972.00 208.48 105.67 972.00 792.55 5283.66 111.00
187 110.08

375 ML 5.15 0.29 0.00 20.25 1111.69 1062.10 3398.71 3506.95 81.00 4492.21 0.4875
1055.00 4.00 9.44 27.00 0.00 56.69 1012.50 212.42 108.24 1012.50 811.85 5412.30 226.00
188 225.51

750 ML 5.15 0.29 0.00 20.25 1111.69 1062.10 3398.71 3506.95 81.00 4492.21 0.9750
1055.00 4.00 9.44 27.00 0.00 56.69 1012.50 212.42 108.24 1012.50 811.85 5412.30 452.00
189 451.03

85 MAGIC MOMENTS REMIX SMOOTH FLAVOURED VODKA GREEN APPLE


180 ML 5.15 0.29 0.00 19.44 1310.80 1141.40 3652.48 3765.79 77.76 4702.24 0.9719
1256.00 4.00 9.44 25.92 0.00 54.80 972.00 228.28 113.31 972.00 849.80 5665.35 119.00
190 118.03

375 ML 5.15 0.29 0.00 20.25 1312.69 1162.60 3720.31 3836.30 81.00 4813.81 0.3429
1256.00 4.00 9.44 27.00 0.00 56.69 1012.50 232.52 115.99 1012.50 869.97 5799.77 242.00
191 241.66

750 ML 5.15 0.29 0.00 20.25 1312.69 1162.60 3720.31 3836.30 81.00 4813.81 0.6858
1256.00 4.00 9.44 27.00 0.00 56.69 1012.50 232.52 115.99 1012.50 869.97 5799.77 484.00
192 483.31

86 MAGIC MOMENTS REMIX SMOOTH FLAVOURED VODKA ORANGE


180 ML 5.15 0.29 0.00 19.44 1344.08 1158.04 3705.73 3820.32 77.76 4755.49 0.6352
1289.28 4.00 9.44 25.92 0.00 54.80 972.00 231.61 114.59 972.00 859.43 5729.51 120.00
193 119.36

375 ML 5.15 0.29 0.00 20.25 1361.97 1187.24 3799.16 3917.05 81.00 4892.66 0.3846
1305.28 4.00 9.44 27.00 0.00 56.69 1012.50 237.45 117.89 1012.50 884.22 5894.77 246.00
194 245.62

750 ML 5.15 0.29 0.00 20.25 1336.69 1174.60 3758.71 3875.63 81.00 4852.21 0.8300
1280.00 4.00 9.44 27.00 0.00 56.69 1012.50 234.92 116.92 1012.50 876.91 5846.04 488.00
195 487.17

87 McDowell Blue Riband Premium Extra Dry Gin


180 ML 0.00 0.00 0.00 19.44 573.24 675.42 2026.26 2100.38 77.76 3076.02 0.7906
498.00 0.00 0.00 0.00 55.80 75.24 777.60 0.00 74.12 972.00 555.91 3706.05 78.00
196 77.21

375 ML 0.00 0.00 0.00 20.25 575.13 692.57 2077.70 2154.11 81.00 3171.20 0.8033
498.00 0.00 0.00 0.00 56.88 77.13 810.00 0.00 76.41 1012.50 573.11 3820.72 160.00
197 159.20

Page 16 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

750 ML 0.00 0.00 0.00 20.25 573.01 691.51 2074.52 2150.86 81.00 3168.02 0.9258
496.00 0.00 0.00 0.00 56.76 77.01 810.00 0.00 76.34 1012.50 572.53 3816.89 319.00
198 318.07

88 McDowell Gold Riband Prestige Whisky


180 ML 0.00 0.00 0.00 19.44 575.36 676.48 2029.44 2103.64 77.76 3079.20 0.7108
500.00 0.00 0.00 0.00 55.92 75.36 777.60 0.00 74.20 972.00 556.48 3709.88 78.00
199 77.29

375 ML 0.00 0.00 0.00 20.25 568.77 689.39 2068.16 2144.34 81.00 3161.66 0.2825
492.00 0.00 0.00 0.00 56.52 76.77 810.00 0.00 76.18 1012.50 571.38 3809.22 159.00
200 158.72

750 ML 0.00 0.00 0.00 20.25 543.33 676.67 2030.00 2105.26 81.00 3123.50 0.3958
468.00 0.00 0.00 0.00 55.08 75.33 810.00 0.00 75.26 1012.50 564.49 3763.25 314.00
201 313.60

89 McDowell No 1 Diet Mate Premium Grain Classic Whisky


180 ML 7.01 0.29 0.00 19.44 1586.66 1279.33 4093.86 4217.80 77.76 5143.62 0.8931
1530.00 4.00 11.30 25.92 0.00 56.66 972.00 255.87 123.94 972.00 929.57 6197.13 130.00
202 129.11

375 ML 7.01 0.29 0.00 20.25 1610.55 1311.53 4196.89 4324.37 81.00 5290.39 0.4179
1552.00 4.00 11.30 27.00 0.00 58.55 1012.50 262.31 127.48 1012.50 956.10 6373.97 266.00
203 265.58

750 ML 7.01 0.29 0.00 20.25 1610.55 1311.53 4196.89 4324.37 81.00 5290.39 0.8358
1552.00 4.00 11.30 27.00 0.00 58.55 1012.50 262.31 127.48 1012.50 956.10 6373.97 532.00
204 531.16

90 McDowell No 1 Platinum Classic Whisky


180 ML 6.42 0.29 0.00 19.44 1486.07 1229.04 3932.92 4052.98 77.76 4982.68 0.9329
1430.00 4.00 10.71 25.92 0.00 56.07 972.00 245.81 120.06 972.00 900.48 6003.22 126.00
205 125.07

375 ML 6.42 0.29 0.00 20.25 1417.96 1215.23 3888.74 4008.79 81.00 4982.24 0.8875
1360.00 4.00 10.71 27.00 0.00 57.96 1012.50 243.05 120.05 1012.50 900.41 6002.70 251.00
206 250.11

750 ML 6.42 0.29 0.00 20.25 1417.96 1215.23 3888.74 4008.79 81.00 4982.24 0.7750
1360.00 4.00 10.71 27.00 0.00 57.96 1012.50 243.05 120.05 1012.50 900.41 6002.70 501.00
207 500.23

91 McDowell No.1 Reserve Whisky


180 ML 6.33 0.29 0.00 19.44 900.57 936.29 2996.12 3093.61 77.76 4045.88 0.4469
844.59 4.00 10.62 25.92 0.00 55.98 972.00 187.26 97.49 972.00 731.18 4874.55 102.00
208 101.55

375 ML 6.33 0.29 0.00 20.25 865.70 939.10 3005.12 3103.88 81.00 4098.62 0.2463
807.83 4.00 10.62 27.00 0.00 57.87 1012.50 187.82 98.76 1012.50 740.71 4938.09 206.00
209 205.75

750 ML 6.33 0.29 0.00 20.25 831.05 921.78 2765.33 2858.31 81.00 3858.83 0.5675
773.18 4.00 10.62 27.00 0.00 57.87 1012.50 0.00 92.98 1012.50 697.38 4649.19 388.00
210 387.43

92 McDowell Signature Rare Aged Whisky

Page 17 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 6.38 0.29 0.00 19.44 2196.89 1584.45 5070.23 5217.70 77.76 6119.99 0.3858
2140.86 4.00 10.67 25.92 0.00 56.03 972.00 316.89 147.47 972.00 1106.02 7373.48 154.00
211 153.61

375 ML 6.38 0.29 0.00 20.25 2107.28 1559.89 4991.65 5138.28 81.00 6085.15 0.5204
2049.36 4.00 10.67 27.00 0.00 57.92 1012.50 311.98 146.63 1012.50 1099.73 7331.51 306.00
212 305.48

750 ML 6.38 0.29 0.00 20.25 2075.31 1543.91 4940.50 5085.90 81.00 6034.00 0.1767
2017.39 4.00 10.67 27.00 0.00 57.92 1012.50 308.78 145.40 1012.50 1090.48 7269.88 606.00
213 605.82

93 Mcdowells Blue Riband Super Premium Dry Gin


180 ML 5.25 0.29 0.00 19.44 789.90 783.75 2351.25 2433.20 77.76 3401.01 0.6333
735.00 4.00 9.54 25.92 0.00 54.90 777.60 0.00 81.95 972.00 614.64 4097.60 86.00
214 85.37

375 ML 5.25 0.29 0.00 20.25 791.79 800.90 2402.69 2486.93 81.00 3496.19 0.4888
735.00 4.00 9.54 27.00 0.00 56.79 810.00 0.00 84.24 1012.50 631.84 4212.27 176.00
215 175.51

750 ML 5.25 0.29 0.00 20.25 791.79 800.90 2402.69 2486.93 81.00 3496.19 0.9775
735.00 4.00 9.54 27.00 0.00 56.79 810.00 0.00 84.24 1012.50 631.84 4212.27 352.00
216 351.02

