Scribd
Upload
106 views1 page

Cost Card - Telangana 23-24 - New

The document provides pricing details for various alcoholic beverages, including whisky, vodka, brandy, and rum, across different bottle sizes. Each product's basic price, retailer margin, and applicable taxes are outlined in a structured format. The pricing information is consistent across multiple brands and sizes, with specific calculations for landed costs and retail margins.

Uploaded by

maheshkumar jevela
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
106 views1 page

Cost Card - Telangana 23-24 - New

The document provides pricing details for various alcoholic beverages, including whisky, vodka, brandy, and rum, across different bottle sizes. Each product's basic price, retailer margin, and applicable taxes are outlined in a structured format. The pricing information is consistent across multiple brands and sizes, with specific calculations for landed costs and retail margins.

Uploaded by

maheshkumar jevela
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 1

RC- Range whisky Magic Moment Vodka OC range Morpheus VSOP Brandy MCD n0-1 range Bacardi Black

Vodka OC range Morpheus VSOP Brandy MCD n0-1 range Bacardi Black Range 999 PSPW
BASIC PRICE IN RUPEES PER CASE BASIC PRICE IN RUPEES PER CASE BASIC PRICE IN RUPEES PER CASE BASIC PRICE IN RUPEES PER CASE BASIC PRICE IN RUPEES PER CASE BASIC PRICE IN RUPEES PER CASE BASIC PRICE IN RUPEES PER CASE
1000ML 750ML 375ML 180ML 90ML 1000ML 750ML 375ML 180ML 90ML 1000ML 750ML 375ML 180ML 90ML 1000ML 750ML 375ML 180ML 90ML 1000ML 750ML 375ML 180ML 90ML 1000ML 750ML 375ML 180ML 90ML 1000ML 750ML 375ML 180ML 90ML
710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710
9 9 8.64 8.64 9 9 8.64 8.64 9 9 8.64 8.64 9 9 8.64 8.64 9 9 8.64 8.64 9 9 8.64 8.64 9 9 8.64 8.64
SIZE IN ML 1000ML 750ML 375ML 180ML 90ML SIZE IN ML 1000ML 750ML 375ML 180ML 90ML SIZE IN ML 1000ML 750ML 375ML 180ML 90ML SIZE IN ML 1000ML 750ML 375ML 180ML 90ML SIZE IN ML 1000ML 750ML 375ML 180ML 90ML SIZE IN ML 1000ML 750ML 375ML 180ML 90ML SIZE IN ML 1000ML 750ML 375ML 180ML 90ML
NO OF BTLS PER CAS 9 12 24 48 96 NO OF BTLS PER CAS 9 12 24 48 96 NO OF BTLS 9 12 24 48 96 NO OF BTLS 9 12 24 48 96 NO OF BTLS 9 12 24 48 96 NO OF BTLS 9 12 24 48 96 NO OF BTL 9 12 24 48 96
ED IN RS.PPL 260 260 260 260 260 ED IN RS.PPL 260 260 260 260 260 ED IN RS.PPL 260 260 260 260 260 ED IN RS.PP 495 495 495 495 495 ED IN RS.PPL 260 260 260 260 260 ED IN RS.PP 260 260 260 260 260 ED IN RS.P 270 270 270 270 270
ED % ON BASIC PRICE 160 160 160 160 160 ED % ON BASIC PRICE 160 160 160 160 160 ED % ON BAS 160 160 160 160 160 ED % ON BA 50 50 50 50 50 ED % ON BAS 160 160 160 160 160 ED % ON BA 160 160 160 160 160 ED % ON BA 160 160 160 160 160
