Home

Allied Blenders and Distillers Pvt. Ltd.

Current Cost Card - Assam OCW Proposed Cost Card - Assam OCW

Effective Date : 15.09.2016 Effective Date : 01.04.2017

State : Assam State : Assam
Source : Karnak & Saran Source : Karnak & Saran
Brand : Officer's Choice Premium Whisky Brand : Officer's Choice Premium Whisky

Particulars Qts-750 Pts-375 Nip-180 Particulars Qts-750 Pts-375 Nip-180

No.of Bottles 12 24 48 No.of Bottles 12 24 48
Qty in ML's 750 375 180 Qty in ML's 750 375 180
Bulk Ltr 9 9 8.64 Bulk Ltr 9 9 8.64
Alcoholic Strength 42.825% 42.825% 42.825% Alcoholic Strength 42.825% 42.825% 42.825%
Proof Lt (PL) 6.75 6.75 6.48 Proof Lt (PL) 6.75 6.75 6.48

Basic Price 641.00 641.00 680.00 662.8 Basic Price 641.00 641.00 680.00 662.8
Wholesale Margin 106.62 106.62 111.62 109.4 Wholesale Margin 106.62 106.62 111.62 109.4
Ex-Wholesale 747.62 747.62 791.62 Ex-Wholesale 747.62 747.62 791.62
Excise Duty 960.00 960.00 997.92 Excise Duty 960.00 960.00 997.92
Sales Tax 19.25% 531.30 531.30 554.40 Sales Tax 19.25% 531.30 531.30 554.40
Landed to Retail W/o TP 2,238.92 2,238.92 2,343.94 Landed to Retail W/o TPF 2,238.92 2,238.92 2,343.94
Transport Fees ₹100 100.00 100.00 96.00 2,297.7 Transport Fees ₹100 100.00 100.00 96.00 2,297.7
Landed to Retailer 2,338.92 2,338.92 2,439.94 2,395.5 Landed to Retailer 2,338.92 2,338.92 2,439.94 2,395.5
Retail Margin 421.09 421.09 440.06 431.7 Retail Margin 421.09 421.09 440.06 431.7
Cosumer Price ₹ 2,760.00 ₹ 2,760.00 ₹ 2,880.00 Cosumer Price ₹ 2,760.00 ₹ 2,760.00 ₹ 2,880.00
Per Bottle ₹ 230.00 ₹ 115.00 ₹ 60.00 Per Bottle ₹ 230.00 ₹ 115.00 ₹ 60.00
MRP Check ₹ 230.00 ₹ 115.00 ₹ 60.00 MRP Check ₹ 230.00 ₹ 115.00 ₹ 60.00

Particulars Qts-750 G Pts-375 Nip-180 AVG Particulars Qts-750 G Pts-375 Nip-180 AVG

Gross Recovery 641.00 641.00 680.00 662.84 Gross Recovery 641.00 641.00 680.00 662.84 -

Freight 27.04 27.04 27.04 27.04 Freight 27.04 27.04 27.04 27.04
Detention 1.50 1.50 1.50 1.50 Detention 0.50 0.50 0.50 0.50
Breakages 2.00 2.00 2.00 2.00 Breakages 2.00 2.00 2.00 2.00
Cash Discount 2.00 2.00 2.00 2.00 Cash Discount 2.50 2.50 2.50 2.50
Govt. Bottling Fees 7.59 7.59 7.59 7.59 Govt. Bottling Fees 7.59 7.59 7.59 7.59
Scheme 20.00 20.00 20.00 20.00 Scheme 20.00 20.00 20.00 20.00
Distribution Cost 60.13 60.13 60.13 60.13 Distribution Cost 59.63 59.63 59.63 59.63

Net Sales Realisation 580.87 580.87 619.87 602.71 Net Sales Realisation 581.37 581.37 620.37 603.21 0.50

Weighted Ratio 20.50 23.50 56.00 100.00 Weighted Ratio 20.50 23.50 56.00 100.00

HEAD-B&M COO-M&S EXE DIR EVC

Home
Allied Blenders and Distillers Pvt. Ltd.

