24-Oct

ITEM QUANTITY SALE PURCHASE AMOUNT SALE AMOUNT

300 ML BIG APPLE
300 ML LEACHI
500 ML BIG APPLE
500 ML BIG LEACHI
1000 ML BIG APPLE
1000 ML BIG LEACHI
1500 ML BIG APPLE
1500 ML BIG LEACHI
LEMON MALT N.R
PEACH MALT N.R
LEMON MALT CAN
PEACH MALT CAN
79 MALT CAN
79 MALT N,R

TOTAL 0 0 0
AVERAGE SALE RATE PROFIT

-
-
-
 ITEM FEB PUR MAR PUR TOTAL PUR QUANTITY SALE
1 240 ML STING 33 370 403 291
2 250 ML SPRITE 18 40 58 43
3 250 ML COKE 36 281 317 288
4 250 ML PEPSI 16 133 149 149
5 250 ML 7UP 26 210 236 183
6 250 ML DEW 10 28 38 20
7 1000 ML FRESHER 40 40 40
8 500 ML FRESHER 59 59 59
9 6000 ML AQUA FRESH 40 40 40
10 1000 ML PURE PULPY 22 22 22
11 500 ML PURE PULPY 35 35 35
12 250 ML PURE PULPY 10 10 10
13 200 ML NESTLE 38 91 129 127
14 240 ML FRUITY CAN 61 61 61
15 200 ML SO FRUIT MANGO 30 30 25
16 200 ML ALITA MANGO 50 50 48
17 1000 ML SO FRUIT MANGO 24 70 94 77
18 1000 ML SO FRUIT APPLE 24 24 24
19 1000 ML SO FRUIT PEACH 18 18 18
20 1000 ML NESTLE FRUTAVITAL 0 0 0
21 1500 ML AQUA FRESH 98 98 98
22 500 ML AQUA FRESH 67 67 67
23 1500 ML AQUA FRESH MIX 600 600 588
24 500 ML AQUA FRESH MIX 101 101 101
25 300 ML GOURMET
26 1000 ML GOURMET
27 1500 ML GOURMET 9 9 9
28 2000 ML SPRITE 1 1229 1230 1166
29 2000 ML C0KE 288 948 1236 1235
30 1500 ML COKE 66 3409 3475 3318
31 1500 ML SPRITE 118 580 698 520
32 1500 ML MINT 460 460 444
33 1500 ML 7UP 54 970 1024 879
34 1500 ML PEPSI 6 290 296 277
35 1500 ML MARINDA 300 300 300
36 1500 ML DEW 50 50 27
37 1500 ML AQUAFINA 108 240 348 234
38 1000 ML COKE 98 3530 3628 3226
39 1000 ML SPRITE 100 388 488 479
40 1000 ML MINT 343 343 330
41 1000 ML 7UP 290 1380 1670 1626
42 1000 ML PEPSI 877 877 171
43 1000 ML MARINDA 19 19 19
44 1000 ML DEW 25 198 223 154
45 500 ML MINT 8 84 92 77
46 500 ML SPRITE 13 89 102 93
47 500 ML COKE 25 289 314 312
48 500 ML 7UP 57 210 267 216
49 500 ML MARINDA 109 109 35
50 500 ML DEW 11 47 58 17
51 500 ML PEPSI 20 90 110 77
52 500 ML DIET 14 144 158 84
53 500 ML STING 41 300 341 282
54 500 ML AQUAFINA 23 330 353 330
55 TEEN COKE 658 658 658
56 TEEN SPRITE 3 60 63 63
57 TEEN COKE DITE 25 25 20
58 345 ML 7UP 22 514 536 193
59 345 ML PEPSI 28 186 35 7
60 TEEN DEW 1 15 16 16
61 TEEN 7UP DITE 15 30 45 12
62 TEEN MARINDA 15 15 15
63 TEEN PEPSI 9 60 69 27
64 TEEN 7UP 7 260 267 237
65 250 ML TEEN STING
66 300 ML BIG APPLE 146 100 246 224
67 300 ML LEACHI 106 30 136 132
68 500 ML BIG APPLE 63 90 153 119
69 500 ML BIG LEACHI 25 30 55 33
70 1000 ML BIG APPLE 31 220 251 241
71 1000 ML BIG LEACHI 30 50 80 44
72 1500 ML BIG APPLE 33 300 333 333
73 1500 ML BIG LEACHI 33 70 103 88
74 LEMON MALT N.R 37 37 37
75 PEACH MALT N.R 47 10 57 43
76 LEMON MALT CAN 5 22 27 3
77 PEACH MALT CAN 3 22 25 1
78 79 MALT CAN
79 79 MALT N,R 8 8 8
80 1500 ML GOURMET WATER
81 250 ML BOSTER 4 4 4
82 250 ML T0PS N R 3 3 3
83 POWER FULL 1 1 1
84 1000 ML FRUTICANA M 43 43 43
85 1000 ML FRUTICANA PEACH 0 0 0
86 200 ML FRUTICANA MANGO 24 24 24
87 500 ML FRUTICANA MANGO 16 16 16