AP VAT% 70 70 70 70 70 AP VAT% 70 70 70 70 70 AP VAT% 70 70 70 70 70 AP VAT% 70 70 70 70 70 AP VAT% 70 70 70 70 70 AP VAT% 70 70 70 70 70 AP VAT% 75 75 75 75 75
RETAILER MARGIN 20 20 20 20 20 RETAILER MARGIN 20 20 20 20 20 RETAILER M 20 20 20 20 20 RETAILER M 20 20 20 20 20 RETAILER M 20 20 20 20 20 RETAILER M 20 20 20 20 20 RETAILER 20 20 20 20 20
124.64 128.32 133.8792 137.6 120 0 124.504 124.504 124.504 124.504 132.1824 134.52 134.52 141.12 112 0 166.48 173.496 181.128 101.2 101.2 107.84 109.6 124.504 124.504 124.504 124.504
BASIC PRICE 0.00 1558.00 1604.00 1673.49 1720.00 BASIC PRICE 0.00 1556.30 1556.30 1556.30 1556.30 BASIC PRICE 0.00 1101.52 1121.00 1121.00 1176.00 BASIC PRIC 0.00 2081.00 2168.70 2264.10 BASIC PRICE 0.00 1265.00 1265.00 1348.00 1370.00 BASIC PRIC 0.00 1556.30 1556.30 1556.30 1556.30 BASIC PRIC 0.00 870.00 880.00 910.00 850.00
ED % 0.00 2492.80 2566.40 2677.58 2752.00 ED % 0.00 2490.08 2490.08 2490.08 2490.08 ED % 0.00 1762.43 1793.60 1793.60 1881.60 ED % 0.00 1040.50 1084.35 1132.05 0.00 ED % 0.00 2024.00 2024.00 2156.80 2192.00 ED % 0.00 2490.08 2490.08 2490.08 2490.08 ED % 0.00 1392.00 1408.00 1456.00 1360.00
ED ON PPL 1755.00 1755.00 1755.00 1684.80 1684.80 ED ON PPL 1755.00 1755.00 1755.00 1684.80 1684.80 ED ON PPL 1755.00 1755.00 1755.00 1684.80 1684.80 ED ON PPL 3341.25 3341.25 3341.25 3207.60 3207.60 ED ON PPL 1755.00 1755.00 1755.00 1684.80 1684.80 ED ON PPL 1755.00 1755.00 1755.00 1684.80 1684.80 ED ON PPL 1822.50 1822.50 1822.50 1749.60 1749.60
ACTUAL ED 0.00 747.84 769.92 803.28 825.60 ACTUAL ED 0.00 747.02 747.02 747.02 747.02 ACTUAL ED 0.00 528.73 538.08 538.08 564.48 ACTUAL ED 0.00 1002.38 1002.38 962.28 0.00 ACTUAL ED 0.00 607.20 607.20 647.04 657.60 ACTUAL ED 0.00 747.02 747.02 747.02 747.02 ACTUAL ED 0.00 417.60 422.40 436.80 408.00
LANDED COST 0.00 4175.44 4298.72 4484.95 4609.60 LANDED COST 0.00 4170.88 4170.88 4170.88 4170.88 LANDED COS 0.00 2952.07 3004.28 3004.28 3151.68 LANDED CO 0.00 5589.31 5677.01 5632.08 0.00 LANDED COS 0.00 3188.45 3188.45 3258.64 3291.20 LANDED CO 0.00 4170.88 4170.88 4170.88 4170.88 LANDED CO 0.00 2331.60 2358.40 2438.80 2278.00
AP VAT ON LC 0.00 2922.81 3009.10 3139.47 3226.72 AP VAT ON LC 0.00 2919.62 2919.62 2919.62 2919.62 AP VAT ON L 0.00 2066.45 2103.00 2103.00 2206.18 AP VAT ON 0.00 3912.52 3973.91 3942.46 0.00 AP VAT ON L 0.00 2231.91 2231.91 2281.05 2303.84 AP VAT ON 0.00 2919.62 2919.62 2919.62 2919.62 AP VAT ON 0.00 1748.70 1768.80 1829.10 1708.50
SUB - TOTAL 0.00 7098.25 7307.82 7624.42 7836.32 SUB - TOTAL 0.00 7090.50 7090.50 7090.50 7090.50 SUB - TOTAL 0.00 5018.53 5107.28 5107.28 5357.86 SUB - TOTA 0.00 9501.83 9650.92 9574.54 0.00 SUB - TOTAL 0.00 5420.37 5420.37 5539.69 5595.04 SUB - TOTA 0.00 7090.50 7090.50 7090.50 7090.50 SUB - TOTA 0.00 4080.30 4127.20 4267.90 3986.50