94 McDOWELLS GOLD RIBAND CLASSIC WHISKY


180 ML 3.40 0.29 0.00 19.44 793.05 785.33 2355.98 2438.04 77.76 3405.74 0.5146
740.00 4.00 7.69 25.92 0.00 53.05 777.60 0.00 82.06 972.00 615.50 4103.30 86.00
217 85.49

375 ML 3.40 0.29 0.00 20.25 791.94 800.97 2402.91 2487.16 81.00 3496.41 0.4775
737.00 4.00 7.69 27.00 0.00 54.94 810.00 0.00 84.25 1012.50 631.88 4212.54 176.00
218 175.52

750 ML 3.40 0.29 0.00 20.25 789.94 799.97 2399.91 2484.09 81.00 3493.41 0.2558
735.00 4.00 7.69 27.00 0.00 54.94 810.00 0.00 84.18 1012.50 631.34 4208.93 351.00
219 350.74

95 McDowells Green Label Supeior grain Whisky


180 ML 8.37 0.29 0.00 19.44 790.02 783.81 2351.43 2433.39 77.76 3401.19 0.6287
732.00 4.00 12.66 25.92 0.00 58.02 777.60 0.00 81.96 972.00 614.67 4097.82 86.00
220 85.37

375 ML 8.37 0.29 0.00 20.25 761.91 785.96 2357.87 2441.03 81.00 3451.37 0.7388
702.00 4.00 12.66 27.00 0.00 59.91 810.00 0.00 83.16 1012.50 623.74 4158.27 174.00
221 173.26

750 ML 8.37 0.29 0.00 20.25 763.91 786.96 2360.87 2444.11 81.00 3454.37 0.1758
704.00 4.00 12.66 27.00 0.00 59.91 810.00 0.00 83.24 1012.50 624.28 4161.89 347.00
222 346.82

96 McDowells No. 1 Celebration Superior XXX Rum(Pet Bottle)


180 ML 5.74 0.29 0.00 19.44 792.39 785.00 2354.99 2437.03 77.76 3404.75 0.5394
737.00 4.00 10.03 25.92 0.00 55.39 777.60 0.00 82.04 972.00 615.32 4102.11 86.00
223 85.46

97 MCDOWELLS NO.1 CARIBA PREMIUM GOLD RUM

Page 18 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 5.08 0.29 0.00 19.44 1114.73 1043.37 3338.77 3444.52 77.76 4388.53 0.8460
1060.00 4.00 9.37 25.92 0.00 54.73 972.00 208.67 105.75 972.00 793.11 5287.39 111.00
224 110.15

375 ML 5.08 0.29 0.00 20.25 1046.62 1029.56 3294.59 3400.33 81.00 4388.09 0.7142
990.00 4.00 9.37 27.00 0.00 56.62 1012.50 205.91 105.74 1012.50 793.03 5286.86 221.00
225 220.29

750 ML 5.08 0.29 0.00 20.25 1046.62 1029.56 3294.59 3400.33 81.00 4388.09 0.4283
990.00 4.00 9.37 27.00 0.00 56.62 1012.50 205.91 105.74 1012.50 793.03 5286.86 441.00
226 440.57

98 McDowells No.1 Celebration Matured XXX Rum


180 ML 0.00 0.00 0.00 19.44 586.20 681.90 2045.70 2120.29 77.76 3095.46 0.3027
498.00 0.00 0.00 0.00 68.76 88.20 777.60 0.00 74.59 972.00 559.42 3729.47 78.00
227 77.70

375 ML 0.00 0.00 0.00 20.25 567.19 688.60 2065.79 2141.92 81.00 3159.29 0.4008
490.51 0.00 0.00 0.00 56.43 76.68 810.00 0.00 76.13 1012.50 570.96 3806.38 159.00
228 158.60

750 ML 0.00 0.00 0.00 20.25 548.28 679.14 2037.42 2112.86 81.00 3130.92 0.6508
459.93 0.00 0.00 0.00 68.10 88.35 810.00 0.00 75.44 1012.50 565.83 3772.19 315.00
229 314.35

99 McDowells No.1 Celebration Superior XXX Rum


375 ML 5.72 0.29 0.00 20.25 792.26 801.13 2403.39 2487.65 81.00 3496.89 0.4533
735.00 4.00 10.01 27.00 0.00 57.26 810.00 0.00 84.26 1012.50 631.97 4213.12 176.00
230 175.55

750 ML 5.72 0.29 0.00 20.25 792.26 801.13 2403.39 2487.65 81.00 3496.89 0.9067
735.00 4.00 10.01 27.00 0.00 57.26 810.00 0.00 84.26 1012.50 631.97 4213.12 352.00
231 351.09

100 MCDOWELLS NO.1 SELECT WHISKY


180 ML 6.42 0.29 0.00 19.44 1116.07 1044.04 3340.92 3446.72 77.76 4390.68 0.7921
1060.00 4.00 10.71 25.92 0.00 56.07 972.00 208.81 105.80 972.00 793.50 5289.98 111.00
232 110.21

375 ML 6.42 0.29 0.00 20.25 1072.96 1042.73 3336.74 3443.49 81.00 4430.24 0.5983
1015.00 4.00 10.71 27.00 0.00 57.96 1012.50 208.55 106.75 1012.50 800.65 5337.64 223.00
233 222.40

750 ML 6.42 0.29 0.00 20.25 1045.96 1029.23 3293.54 3399.25 81.00 4387.04 0.5342
988.00 4.00 10.71 27.00 0.00 57.96 1012.50 205.85 105.71 1012.50 792.84 5285.59 441.00
234 440.47

101 McDOWELLs SIGNATURE PREMIER GRAIN WHISKEY


180 ML 6.83 0.29 0.00 19.44 2854.64 1913.32 6122.62 6295.45 77.76 7172.38 0.9704
2798.16 4.00 11.12 25.92 0.00 56.48 972.00 382.66 172.83 972.00 1296.21 8641.42 181.00
235 180.03

375 ML 6.83 0.29 0.00 20.25 2664.37 1838.44 5883.00 6051.11 81.00 6976.50 0.7742
2606.00 4.00 11.12 27.00 0.00 58.37 1012.50 367.69 168.11 1012.50 1260.81 8405.42 351.00
236 350.23

750 ML 6.83 0.29 0.00 20.25 2664.37 1838.44 5883.00 6051.11 81.00 6976.50 0.5483
2606.00 4.00 11.12 27.00 0.00 58.37 1012.50 367.69 168.11 1012.50 1260.81 8405.42 701.00
237 700.45

Page 19 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

102 MEAKIN 10000 DELUXE STRONG BEER


650 ML 38.07 0.22 96.02 23.40 472.31 337.56 1012.67 1041.21 93.60 1184.27 0.0975
309.60 5.00 43.29 0.00 0.00 162.71 202.80 0.00 28.54 78.00 214.02 1426.83 119.00
238 118.90

103 MILESTONE 100 Blend of Premium Indian Grain Spirits and Imported Scotch Whisky
180 ML 35.84 0.29 64.80 19.44 1488.37 1230.19 3936.60 4056.75 77.76 4986.36 0.8404
1360.00 8.00 44.13 0.00 0.00 128.37 972.00 246.04 120.15 972.00 901.15 6007.66 126.00
239 125.16

375 ML 35.84 0.29 67.50 20.25 1443.88 1228.19 3930.21 4051.26 81.00 5023.71 0.8058
1312.00 8.00 44.13 0.00 0.00 131.88 1012.50 245.64 121.05 1012.50 907.90 6052.66 253.00
240 252.19

750 ML 35.84 0.29 67.50 20.25 1391.88 1202.19 3847.01 3966.06 81.00 4940.51 0.9650
1260.00 8.00 44.13 0.00 0.00 131.88 1012.50 240.44 119.05 1012.50 892.86 5952.42 497.00
241 496.04

104 MOUNT FREEZ PREMIUM EXTRA STRONG BEER


650 ML 40.00 0.00 96.02 23.40 455.42 329.11 987.33 1015.26 93.60 1158.93 0.6408
290.00 6.00 46.00 0.00 0.00 165.42 202.80 0.00 27.93 78.00 209.45 1396.31 117.00
242 116.36

105 New Improved Aristorcat Old Reserve Whisky


180 ML 5.04 0.29 0.00 19.44 711.69 744.65 2233.94 2313.06 77.76 3283.70 0.5779
657.00 4.00 9.33 25.92 0.00 54.69 777.60 0.00 79.12 972.00 593.44 3956.26 83.00
243 82.42

375 ML 5.04 0.29 0.00 20.25 719.58 764.79 2294.37 2376.00 81.00 3387.87 0.9263
663.00 4.00 9.33 27.00 0.00 56.58 810.00 0.00 81.63 1012.50 612.27 4081.77 171.00
244 170.07

750 ML 5.04 0.29 0.00 20.25 713.58 761.79 2285.37 2366.79 81.00 3378.87 0.7558
657.00 4.00 9.33 27.00 0.00 56.58 810.00 0.00 81.42 1012.50 610.64 4070.93 340.00
245 339.24

106 NUTCRACKER 9000 PREMIUM STRONG FRESH BEER


650 ML 33.21 0.22 96.02 23.40 384.35 285.78 857.33 882.12 93.60 1028.93 0.6942
229.50 2.00 35.43 0.00 0.00 154.85 187.20 0.00 24.79 78.00 185.95 1239.67 104.00
246 103.31

