Escolar Documentos
Profissional Documentos
Cultura Documentos
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 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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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