Current Cost Card - Assam OCBL Proposed Cost Card - Assam OCBL

Effective Date : 15.09.2016 Effective Date : 01.04.2017

State : Assam State : Assam
Source : Karnak & Saran Source : Karnak & Saran
Brand : Officer's Choice Blue Pure Grain Whisky Brand : Officer's Choice Blue Pure Grain Whisky

Particulars Qts-750 Pts-375 Nip-180 Particulars Qts-750 Pts-375 Nip-180

No.of Bottles 12 24 48 No.of Bottles 12 24 48
Qty in ML's 750 375 180 Qty in ML's 750 375 180
Bulk Ltr 9 9 8.64 Bulk Ltr 9 9 8.64
Alcoholic Strength 42.825% 42.825% 42.825% Alcoholic Strength 42.825% 42.825% 42.825%
Proof Lt (PL) 6.75 6.75 6.48 Proof Lt (PL) 6.75 6.75 6.48

Basic Price 1,074.00 1,097.00 1,140.00 1,121.5 Basic Price 1,074.00 1,097.00 1,140.00 1,121.5
Wholesale Margin 142.93 145.34 150.41 Wholesale Margin 142.93 145.34 150.41
Ex-Wholesale 1,216.93 1,242.34 1,290.41 1,269.7 Ex-Wholesale 1,216.93 1,242.34 1,290.41 1,269.7
Excise Duty 1,080.00 1,093.68 1,128.96 1,114.3 Excise Duty 1,080.00 1,093.68 1,128.96 1,114.3
Sales Tax 19.25% 704.55 716.10 739.20 Sales Tax 19.25% 704.55 716.10 739.20
Landed to Retail W/o TP 3,001.48 3,052.12 3,158.57 3,113.3 Landed to Retail W/o TPF 3,001.48 3,052.12 3,158.57 3,113.3
Transport Fees ₹100 100.00 100.00 96.00 Transport Fees ₹100 100.00 100.00 96.00
Landed to Retailer 3,101.48 3,152.12 3,254.57 3,210.8 Landed to Retailer 3,101.48 3,152.12 3,254.57 3,210.8
Retail Margin 558.52 567.88 585.43 577.9 Retail Margin 558.52 567.88 585.43 577.9
Cosumer Price ₹ 3,660.00 ₹ 3,720.00 ₹ 3,840.00 Cosumer Price ₹ 3,660.00 ₹ 3,720.00 ₹ 3,840.00
Per Bottle ₹ 305.00 ₹ 155.00 ₹ 80.00 Per Bottle ₹ 305.00 ₹ 155.00 ₹ 80.00
MRP Check ₹ 305.00 ₹ 155.00 ₹ 80.00 MRP Check ₹ 305.00 ₹ 155.00 ₹ 80.00

Particulars Qts-750 Pts-375 Nip-180 AVG Particulars Qts-750 Pts-375 Nip-180 AVG

Gross Recovery 1,074.00 1,097.00 1,140.00 1,121.47 Gross Recovery 1,074.00 1,097.00 1,140.00 1,121.47 -

Freight 27.04 27.04 27.04 27.04 Freight 27.04 27.04 27.04 27.04
Detention 1.50 1.50 1.50 1.50 Detention 0.50 0.50 0.50 0.50
Breakages 3.00 3.00 3.00 3.00 Breakages 3.00 3.00 3.00 3.00
Cash Discount 2.00 2.00 2.00 2.00 Cash Discount 2.50 2.50 2.50 2.50
Govt. Bottling Fees 8.21 8.21 8.21 8.21 Govt. Bottling Fees 8.21 8.21 8.21 8.21
Scheme 160.00 160.00 160.00 160.00 Scheme 165.00 165.00 165.00 165.00
Distribution Cost 201.75 201.75 201.75 201.75 Distribution Cost 206.25 206.25 206.25 206.25 4.50

Net Sales Realisation 872.25 895.25 938.25 919.72 Net Sales Realisation 867.75 890.75 933.75 915.22 -4.50

Weighted Ratio 10.02 27.71 62.27 100.00 Weighted Ratio 10.02 27.71 62.27 100.00

HEAD-B&M COO-M&S EXE DIR EVC

Home
Allied Blenders and Distillers Pvt. Ltd.