107 Officer Choice Prestige Whisky


180 ML 0.00 0.00 0.00 19.44 558.15 667.88 2003.63 2077.20 77.76 3053.39 0.3588
482.00 0.00 0.00 0.00 56.71 76.15 777.60 0.00 73.57 972.00 551.82 3678.78 77.00
247 76.64

375 ML 0.00 0.00 0.00 20.25 557.89 683.95 2051.84 2127.63 81.00 3145.34 0.1012
469.00 0.00 0.00 0.00 68.64 88.89 810.00 0.00 75.79 1012.50 568.44 3789.57 158.00
248 157.90

750 ML 0.00 0.00 0.00 20.25 557.89 683.95 2051.84 2127.63 81.00 3145.34 0.2025
469.00 0.00 0.00 0.00 68.64 88.89 810.00 0.00 75.79 1012.50 568.44 3789.57 316.00
249 315.80

Page 20 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

108 Officers Choice BLACK PREMIUM RESERVE WHISKY


180 ML 6.89 0.29 0.00 19.44 1567.54 1269.77 4063.26 4186.46 77.76 5113.02 0.6612
1511.00 4.00 11.18 25.92 0.00 56.54 972.00 253.95 123.20 972.00 924.04 6160.26 129.00
250 128.34

375 ML 6.89 0.29 0.00 20.25 1458.43 1235.47 3953.49 4075.10 81.00 5046.99 0.6371
1400.00 4.00 11.18 27.00 0.00 58.43 1012.50 247.09 121.61 1012.50 912.11 6080.71 254.00
251 253.36

750 ML 6.89 0.29 0.00 20.25 1405.43 1208.97 3868.69 3988.26 81.00 4962.19 0.7883
1347.00 4.00 11.18 27.00 0.00 58.43 1012.50 241.79 119.57 1012.50 896.78 5978.54 499.00
252 498.21

109 Officers Choice Blue Pure Grain Whisky


180 ML 6.79 0.29 0.00 19.44 1115.08 1043.54 3339.33 3445.09 77.76 4389.09 0.8321
1058.64 4.00 11.08 25.92 0.00 56.44 972.00 208.71 105.76 972.00 793.21 5288.06 111.00
253 110.17

375 ML 6.79 0.29 0.00 20.25 1045.06 1028.78 3292.10 3397.78 81.00 4385.60 0.8392
986.73 4.00 11.08 27.00 0.00 58.33 1012.50 205.76 105.68 1012.50 792.58 5283.86 221.00
254 220.16

750 ML 6.79 0.29 0.00 20.25 1045.03 1028.77 3292.05 3397.72 81.00 4385.55 0.6842
986.70 4.00 11.08 27.00 0.00 58.33 1012.50 205.75 105.67 1012.50 792.57 5283.79 441.00
255 440.32

110 Officers Choice BLUE SELECT GRAIN WHISKY


180 ML 6.89 0.29 0.00 19.44 926.39 949.20 3037.43 3135.91 77.76 4087.19 0.4100
869.85 4.00 11.18 25.92 0.00 56.54 972.00 189.84 98.48 972.00 738.65 4924.32 103.00
256 102.59

375 ML 6.89 0.29 0.00 20.25 908.51 960.51 3073.62 3174.03 81.00 4167.12 0.8075
850.08 4.00 11.18 27.00 0.00 58.43 1012.50 192.10 100.41 1012.50 753.09 5020.62 210.00
257 209.19

750 ML 6.89 0.29 0.00 20.25 940.63 976.57 3125.01 3226.66 81.00 4218.51 0.4550
882.20 4.00 11.18 27.00 0.00 58.43 1012.50 195.31 101.65 1012.50 762.38 5082.54 424.00
258 423.55

111 Officers Choice Rare Whisky


180 ML 3.91 0.29 0.00 19.44 778.56 778.08 2334.24 2415.78 77.76 3384.00 0.0602
725.00 4.00 8.20 25.92 0.00 53.56 777.60 0.00 81.54 972.00 611.57 4077.11 85.00
259 84.94

375 ML 3.91 0.29 0.00 20.25 780.45 795.23 2385.68 2469.51 81.00 3479.18 0.3425
725.00 4.00 8.20 27.00 0.00 55.45 810.00 0.00 83.83 1012.50 628.77 4191.78 175.00
260 174.66

750 ML 3.91 0.29 0.00 20.25 780.45 795.23 2385.68 2469.51 81.00 3479.18 0.6850
725.00 4.00 8.20 27.00 0.00 55.45 810.00 0.00 83.83 1012.50 628.77 4191.78 350.00
261 349.32

112 Old Monk Gold Reserve Special Rum


180 ML 36.89 0.29 64.80 19.44 1138.18 1055.09 3376.29 3482.94 77.76 4426.05 0.9044
1008.76 8.00 45.18 0.00 0.00 129.42 972.00 211.02 106.65 972.00 799.89 5332.59 112.00
262 111.10

Page 21 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

375 ML 36.89 0.29 67.50 20.25 1128.18 1070.34 3425.09 3533.97 81.00 4518.59 0.1633
995.25 8.00 45.18 0.00 0.00 132.93 1012.50 214.07 108.88 1012.50 816.61 5444.08 227.00
263 226.84

750 ML 36.89 0.29 67.50 20.25 1128.18 1070.34 3425.09 3533.97 81.00 4518.59 0.3267
995.25 8.00 45.18 0.00 0.00 132.93 1012.50 214.07 108.88 1012.50 816.61 5444.08 454.00
264 453.67

113 OLD MONK MATURED XXX PREMIUM RUM


180 ML 36.89 0.29 64.80 19.44 787.68 782.64 2347.92 2429.79 77.76 3397.68 0.7169
658.26 8.00 45.18 0.00 0.00 129.42 777.60 0.00 81.87 972.00 614.04 4093.59 86.00
265 85.28

180 ML 8.97 0.29 0.00 19.44 716.88 747.24 2241.72 2321.03 77.76 3291.48 0.3825
658.26 4.00 13.26 25.92 0.00 58.62 777.60 0.00 79.31 972.00 594.85 3965.64 83.00
266 82.62

375 ML 36.89 0.29 67.50 20.25 787.68 798.84 2396.52 2480.62 81.00 3490.02 0.7979
654.75 8.00 45.18 0.00 0.00 132.93 810.00 0.00 84.10 1012.50 630.73 4204.85 176.00
267 175.20

375 ML 8.97 0.29 0.00 20.25 715.26 762.63 2287.89 2369.37 81.00 3381.39 0.2517
654.75 4.00 13.26 27.00 0.00 60.51 810.00 0.00 81.48 1012.50 611.09 4073.96 170.00
268 169.75

750 ML 36.89 0.29 67.50 20.25 787.68 798.84 2396.52 2480.62 81.00 3490.02 0.5958
654.75 8.00 45.18 0.00 0.00 132.93 810.00 0.00 84.10 1012.50 630.73 4204.85 351.00
269 350.40

750 ML 8.97 0.29 0.00 20.25 715.26 762.63 2287.89 2369.37 81.00 3381.39 0.5033
654.75 4.00 13.26 27.00 0.00 60.51 810.00 0.00 81.48 1012.50 611.09 4073.96 340.00
270 339.50

114 OLD Smuggler BLENDED SCOTCH WHISKY


750 ML 44.04 0.29 67.50 20.25 5289.89 3151.20 10083.83 10353.16 81.00 11177.33 0.7783
5149.81 8.00 52.33 0.00 0.00 140.08 1012.50 630.24 269.33 1012.50 2020.00 13466.66 1123.00
271 1122.22

115 OLD TAVERN SUPERIOR WHISKY


180 ML 6.06 0.29 0.00 19.44 670.71 724.16 2172.47 2250.11 77.76 3222.23 0.1208
615.00 4.00 10.35 25.92 0.00 55.71 777.60 0.00 77.64 972.00 582.33 3882.20 81.00
272 80.88

375 ML 6.06 0.29 0.00 20.25 657.60 733.80 2201.40 2280.79 81.00 3294.90 0.5938
600.00 4.00 10.35 27.00 0.00 57.60 810.00 0.00 79.39 1012.50 595.46 3969.75 166.00
273 165.41

750 ML 6.06 0.29 0.00 20.25 657.60 733.80 2201.40 2280.79 81.00 3294.90 0.1875
600.00 4.00 10.35 27.00 0.00 57.60 810.00 0.00 79.39 1012.50 595.46 3969.75 331.00
274 330.81

116 Old Tribute Whiskey


180 ML 0.00 0.00 0.00 19.44 510.40 644.00 1932.00 2003.85 77.76 2981.76 0.1567
478.00 0.00 0.00 0.00 12.96 32.40 777.60 0.00 71.85 972.00 538.87 3592.48 75.00
275 74.84

375 ML 0.00 0.00 0.00 20.25 471.75 539.63 1618.88 1684.24 81.00 2712.38 0.8363
438.00 0.00 0.00 0.00 13.50 33.75 607.50 0.00 65.36 1012.50 490.19 3267.93 137.00
276 136.16