ROUND UP IP 0.00 7099.00 7308.00 7625.00 7837.00 ROUND UP IP 0.00 7091.00 7091.00 7091.00 7091.00 ROUND UP I 0.00 5019.00 5108.00 5108.00 5358.00 ROUND UP I 0.00 9502.00 9651.00 9575.00 0.00 ROUND UP I 0.00 5421.00 5421.00 5540.00 5596.00 ROUND UP I 0.00 7091.00 7091.00 7091.00 7091.00 ROUND UP 0.00 4081.00 4128.00 4268.00 3987.00
75% RETAIL MARGIN 0.00 1869.60 1924.80 2008.19 2064.00 75% RETAIL MARGIN 0.00 1867.56 1867.56 1867.56 1867.56 75% RETAIL 0.00 1321.82 1345.20 1345.20 1411.20 75% RETAIL 0.00 2505.94 2505.94 2405.70 0.00 75% RETAIL 0.00 1316.25 1316.25 1263.60 1263.60 75% RETAIL 0.00 1867.56 1867.56 1867.56 1867.56 75% RETAI 0.00 1044.00 1056.00 1092.00 1020.00
ACTUAL MRP 0.00 709.90 365.40 190.63 97.96 ACTUAL MRP 0.00 709.10 354.55 177.28 88.64 ACTUAL MRP 0.00 501.90 255.40 127.70 66.98 ACTUAL MRP 0.00 950.20 482.55 239.38 0.00 ACTUAL MRP 0.00 542.10 271.05 138.50 69.95 ACTUAL MRP 0.00 709.10 354.55 177.28 88.64 ACTUAL MR 0.00 408.10 206.40 106.70 49.84
ROUND UP MRP 0.00 710.00 370.00 200.00 100.00 ROUND UP MRP 0.00 710.00 360.00 180.00 90.00 ROUND UP 0.00 510.00 260.00 130.00 70.00 ROUND UP 0.00 960.00 490.00 240.00 0.00 ROUND UP 0.00 550.00 280.00 140.00 70.00 ROUND UP 0.00 710.00 360.00 180.00 90.00 ROUND UP 0.00 410.00 210.00 110.00 50.00
120 60 30 20 120 60 30 20 120 60 30 20 120 60 20 120 60 30 20 120 60 30 20 120 60 30 20
PRESENT MRP AS PE 0.00 830.00 430.00 230.00 120.00 PRESENT MRP AS PE 0.00 830.00 420.00 210.00 110.00 PRESENT MR 0.00 630.00 320.00 160.00 90.00 PRESENT MR 0.00 1080.00 550.00 260.00 0.00 PRESENT MR 0.00 670.00 340.00 170.00 90.00 PRESENT MR 0.00 830.00 420.00 210.00 110.00 PRESENT M 0.00 530.00 270.00 140.00 70.00
RC 960.00 500.00 260.00 140.00 Magic Moment 740.00 370.00 190.00 100.00 OC Rw 530.00 270.00 140.00 70.00 B& gold 770.00 400.00 200.00 110.00 mc no1 640.00 330.00 160.00 90.00 Bacardi black 750.00 380.00 190.00 OC Rw 530.00 270.00 140.00 70.00
RG barrel 940.00 470.00 240.00 130.00 BGCW 530.00 270.00 140.00 70.00 Bols brandy 1,180.00 600.00 300.00 150.00 mc platinum 760.00 380.00 190.00 100.00 Gladius 760.00 380.00 200.00 BGCW 530.00 270.00 140.00 70.00
RS wky 800.00 400.00 200.00 110.00 kyron french 1,080.00 540.00 280.00 150.00
Royal green 800.00 410.00 220.00 120.00 Morpheus XO 1,020.00 520.00 270.00
870.00 880.00 910.00 850.00
CST @2% 2% CST @2% 2% 15.29 15.49 16.15 14.97
Import Duty @ 10/bl 10 Import Duty @ 10 90.00 90.00 86.40 86.40
Export Duty @0.5 PL 0.75 Export Duty @0 0.5 5.06 5.06 4.86 4.86
TCS 1%
retail exp retail exp 120.00 120.00 120.00 120.00 14%
TPT TPT 100.00 100.00 100.00 100.00
Promotor exp Promotor exp 40.00 40.00 40.00 40.00
Net Recovery Net Recovery 499.64 509.45 542.59 483.77

Selling SKU Selling SKU 15 5 70 10


Sale target Initial Sale target Initial 0 0 0 0
Net Weighted Ave Net Weighted Ave 528.61
insentive 0 160 160 160 160

Duty - 417.60 422.40 436.80 408.00 -

You might also like