Proposed Cost Card - ASSAM JRR Proposed Cost Card - ASSAM JRR

Effective Date : 15.09.2016 Effective Date : 01.04.2017

State : Assam State : Assam
Source : Karnak & Saran Source : Karnak & Saran
Brand : Jolly Roger Premium XXX Rum Brand : Jolly Roger Premium XXX Rum

PERTICULARS Qts-750 Pts-375 Nip-180 PERTICULARS Qts-750 Pts-375 Nip-180

No.of Bottles 12 24 48 No.of Bottles 12 24 48
Qty in ML's 750 375 180 Qty in ML's 750 375 180
Bulk Ltr 9 9 8.64 Bulk Ltr 9 9 8.64
Alcoholic Strength 42.825% 42.825% 42.825% Alcoholic Strength 42.825% 42.825% 42.825%
Proof Lt (PL) 6.75 6.75 6.48 Proof Lt (PL) 6.75 6.75 6.48

Basic Price 1,074.00 1,097.00 1,140.00 1,112.7 Basic Price 1,074.00 1,097.00 1,140.00 1,112.7
Wholesale Margin 142.93 145.34 150.41 147.3 Wholesale Margin 142.93 145.34 150.41 147.3
Ex-Wholesale 1,216.93 1,242.34 1,290.41 Ex-Wholesale 1,216.93 1,242.34 1,290.41
Excise Duty 1,080.00 1,093.68 1,128.96 1,107.6 Excise Duty 1,080.00 1,093.68 1,128.96 1,107.6
Sales Tax 19.25% 704.55 716.10 739.20 Sales Tax 19.25% 704.55 716.10 739.20
Landed to Retail W/o TP 3,001.48 3,052.12 3,158.57 Landed to Retail W/o TPF 3,001.48 3,052.12 3,158.57
Transport Fees ₹100 100.00 100.00 96.00 98.1 Transport Fees ₹100 100.00 100.00 96.00 98.1
Landed to Retailer 3,101.48 3,152.12 3,254.57 Landed to Retailer 3,101.48 3,152.12 3,254.57
Retail Margin 558.52 567.88 585.43 574.3 Retail Margin 558.52 567.88 585.43 574.3
Cosumer Price ₹ 3,660.00 ₹ 3,720.00 ₹ 3,840.00 3,764.8 Cosumer Price ₹ 3,660.00 ₹ 3,720.00 ₹ 3,840.00 3,764.8
Per Bottle ₹ 305.00 ₹ 155.00 ₹ 80.00 Per Bottle ₹ 305.00 ₹ 155.00 ₹ 80.00
MRP Check ₹ 305.00 ₹ 155.00 ₹ 80.00 MRP Check ₹ 305.00 ₹ 155.00 ₹ 80.00

PERTICULARS Qts-750 Pts-375 Nip-180 AVG PERTICULARS Qts-750 Pts-375 Nip-180 AVG

Gross Recovery 1,074.00 1,097.00 1,140.00 1,112.75 Gross Recovery 1,074.00 1,097.00 1,140.00 1,112.75 -

Freight 27.04 27.04 27.04 27.04 Freight 27.04 27.04 27.04 27.04
Detention 1.50 1.50 1.50 1.50 Detention 0.50 0.50 0.50 0.50
Breakages 3.00 3.00 3.00 3.00 Breakages 3.00 3.00 3.00 3.00
Cash Discount 9.00 9.00 9.00 9.00 Cash Discount 9.00 9.00 9.00 9.00
Govt. Bottling Fees 14.42 14.42 14.42 14.42 Govt. Bottling Fees 14.42 14.42 14.42 14.42
Scheme 120.00 120.00 120.00 120.00 Scheme 120.00 120.00 120.00 120.00
Distribution Cost 174.96 174.96 174.96 174.96 Distribution Cost 173.96 173.96 173.96 173.96

Net Sales Realisation 899.04 922.04 965.04 937.79 Net Sales Realisation 900.04 923.04 966.04 938.79 1.00

Weighted Ratio 19.66 33.20 47.14 100.00 Weighted Ratio 19.66 33.20 47.14 100.00

HEAD-B&M COO-M&S EXE DIR EVC