Page 22 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

750 ML 0.00 0.00 0.00 20.25 467.75 537.63 1612.88 1678.09 81.00 2706.38 0.2750
434.00 0.00 0.00 0.00 13.50 33.75 607.50 0.00 65.21 1012.50 489.11 3260.70 272.00
277 271.73

117 Over Night Black Label Premium Whisky


180 ML 0.00 0.00 0.00 19.44 774.40 776.00 2328.00 2409.39 77.76 3377.76 0.2169
700.00 0.00 0.00 0.00 54.96 74.40 777.60 0.00 81.39 972.00 610.44 4069.59 85.00
278 84.78

375 ML 0.00 0.00 0.00 20.25 775.75 792.88 2378.63 2462.29 81.00 3472.13 0.6967
700.00 0.00 0.00 0.00 55.50 75.75 810.00 0.00 83.66 1012.50 627.49 4183.28 175.00
279 174.30

750 ML 0.00 0.00 0.00 20.25 775.75 792.88 2378.63 2462.29 81.00 3472.13 0.3933
700.00 0.00 0.00 0.00 55.50 75.75 810.00 0.00 83.66 1012.50 627.49 4183.28 349.00
280 348.61

118 Over Night Deluxe Whisky


180 ML 0.00 0.00 0.00 19.44 462.76 522.98 1568.94 1632.04 77.76 2618.70 0.2696
406.00 0.00 0.00 0.00 37.32 56.76 583.20 0.00 63.10 972.00 473.26 3155.06 66.00
281 65.73

375 ML 0.00 0.00 0.00 20.25 464.11 535.81 1607.42 1672.50 81.00 2700.92 0.4117
406.00 0.00 0.00 0.00 37.86 58.11 607.50 0.00 65.08 1012.50 488.12 3254.12 136.00
282 135.59

750 ML 0.00 0.00 0.00 20.25 464.11 535.81 1607.42 1672.50 81.00 2700.92 0.8233
406.00 0.00 0.00 0.00 37.86 58.11 607.50 0.00 65.08 1012.50 488.12 3254.12 272.00
283 271.18

119 Passport Scotch


750 ML 0.00 0.00 0.00 20.25 4096.63 2554.57 8174.61 8397.93 81.00 9268.11 0.4675
3385.73 0.00 0.00 0.00 690.65 710.90 1012.50 510.91 223.32 1012.50 1674.96 11166.39 931.00
284 930.53

120 Passport Scotch Whisky


750 ML 27.34 0.29 67.50 20.25 4534.38 2773.44 8875.01 9115.21 81.00 9968.51 0.1458
4411.00 8.00 35.63 0.00 0.00 123.38 1012.50 554.69 240.20 1012.50 1801.54 12010.25 1001.00
285 1000.85

121 Peter Scot Malt Whisky


180 ML 63.81 0.29 64.80 19.44 2584.34 1778.17 5690.14 5852.54 77.76 6739.90 0.8260
2431.00 5.00 69.10 0.00 0.00 153.34 972.00 355.63 162.40 972.00 1218.05 8120.35 170.00
286 169.17

375 ML 63.81 0.29 67.50 20.25 2497.85 1755.18 5616.57 5778.26 81.00 6710.07 0.1492
2341.00 5.00 69.10 0.00 0.00 156.85 1012.50 351.04 161.69 1012.50 1212.66 8084.42 337.00
287 336.85

750 ML 63.81 0.29 67.50 20.25 2407.85 1710.18 5472.57 5630.79 81.00 6566.07 0.7558
2251.00 5.00 69.10 0.00 0.00 156.85 1012.50 342.04 158.22 1012.50 1186.64 7910.93 660.00
288 659.24

122 Pied Piper Whisky

Page 23 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 0.00 0.00 0.00 19.44 487.40 535.30 1605.90 1669.89 77.76 2655.66 0.3419
455.00 0.00 0.00 0.00 12.96 32.40 583.20 0.00 63.99 972.00 479.94 3199.59 67.00
289 66.66

375 ML 0.00 0.00 0.00 20.25 488.75 548.13 1644.38 1710.35 81.00 2737.88 0.5563
455.00 0.00 0.00 0.00 13.50 33.75 607.50 0.00 65.97 1012.50 494.80 3298.65 138.00
290 137.44

750 ML 0.00 0.00 0.00 20.25 488.75 548.13 1644.38 1710.35 81.00 2737.88 0.1125
455.00 0.00 0.00 0.00 13.50 33.75 607.50 0.00 65.97 1012.50 494.80 3298.65 275.00
291 274.89

123 Premium Romanov Vodka


180 ML 0.00 0.00 0.00 19.44 601.38 689.49 2068.47 2143.61 77.76 3118.23 0.7310
549.00 0.00 0.00 0.00 32.94 52.38 777.60 0.00 75.14 972.00 563.54 3756.91 79.00
292 78.27

375 ML 0.00 0.00 0.00 20.25 602.19 706.10 2118.29 2195.68 81.00 3211.79 0.7658
549.00 0.00 0.00 0.00 32.94 53.19 810.00 0.00 77.39 1012.50 580.44 3869.62 162.00
293 161.23

750 ML 0.00 0.00 0.00 20.25 602.19 706.10 2118.29 2195.68 81.00 3211.79 0.5317
549.00 0.00 0.00 0.00 32.94 53.19 810.00 0.00 77.39 1012.50 580.44 3869.62 323.00
294 322.47

124 PREMIUM ROMANOV VODKA APPLE THRILL


180 ML 0.00 0.00 0.00 19.44 640.36 708.98 2126.94 2203.49 77.76 3176.70 0.2635
595.00 0.00 0.00 0.00 25.92 45.36 777.60 0.00 76.55 972.00 574.10 3827.35 80.00
295 79.74

375 ML 0.00 0.00 0.00 20.25 632.25 721.13 2163.38 2241.86 81.00 3256.88 0.5021
585.00 0.00 0.00 0.00 27.00 47.25 810.00 0.00 78.48 1012.50 588.59 3923.95 164.00
296 163.50

750 ML 0.00 0.00 0.00 20.25 626.25 718.13 2154.38 2232.64 81.00 3247.88 0.9075
579.00 0.00 0.00 0.00 27.00 47.25 810.00 0.00 78.26 1012.50 586.97 3913.11 327.00
297 326.09

125 PREMIUM ROMANOV VODKA ORANGE THRILL


180 ML 0.00 0.00 0.00 19.44 656.60 717.10 2151.30 2228.43 77.76 3201.06 0.6521
588.50 0.00 0.00 0.00 48.66 68.10 777.60 0.00 77.13 972.00 578.51 3856.70 81.00
298 80.35

375 ML 0.00 0.00 0.00 20.25 631.31 720.66 2161.97 2240.41 81.00 3255.47 0.5729
561.60 0.00 0.00 0.00 49.46 69.71 810.00 0.00 78.44 1012.50 588.34 3922.25 164.00
299 163.43

750 ML 0.00 0.00 0.00 20.25 625.32 717.66 2152.98 2231.21 81.00 3246.48 0.0483
555.84 0.00 0.00 0.00 49.23 69.48 810.00 0.00 78.23 1012.50 586.71 3911.42 326.00
300 325.95

126 Red Knight Malt Whisky


180 ML 61.92 0.29 64.80 19.44 1451.45 1211.73 3877.53 3996.26 77.76 4927.29 0.3231
1300.00 5.00 67.21 0.00 0.00 151.45 972.00 242.35 118.73 972.00 890.47 5936.49 124.00
301 123.68

375 ML 61.92 0.29 67.50 20.25 1454.96 1233.73 3947.94 4069.42 81.00 5041.44 0.9158
1300.00 5.00 67.21 0.00 0.00 154.96 1012.50 246.75 121.48 1012.50 911.10 6074.02 254.00
302 253.08

Page 24 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

750 ML 61.92 0.29 67.50 20.25 1404.96 1208.73 3867.94 3987.49 81.00 4961.44 0.8633
1250.00 5.00 67.21 0.00 0.00 154.96 1012.50 241.75 119.55 1012.50 896.65 5977.64 499.00
303 498.14

127 RED KNIGHT select MALT BLENDED WHISKY


180 ML 10.38 0.29 0.00 19.44 1090.03 1031.02 3299.25 3404.04 77.76 4349.01 0.8381
1030.00 4.00 14.67 25.92 0.00 60.03 972.00 206.20 104.79 972.00 785.97 5239.77 110.00
304 109.16

375 ML 10.38 0.29 0.00 20.25 1056.92 1034.71 3311.07 3417.20 81.00 4404.57 0.8871
995.00 4.00 14.67 27.00 0.00 61.92 1012.50 206.94 106.13 1012.50 796.01 5306.71 222.00
305 221.11

750 ML 10.38 0.29 0.00 20.25 1011.92 1012.21 3239.07 3343.47 81.00 4332.57 0.0025
950.00 4.00 14.67 27.00 0.00 61.92 1012.50 202.44 104.40 1012.50 783.00 5219.97 435.00
306 435.00

128 Red Knight Select Malt Whisky


180 ML 0.00 0.00 0.00 19.44 822.40 897.20 2691.60 2781.75 77.76 3741.36 0.0904
790.00 0.00 0.00 0.00 12.96 32.40 972.00 0.00 90.15 972.00 676.15 4507.66 94.00
307 93.91

375 ML 0.00 0.00 0.00 20.25 806.75 909.63 2728.88 2820.98 81.00 3822.38 0.1138
773.00 0.00 0.00 0.00 13.50 33.75 1012.50 0.00 92.10 1012.50 690.79 4605.27 192.00
308 191.89

750 ML 0.00 0.00 0.00 20.25 778.75 794.38 2383.13 2466.90 81.00 3476.63 0.9408
745.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 83.77 1012.50 628.31 4188.71 350.00
309 349.06

129 Red Romanov Superior Vodka


180 ML 0.00 0.00 0.00 19.44 844.36 908.18 2724.54 2815.49 77.76 3774.30 0.2635
799.00 0.00 0.00 0.00 25.92 45.36 972.00 0.00 90.95 972.00 682.10 4547.35 95.00
310 94.74

375 ML 0.00 0.00 0.00 20.25 846.25 929.38 2974.01 3072.02 81.00 4067.51 0.8079
799.00 0.00 0.00 0.00 27.00 47.25 1012.50 185.88 98.01 1012.50 735.09 4900.61 205.00
311 204.19

750 ML 0.00 0.00 0.00 20.25 846.25 929.38 2974.01 3072.02 81.00 4067.51 0.6158
799.00 0.00 0.00 0.00 27.00 47.25 1012.50 185.88 98.01 1012.50 735.09 4900.61 409.00
312 408.38

130 ROYAL BREW STRONG BEER


650 ML 5.14 0.00 0.00 23.40 275.22 223.41 670.23 690.51 93.60 841.83 0.4792
230.98 4.00 9.14 11.70 0.00 44.24 171.60 0.00 20.28 78.00 152.14 1014.25 85.00
313 84.52

131 ROYAL CHALLENGE DELUXE WHISKY


180 ML 5.90 0.29 0.00 19.44 1723.74 1347.87 4313.18 4442.41 77.76 5362.94 0.3879
1668.19 4.00 10.19 25.92 0.00 55.55 972.00 269.57 129.23 972.00 969.21 6461.38 135.00
314 134.61

375 ML 5.90 0.29 0.00 20.25 1700.46 1356.48 4340.74 4471.68 81.00 5434.24 0.1971
1643.02 4.00 10.19 27.00 0.00 57.44 1012.50 271.30 130.94 1012.50 982.09 6547.27 273.00
315 272.80

Page 25 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

750 ML 5.90 0.29 0.00 20.25 1700.46 1356.48 4340.74 4471.68 81.00 5434.24 0.3942
1643.02 4.00 10.19 27.00 0.00 57.44 1012.50 271.30 130.94 1012.50 982.09 6547.27 546.00
316 545.61

132 Royal Challenge Finest Premium Whisky


1000 ML 0.00 0.00 0.00 20.25 1948.65 1480.58 4737.85 4878.36 81.00 5831.35 0.3644
1607.00 0.00 0.00 0.00 321.40 341.65 1012.50 296.12 140.51 1012.50 1053.86 7025.72 781.00
317 780.64

180 ML 0.00 0.00 0.00 19.44 2128.93 1550.47 4961.49 5106.34 77.76 6011.25 0.1152
1736.31 0.00 0.00 0.00 373.18 392.62 972.00 310.09 144.85 972.00 1086.37 7242.47 151.00
318 150.88

375 ML 0.00 0.00 0.00 20.25 2092.87 1552.69 4968.60 5114.67 81.00 6062.10 0.6779
1693.43 0.00 0.00 0.00 379.19 399.44 1012.50 310.54 146.07 1012.50 1095.56 7303.73 305.00
319 304.32

750 ML 0.00 0.00 0.00 20.25 1970.54 1491.52 4772.86 4914.22 81.00 5866.36 0.0075
1591.49 0.00 0.00 0.00 358.80 379.05 1012.50 298.30 141.36 1012.50 1060.19 7067.91 589.00
320 588.99

133 Royal Champ


180 ML 0.00 0.00 0.00 19.44 464.88 524.04 1572.12 1635.30 77.76 2621.88 0.1898
408.00 0.00 0.00 0.00 37.44 56.88 583.20 0.00 63.18 972.00 473.83 3158.89 66.00
321 65.81

375 ML 0.00 0.00 0.00 20.25 465.17 536.34 1609.01 1674.13 81.00 2702.51 0.3317
407.00 0.00 0.00 0.00 37.92 58.17 607.50 0.00 65.12 1012.50 488.41 3256.04 136.00
322 135.67

750 ML 0.00 0.00 0.00 20.25 465.17 536.34 1609.01 1674.13 81.00 2702.51 0.6633
407.00 0.00 0.00 0.00 37.92 58.17 607.50 0.00 65.12 1012.50 488.41 3256.04 272.00
323 271.34

134 ROYAL PRIDE EXQUISITE WHISKY


180 ML 47.49 0.29 64.80 19.44 2561.02 1766.51 5652.83 5814.34 77.76 6702.59 0.7623
2421.00 8.00 55.78 0.00 0.00 140.02 972.00 353.30 161.51 972.00 1211.31 8075.41 169.00
324 168.24

375 ML 47.49 0.29 67.50 20.25 2519.53 1766.02 5651.25 5813.77 81.00 6744.75 0.4083
2376.00 8.00 55.78 0.00 0.00 143.53 1012.50 353.20 162.52 1012.50 1218.93 8126.20 339.00
325 338.59

750 ML 47.49 0.29 67.50 20.25 2514.53 1763.52 5643.25 5805.58 81.00 6736.75 0.6192
2371.00 8.00 55.78 0.00 0.00 143.53 1012.50 352.70 162.33 1012.50 1217.49 8116.57 677.00
326 676.38

135 Savage Supereme Strong Fresh Beer


650 ML 33.21 0.22 96.02 23.40 384.35 285.78 857.33 882.12 93.60 1028.93 0.6942
229.50 2.00 35.43 0.00 0.00 154.85 187.20 0.00 24.79 78.00 185.95 1239.67 104.00
327 103.31

136 Seagrams 100 Pipers Blended Scotch Whisky Aged 12 year


750 ML 32.02 0.28 67.50 20.25 9251.05 5131.78 16421.69 16843.74 81.00 17515.19 0.4467
9123.00 8.00 40.30 0.00 0.00 128.05 1012.50 1026.36 422.05 1012.50 3165.40 21102.64 1759.00
328 1758.55

Page 26 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

137 Seagrams 100 Pipers Deluxe Blended Scotch Whisky


180 ML 28.81 0.29 64.80 19.44 5662.34 3317.17 10614.94 10896.01 77.76 11664.70 0.2115
5541.00 8.00 37.10 0.00 0.00 121.34 972.00 663.43 281.07 972.00 2108.08 14053.85 293.00
329 292.79

375 ML 28.81 0.29 67.50 20.25 5498.85 3255.68 10418.17 10695.56 81.00 11511.67 0.1050
5374.00 8.00 37.10 0.00 0.00 124.85 1012.50 651.14 277.39 1012.50 2080.42 13869.48 578.00
330 577.90

750 ML 28.81 0.29 67.50 20.25 5295.85 3154.18 10093.37 10362.93 81.00 11186.87 0.8208
5171.00 8.00 37.10 0.00 0.00 124.85 1012.50 630.84 269.56 1012.50 2021.72 13478.15 1124.00
331 1123.18

138 Seagrams Blenders Pride Rare Premium Whisky


180 ML 30.44 0.29 64.80 19.44 2543.97 1757.99 5625.56 5786.41 77.76 6675.32 0.4469
2421.00 8.00 38.73 0.00 0.00 122.97 972.00 351.60 160.85 972.00 1206.38 8042.55 168.00
332 167.55

375 ML 30.44 0.29 67.50 20.25 2502.48 1757.49 5623.97 5785.83 81.00 6717.47 0.7779
2376.00 8.00 38.73 0.00 0.00 126.48 1012.50 351.50 161.86 1012.50 1214.00 8093.33 338.00
333 337.22

750 ML 30.44 0.29 67.50 20.25 2497.48 1754.99 5615.97 5777.64 81.00 6709.47 0.3583
2371.00 8.00 38.73 0.00 0.00 126.48 1012.50 351.00 161.67 1012.50 1212.56 8083.70 674.00
334 673.64

139 Seagrams Blenders Pride Reserve Collection Whisky


180 ML 30.10 0.29 64.80 19.44 3743.63 2357.82 7545.01 7752.11 77.76 8594.77 0.2679
3621.00 8.00 38.39 0.00 0.00 122.63 972.00 471.56 207.10 972.00 1553.27 10355.14 216.00
335 215.73

375 ML 30.10 0.29 67.50 20.25 3638.14 2325.32 7441.02 7646.67 81.00 8534.52 0.5604
3512.00 8.00 38.39 0.00 0.00 126.14 1012.50 465.06 205.65 1012.50 1542.38 10282.55 429.00
336 428.44

750 ML 30.10 0.29 67.50 20.25 3638.14 2325.32 7441.02 7646.67 81.00 8534.52 0.1208
3512.00 8.00 38.39 0.00 0.00 126.14 1012.50 465.06 205.65 1012.50 1542.38 10282.55 857.00
337 856.88

140 Seagrams Fuel Vodka


180 ML 28.39 0.29 64.80 19.44 1176.92 1074.46 3438.27 3546.41 77.76 4488.03 0.3487
1056.00 8.00 36.68 0.00 0.00 120.92 972.00 214.89 108.14 972.00 811.09 5407.26 113.00
338 112.65

375 ML 28.39 0.29 67.50 20.25 1129.43 1070.97 3427.09 3536.02 81.00 4520.59 0.0629
1005.00 8.00 36.68 0.00 0.00 124.43 1012.50 214.19 108.93 1012.50 816.97 5446.49 227.00
339 226.94

750 ML 28.39 0.29 67.50 20.25 1113.43 1062.97 3401.49 3509.80 81.00 4494.99 0.6958
989.00 8.00 36.68 0.00 0.00 124.43 1012.50 212.59 108.31 1012.50 812.35 5415.65 452.00
340 451.30

141 SEAGRAMS FUEL VODKA GREEN APPLE


180 ML 28.39 0.29 64.80 19.44 1382.56 1177.28 3767.30 3883.37 77.76 4817.06 0.0900
1261.64 8.00 36.68 0.00 0.00 120.92 972.00 235.46 116.07 972.00 870.55 5803.68 121.00
341 120.91

Page 27 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

375 ML 28.39 0.29 67.50 20.25 1312.90 1162.70 3720.64 3836.64 81.00 4814.14 0.3262
1188.47 8.00 36.68 0.00 0.00 124.43 1012.50 232.54 116.00 1012.50 870.03 5800.17 242.00
342 241.67

750 ML 28.39 0.29 67.50 20.25 1237.24 1124.87 3599.58 3712.66 81.00 4693.08 0.8075
1112.81 8.00 36.68 0.00 0.00 124.43 1012.50 224.97 113.08 1012.50 848.15 5654.31 472.00
343 471.19

142 SEAGRAMS FUEL VODKA ORANGE


180 ML 28.39 0.29 64.80 19.44 1382.56 1177.28 3767.30 3883.37 77.76 4817.06 0.0900
1261.64 8.00 36.68 0.00 0.00 120.92 972.00 235.46 116.07 972.00 870.55 5803.68 121.00
344 120.91

375 ML 28.39 0.29 67.50 20.25 1312.90 1162.70 3720.64 3836.64 81.00 4814.14 0.3262
1188.47 8.00 36.68 0.00 0.00 124.43 1012.50 232.54 116.00 1012.50 870.03 5800.17 242.00
345 241.67

750 ML 28.39 0.29 67.50 20.25 1237.24 1124.87 3599.58 3712.66 81.00 4693.08 0.8075
1112.81 8.00 36.68 0.00 0.00 124.43 1012.50 224.97 113.08 1012.50 848.15 5654.31 472.00
346 471.19

143 Seagrams Imperial Blue Blended Grain Whisky


180 ML 10.38 0.29 0.00 19.44 1090.03 1031.02 3299.25 3404.04 77.76 4349.01 0.8381
1030.00 4.00 14.67 25.92 0.00 60.03 972.00 206.20 104.79 972.00 785.97 5239.77 110.00
347 109.16

375 ML 10.38 0.29 0.00 20.25 1056.92 1034.71 3311.07 3417.20 81.00 4404.57 0.8871
995.00 4.00 14.67 27.00 0.00 61.92 1012.50 206.94 106.13 1012.50 796.01 5306.71 222.00
348 221.11

750 ML 10.38 0.29 0.00 20.25 1011.92 1012.21 3239.07 3343.47 81.00 4332.57 0.0025
950.00 4.00 14.67 27.00 0.00 61.92 1012.50 202.44 104.40 1012.50 783.00 5219.97 435.00
349 435.00

144 Seagrams Imperial Blue Finest Grain Whisky


180 ML 30.83 0.29 64.80 19.44 965.36 968.68 3099.78 3199.77 77.76 4149.54 0.8448
842.00 8.00 39.12 0.00 0.00 123.36 972.00 193.74 99.99 972.00 749.92 4999.45 105.00
350 104.16

375 ML 30.83 0.29 67.50 20.25 940.87 976.69 3125.40 3227.06 81.00 4218.90 0.2079
814.00 8.00 39.12 0.00 0.00 126.87 1012.50 195.34 101.66 1012.50 762.45 5083.01 212.00
351 211.79

750 ML 30.83 0.29 67.50 20.25 938.87 975.69 3122.20 3223.78 81.00 4215.70 0.7375
812.00 8.00 39.12 0.00 0.00 126.87 1012.50 195.14 101.58 1012.50 761.87 5079.15 424.00
352 423.26

145 Seagrams Royal Stag Barrel Select Whisky


180 ML 31.85 0.29 64.80 19.44 2143.38 1557.69 4984.61 5130.01 77.76 6034.37 0.5350
2019.00 8.00 40.14 0.00 0.00 124.38 972.00 311.54 145.40 972.00 1090.55 7270.32 152.00
353 151.47

375 ML 31.85 0.29 67.50 20.25 1959.89 1486.20 4755.83 4896.78 81.00 5849.33 0.3587
1832.00 8.00 40.14 0.00 0.00 127.89 1012.50 297.24 140.95 1012.50 1057.11 7047.39 294.00
354 293.64

750 ML 31.85 0.29 67.50 20.25 1959.89 1486.20 4755.83 4896.78 81.00 5849.33 0.7175
1832.00 8.00 40.14 0.00 0.00 127.89 1012.50 297.24 140.95 1012.50 1057.11 7047.39 588.00
355 587.28

Page 28 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

146 Seagrams Royal Stag Premier Whisky


180 ML 30.67 0.29 64.80 19.44 1564.46 1268.23 4058.34 4181.42 77.76 5108.10 0.7848
1441.26 8.00 38.96 0.00 0.00 123.20 972.00 253.65 123.08 972.00 923.15 6154.33 129.00
356 128.22

375 ML 30.67 0.29 67.50 20.25 1457.84 1235.17 3952.54 4074.13 81.00 5046.04 0.6846
1331.13 8.00 38.96 0.00 0.00 126.71 1012.50 247.03 121.59 1012.50 911.94 6079.57 254.00
357 253.32

750 ML 30.67 0.29 67.50 20.25 1401.71 1207.11 3862.74 3982.17 81.00 4956.24 0.3850
1275.00 8.00 38.96 0.00 0.00 126.71 1012.50 241.42 119.43 1012.50 895.71 5971.38 498.00
358 497.62

147 SMIRNOFF ESPRESSO TRIPLE DISTILLED VODKA


180 ML 48.94 0.29 64.80 19.44 2290.47 1631.24 5219.96 5371.04 77.76 6269.72 0.6275
2157.00 0.00 49.23 0.00 0.00 133.47 972.00 326.25 151.08 972.00 1133.08 7553.88 158.00
359 157.37

375 ML 48.94 0.29 67.50 20.25 2371.47 1691.99 5414.36 5571.17 81.00 6507.86 0.3004
2234.49 0.00 49.23 0.00 0.00 136.98 1012.50 338.40 156.81 1012.50 1176.12 7840.79 327.00
360 326.70

750 ML 48.94 0.29 67.50 20.25 2061.47 1536.99 4918.36 5063.22 81.00 6011.86 0.4000
1924.49 0.00 49.23 0.00 0.00 136.98 1012.50 307.40 144.86 1012.50 1086.48 7243.20 604.00
361 603.60

148 SMIRNOFF GREEN APPLE TRIPLE DISTILLED VODKA


180 ML 48.94 0.29 64.80 19.44 2157.47 1564.74 5007.16 5153.11 77.76 6056.92 0.9690
2024.00 0.00 49.23 0.00 0.00 133.47 972.00 312.95 145.95 972.00 1094.62 7297.49 153.00
362 152.03

375 ML 48.94 0.29 67.50 20.25 2240.82 1626.66 5205.31 5357.09 81.00 6298.81 0.7946
2103.84 0.00 49.23 0.00 0.00 136.98 1012.50 325.33 151.78 1012.50 1138.34 7588.93 317.00
363 316.21

750 ML 48.94 0.29 67.50 20.25 1860.82 1436.66 4597.31 4734.44 81.00 5690.81 0.6333
1723.84 0.00 49.23 0.00 0.00 136.98 1012.50 287.33 137.13 1012.50 1028.46 6856.40 572.00
364 571.37

149 SMIRNOFF ORANGE TRIPLE DISTILLED VODKA


180 ML 48.94 0.29 64.80 19.44 2153.47 1562.74 5000.76 5146.55 77.76 6050.52 0.1296
2020.00 0.00 49.23 0.00 0.00 133.47 972.00 312.55 145.79 972.00 1093.47 7289.78 152.00
365 151.87

375 ML 48.94 0.29 67.50 20.25 2240.82 1626.66 5205.31 5357.09 81.00 6298.81 0.7946
2103.84 0.00 49.23 0.00 0.00 136.98 1012.50 325.33 151.78 1012.50 1138.34 7588.93 317.00
366 316.21

750 ML 48.94 0.29 67.50 20.25 1860.82 1436.66 4597.31 4734.44 81.00 5690.81 0.6333
1723.84 0.00 49.23 0.00 0.00 136.98 1012.50 287.33 137.13 1012.50 1028.46 6856.40 572.00
367 571.37

150 Smirnoff Premium Triple Distilled Vodka


180 ML 46.95 0.29 64.80 19.44 1895.92 1433.96 4588.67 4724.53 77.76 5638.43 0.4733
1764.44 0.00 47.24 0.00 0.00 131.48 972.00 286.79 135.86 972.00 1018.99 6793.28 142.00
368 141.53

Page 29 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

375 ML 46.95 0.29 67.50 20.25 1876.89 1444.70 4623.03 4760.78 81.00 5716.53 0.0254
1741.90 0.00 47.24 0.00 0.00 134.99 1012.50 288.94 137.75 1012.50 1033.11 6887.39 287.00
369 286.97

750 ML 46.95 0.29 67.50 20.25 1753.39 1382.95 4425.43 4558.41 81.00 5518.93 0.8908
1618.40 0.00 47.24 0.00 0.00 134.99 1012.50 276.59 132.98 1012.50 997.40 6649.31 555.00
370 554.11

151 Teachers 50 Blended Scotch Whisky


180 ML 32.40 0.29 64.80 19.44 8753.65 4862.83 15561.05 15961.30 77.76 16610.81 0.0621
8628.72 8.00 40.69 0.00 0.00 124.93 972.00 972.57 400.25 972.00 3001.96 20013.02 417.00
371 416.94

375 ML 32.40 0.29 67.50 20.25 8469.44 4740.97 15171.10 15563.01 81.00 16264.60 0.5042
8341.00 8.00 40.69 0.00 0.00 128.44 1012.50 948.19 391.91 1012.50 2939.39 19595.90 817.00
372 816.50

750 ML 32.40 0.29 67.50 20.25 7592.79 4302.65 13768.47 14126.58 81.00 14861.97 0.8350
7464.35 8.00 40.69 0.00 0.00 128.44 1012.50 860.53 358.11 1012.50 2685.90 17905.98 1493.00
373 1492.17

152 Teachers High Land Cream Blended Scotch Whisky


1000ML/12 32.06 0.29 90.00 27.00 7003.75 4176.88 13366.01 13723.21 108.00 14824.01 0.6458
6846.40 8.00 40.35 0.00 0.00 157.35 1350.00 835.38 357.20 1350.00 2679.04 17860.25 1489.00
374 1488.35

180 ML 32.06 0.29 64.80 19.44 5278.83 3125.42 10001.33 10267.62 77.76 11051.09 0.6131
5154.24 8.00 40.35 0.00 0.00 124.59 972.00 625.08 266.29 972.00 1997.19 13314.57 278.00
375 277.39

375 ML 32.06 0.29 67.50 20.25 5107.16 3059.83 9791.46 10053.74 81.00 10884.96 0.5667
4979.06 8.00 40.35 0.00 0.00 128.10 1012.50 611.97 262.28 1012.50 1967.16 13114.40 547.00
376 546.43

750 ML 32.06 0.29 67.50 20.25 5018.92 3015.71 9650.27 9909.15 81.00 10743.77 0.3083
4890.82 8.00 40.35 0.00 0.00 128.10 1012.50 603.14 258.88 1012.50 1941.65 12944.30 1079.00
377 1078.69

153 TEACHERS ORIGIN BLENDED SCOTCH WHISKY


750 ML 31.57 0.29 67.50 20.25 9137.41 5074.96 16239.86 16657.52 81.00 17333.36 0.7033
9009.80 8.00 39.86 0.00 0.00 127.61 1012.50 1014.99 417.66 1012.50 3132.54 20883.56 1741.00
378 1740.30

154 Thunderbolt Platinum Strong Beer


650 ML 5.26 0.22 0.00 23.40 324.55 248.08 744.23 766.30 93.60 915.83 0.0492
279.97 4.00 9.48 11.70 0.00 44.58 171.60 0.00 22.07 78.00 165.51 1103.41 92.00
379 91.95

155 Thunderbolt Premium Strong Beer 500 ml Can


500 ML 43.90 0.22 147.72 36.00 643.84 477.92 1433.76 1474.67 144.00 1697.76 0.7712
410.00 6.00 50.12 0.00 0.00 233.84 312.00 0.00 40.91 120.00 306.82 2045.49 86.00
380 85.23

156 TI Mansion House Superior Whisky

Page 30 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 6.89 0.29 0.00 19.44 1647.68 1309.84 4191.49 4317.78 77.76 5241.25 0.4427
1591.14 4.00 11.18 25.92 0.00 56.54 972.00 261.97 126.29 972.00 947.21 6314.75 132.00
381 131.56

375 ML 6.89 0.29 0.00 20.25 1592.68 1302.59 4168.29 4295.08 81.00 5261.79 0.8537
1534.25 4.00 11.18 27.00 0.00 58.43 1012.50 260.52 126.79 1012.50 950.93 6339.51 265.00
382 264.15

750 ML 6.89 0.29 0.00 20.25 1582.68 1297.59 4152.29 4278.69 81.00 5245.79 0.3150
1524.25 4.00 11.18 27.00 0.00 58.43 1012.50 259.52 126.40 1012.50 948.03 6320.22 527.00
383 526.69

157 TI Shot Special Whisky


180 ML 6.89 0.29 0.00 19.44 496.68 539.94 1619.82 1684.15 77.76 2669.58 0.9925
440.14 4.00 11.18 25.92 0.00 56.54 583.20 0.00 64.33 972.00 482.45 3216.36 68.00
384 67.01

375 ML 6.89 0.29 0.00 20.25 496.68 552.09 1656.27 1722.53 81.00 2749.77 0.9592
438.25 4.00 11.18 27.00 0.00 58.43 607.50 0.00 66.26 1012.50 496.95 3312.98 139.00
385 138.04

750 ML 6.89 0.29 0.00 20.25 496.68 552.09 1656.27 1722.53 81.00 2749.77 0.9183
438.25 4.00 11.18 27.00 0.00 58.43 607.50 0.00 66.26 1012.50 496.95 3312.98 277.00
386 276.08

158 TIs Castle Club Triple Distilled Special Vodka


180 ML 6.89 0.29 0.00 19.44 696.68 737.14 2211.42 2290.00 77.76 3261.18 0.1431
640.14 4.00 11.18 25.92 0.00 56.54 777.60 0.00 78.58 972.00 589.37 3929.13 82.00
387 81.86

375 ML 6.89 0.29 0.00 20.25 647.68 728.84 2186.52 2265.56 81.00 3280.02 0.3400
589.25 4.00 11.18 27.00 0.00 58.43 810.00 0.00 79.04 1012.50 592.78 3951.84 165.00
388 164.66

750 ML 6.89 0.29 0.00 20.25 637.68 723.84 2171.52 2250.19 81.00 3265.02 0.1875
579.25 4.00 11.18 27.00 0.00 58.43 810.00 0.00 78.67 1012.50 590.06 3933.75 328.00
389 327.81

159 TUBORG PREMIER STRONG BEER


650 ML 8.42 0.00 0.00 23.40 321.52 246.56 739.68 761.64 93.60 911.28 0.5058
274.00 4.00 12.42 11.70 0.00 47.52 171.60 0.00 21.96 78.00 164.69 1097.93 92.00
390 91.49

160 TUBORG STRONG EXPORT PREMIUM BEER


650 ML 8.69 0.00 0.00 23.40 337.79 254.70 764.09 786.64 93.60 935.69 0.0550
290.00 4.00 12.69 11.70 0.00 47.79 171.60 0.00 22.55 78.00 169.10 1127.34 94.00
391 93.95

161 VAT 69 Blended Scotch Whisky


180 ML 46.29 0.29 64.80 19.44 5352.82 3162.41 10119.71 10388.85 77.76 11169.47 0.6419
5222.00 0.00 46.58 0.00 0.00 130.82 972.00 632.48 269.14 972.00 2018.58 13457.19 281.00
392 280.36

375 ML 48.94 0.29 67.50 20.25 4320.98 2666.74 8533.57 8765.54 81.00 9627.07 0.7138
4184.00 0.00 49.23 0.00 0.00 136.98 1012.50 533.35 231.97 1012.50 1739.83 11598.87 484.00
393 483.29

Page 31 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

750 ML 48.94 0.29 67.50 20.25 4120.86 2566.68 8213.38 8437.64 81.00 9306.88 0.5742
3983.88 0.00 49.23 0.00 0.00 136.98 1012.50 513.34 224.26 1012.50 1681.97 11213.11 935.00
394 934.43

162 WHITE AND MACKAY GLASGOW SPECIAL BELENDED SCOTCH WHISKY


180 ML 0.00 0.00 0.00 19.44 5428.32 3200.16 10240.51 10512.56 77.76 11290.27 0.6098
4575.00 0.00 0.00 0.00 833.88 853.32 972.00 640.03 272.05 972.00 2040.41 13602.73 284.00
395 283.39

375 ML 0.00 0.00 0.00 20.25 5381.55 3197.03 10230.49 10503.35 81.00 11323.99 0.5267
4575.00 0.00 0.00 0.00 786.30 806.55 1012.50 639.41 272.86 1012.50 2046.51 13643.36 569.00
396 568.47

750 ML 55.35 0.29 67.50 20.25 4902.39 2957.45 9463.83 9718.22 81.00 10557.33 0.0275
4751.00 8.00 63.64 0.00 0.00 151.39 1012.50 591.49 254.39 1012.50 1907.95 12719.67 1060.00
397 1059.97

163 WHiTE & BLUE CLASSIC WHISKY


180 ML 44.04 0.29 64.80 19.44 1558.50 1265.25 4048.80 4171.65 77.76 5098.56 0.0242
1421.93 8.00 52.33 0.00 0.00 136.57 972.00 253.05 122.85 972.00 921.43 6142.84 128.00
398 127.98

375 ML 44.04 0.29 67.50 20.25 1451.88 1232.19 3943.01 4064.37 81.00 5036.51 0.1633
1311.80 8.00 52.33 0.00 0.00 140.08 1012.50 246.44 121.36 1012.50 910.21 6068.08 253.00
399 252.84

750 ML 44.04 0.29 67.50 20.25 1395.75 1204.13 3853.21 3972.41 81.00 4946.71 0.3425
1255.67 8.00 52.33 0.00 0.00 140.08 1012.50 240.83 119.20 1012.50 893.98 5959.89 497.00
400 496.66

164 WHITE FOX VODKA


180 ML 35.84 0.29 64.80 19.44 1213.37 1092.69 3496.60 3606.15 77.76 4546.36 0.8846
1085.00 8.00 44.13 0.00 0.00 128.37 972.00 218.54 109.55 972.00 821.63 5477.54 115.00
401 114.12

375 ML 35.84 0.29 67.50 20.25 1151.88 1082.19 3463.01 3572.80 81.00 4556.51 0.2596
1020.00 8.00 44.13 0.00 0.00 131.88 1012.50 216.44 109.79 1012.50 823.47 5489.77 229.00
402 228.74

750 ML 35.84 0.29 67.50 20.25 1151.88 1082.19 3463.01 3572.80 81.00 4556.51 0.5192
1020.00 8.00 44.13 0.00 0.00 131.88 1012.50 216.44 109.79 1012.50 823.47 5489.77 458.00
403 457.48

165 White Mischief 100% Pure Vodka


180 ML 5.55 0.29 0.00 19.44 850.20 911.10 2915.52 3011.07 77.76 3965.28 0.4698
795.00 4.00 9.84 25.92 0.00 55.20 972.00 182.22 95.55 972.00 716.62 4777.45 100.00
404 99.53

375 ML 5.55 0.29 0.00 20.25 832.09 922.30 2766.89 2859.91 81.00 3860.39 0.2054
775.00 4.00 9.84 27.00 0.00 57.09 1012.50 0.00 93.02 1012.50 697.66 4651.07 194.00
405 193.79

750 ML 5.55 0.29 0.00 20.25 832.09 922.30 2766.89 2859.91 81.00 3860.39 0.4108
775.00 4.00 9.84 27.00 0.00 57.09 1012.50 0.00 93.02 1012.50 697.66 4651.07 388.00
406 387.59

166 WHITE MISCHIEF FLAVOURED VODKA GREEN APPLE+CINNAMON

Page 32 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

180 ML 5.57 0.29 0.00 19.44 917.62 944.81 3023.39 3121.54 77.76 4073.15 0.7623
862.40 4.00 9.86 25.92 0.00 55.22 972.00 188.96 98.15 972.00 736.11 4907.41 103.00
407 102.24

375 ML 5.57 0.29 0.00 20.25 919.76 966.13 3091.62 3192.46 81.00 4185.12 0.9038
862.65 4.00 9.86 27.00 0.00 57.11 1012.50 193.23 100.84 1012.50 756.35 5042.31 211.00
408 210.10

750 ML 5.57 0.29 0.00 20.25 919.76 966.13 3091.62 3192.46 81.00 4185.12 0.8075
862.65 4.00 9.86 27.00 0.00 57.11 1012.50 193.23 100.84 1012.50 756.35 5042.31 421.00
409 420.19

167 WHITE MISCHIEF FLAVOURED VODKA MANGO+MINT


180 ML 5.55 0.29 0.00 19.44 917.60 944.80 3023.36 3121.51 77.76 4073.12 0.7629
862.40 4.00 9.84 25.92 0.00 55.20 972.00 188.96 98.15 972.00 736.11 4907.38 103.00
410 102.24

375 ML 5.55 0.29 0.00 20.25 919.74 966.12 3091.58 3192.42 81.00 4185.08 0.9058
862.65 4.00 9.84 27.00 0.00 57.09 1012.50 193.22 100.84 1012.50 756.34 5042.26 211.00
411 210.09

750 ML 5.55 0.29 0.00 20.25 919.74 966.12 3091.58 3192.42 81.00 4185.08 0.8117
862.65 4.00 9.84 27.00 0.00 57.09 1012.50 193.22 100.84 1012.50 756.34 5042.26 421.00
412 420.19

168 WHITE MISCHIEF FLAVOURED VODKA STRAWBERRY+GINSENG


180 ML 5.63 0.29 0.00 19.44 917.68 944.84 3023.49 3121.64 77.76 4073.25 0.7598
862.40 4.00 9.92 25.92 0.00 55.28 972.00 188.97 98.15 972.00 736.13 4907.53 103.00
413 102.24

375 ML 5.63 0.29 0.00 20.25 919.82 966.16 3091.71 3192.56 81.00 4185.21 0.8992
862.65 4.00 9.92 27.00 0.00 57.17 1012.50 193.23 100.85 1012.50 756.36 5042.42 211.00
414 210.10

750 ML 5.63 0.29 0.00 20.25 919.82 966.16 3091.71 3192.56 81.00 4185.21 0.7983
862.65 4.00 9.92 27.00 0.00 57.17 1012.50 193.23 100.85 1012.50 756.36 5042.42 421.00
415 420.20

169 White Mischief Ultra Pure Vodka


180 ML 0.00 0.00 0.00 19.44 643.62 710.61 2131.83 2208.49 77.76 3181.59 0.1408
555.00 0.00 0.00 0.00 69.18 88.62 777.60 0.00 76.66 972.00 574.99 3833.24 80.00
416 79.86

375 ML 0.00 0.00 0.00 20.25 649.05 729.53 2188.58 2267.66 81.00 3282.08 0.2371
555.00 0.00 0.00 0.00 73.80 94.05 810.00 0.00 79.08 1012.50 593.15 3954.31 165.00
417 164.76

750 ML 0.00 0.00 0.00 20.25 634.49 722.25 2166.74 2245.30 81.00 3260.24 0.6667
554.00 0.00 0.00 0.00 60.24 80.49 810.00 0.00 78.56 1012.50 589.20 3928.00 328.00
418 327.33

170 Xing Ultra Smooth Vodka


180 ML 0.00 0.00 0.00 19.44 656.40 717.00 2151.00 2228.13 77.76 3200.76 0.6596
624.00 0.00 0.00 0.00 12.96 32.40 777.60 0.00 77.13 972.00 578.45 3856.34 81.00
419 80.34

375 ML 0.00 0.00 0.00 20.25 619.75 714.88 2144.63 2222.66 81.00 3238.13 0.4433
586.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 78.03 1012.50 585.20 3901.36 163.00
420 162.56

Page 33 of 34
Solution Provided By : Infosystem & Solutions
Offered Incidental Overhead Duties/ Taxes/ total Sub Excise VAT Surch BSBCL BSBCL BSBCL Retail Movem Retailer MRP/C Sub MRP/ Rounding MRP/B
Pack EDP Charges Fees Overh Overh Total Duty in arge Landing Margin Whole er ent Margin ase Total Bottle Up tl with
Size ead ead for relatio (12+ on Cost Sale Licens Fee Differenc No
(18+1
Tran Hand Insu Total Imp Bott 19(C) Excis n with 13) VAT Price/Case e Fee e Amt As Liquor
(6+7 ( 22*2 22*15 9+20+
spor ling ranc ort ling Licens e Column *50% 20% to Retailer No Liquor Cess
(3+4 +8+9 12+13+ % 21)
tati e Fee Fee e fee %
+5) 12 of Cess/Bot
+10) (2+11) 14+15)
on (13) (16+17)

Sr. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

750 ML 0.00 0.00 0.00 20.25 619.75 714.88 2144.63 2222.66 81.00 3238.13 0.8867
586.00 0.00 0.00 0.00 13.50 33.75 810.00 0.00 78.03 1012.50 585.20 3901.36 326.00
421 325.11

Page 34 of 34
Solution Provided By : Infosystem & Solutions

Potrebbero piacerti anche