88 250 ML FRUTICANA MANGO 18 18 18

89 1500 ML NEXT COLA 150 1080 1230 1124
90 1000 NEXT COLA 520 520 439
91 250 ML TEEN NEXT
92 345 NEXT 211 140 351 297

TOTAL 2,538 24,048 26,407 22,874

 MAR FEB
PUR AMOUNT PUR AMOUNT AVG PUR PUR AMOUNT SALE AMOUNT AVG SALE RATE
381,050 33,330 1,028.24 299,217 317,270 1,090.27
33,810 15,264 846.10 36,382 39,138 910.19
238,520 30,636 849.07 244,533 258,060 896.04
109,020 12,656 816.62 121,676 130,400 875.17
171,535 20,566 813.99 148,960 158,950 868.58
22,690 7,900 805.00 16,100 17,720 886.00
42,400 1,060.00 42,400 43,800 1,095.00
66,670 1,130.00 66,670 70,010 1,187
4,200 105.00 4,200 4,860 122
12,100 - 550.00 12,100 15,680 712.73
24,500 - 700.00 24,500 28,080 802.29
3,900 390.00 3,900 5,000 500.00
96,600 41,610 1,071.40 136,067 144,100 1,135
64,050 0 1,050.00 64,050 67,810 1,111.64
20,400 0 680.00 17,000 19,740 789.60
23,000 460.00 22,080 25,420 529.58
9,550 3216 135.81 10,457 11,650 151.30
3,216 0 134.00 3,216 3,540 148
2,484 138.00 2,484 2,730 151.67
- 0 #DIV/0! #DIV/0! - -
27,440 280.00 27,440 30,960 315.92
19,095 0 285.00 19,095 20,760 309.85
99,000 165.00 97,020 109,440 186.12
17,170 170.00 17,170 20,890 206.83
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
6,552 728.00 6,552 6,950 772.22
1,129,006 1,070 918.76 1,071,275 1,124,112 964.08
870,842 287,424 937.11 1,157,329 1,223,830 990.96
2,880,755 59,730 846.18 2,807,634 2,909,579 876.91
481,000 100,064 832.47 432,884 465,590 895.37
394,300 857.17 380,585 408,150 919.26
780,300 41,904 802.93 705,779 730,935 831.55
233,800 5,100 807.09 223,565 241,750 872.74
240,000 800.00 240,000 260,350 867.83
39,000 - 780.00 21,060 23,100 855.56
96,100 39,960 390.98 91,489 97,490 416.62
2,586,310 74,382 733.38 2,365,874 2,448,494 758.99
280,348 74,100 726.33 347,911 363,786 759.47
245,588 716.00 236,280 249,220 755.21
936,420 205,030 683.50 1,111,376 1,148,375 706.26
596,106 679.71 116,230 124,700 729.24
13,110 690.00 13,110 13,610 716.32
134,244 17,600 680.91 104,861 108,760 706.23
93,040 8,904 1,108.09 85,323 88,510 1,149.48
98,290 14,508 1,105.86 102,845 106,640 1,146.67
321,841 27,400 1,112.23 347,017 358,120 1,147.82
197,500 53,010 938.24 202,660 209,635 970.53
103,105 945.92 33,107 33,940 969.71
44,465 10,340 944.91 16,064 16,460 968.24
85,000 18,400 940.00 72,380 74,675 969.81
136,080 13,188 944.73 79,358 81,805 973.87
302,250 41,820 1,009.00 284,539 296,970 1,053.09
142,050 10,074 430.95 142,212 150,530 456.15
739,502 1,123.86 739,502 764,460 1,161.79
66,060 3,387 1,102.33 69,447 73,140 1,161
27,560 1,102.40 22,048 23,450 1,173
334,100 14,740 650.82 125,608 130,080 674
23,450 670.00 4,690 4,850 693
13,100 838 871.13 13,938 14,680 918
26,250 12,750 866.67 10,400 10,750 896
13,100 873.3333333333 13,100 13,630 909
52,450 7,650 871.01 23,517 24,350 902
226,560 5,950 870.82 206,385 212,440 896
#DIV/0! #DIV/0! #DIV/0!
57,000 75,628 539.14 120,767 129,350 577
17,100 54,060 523.24 69,067 76,160 577
75,700 51,597 832.01 99,009 104,340 877
25,200 20,475 830.45 27,405 29,010 879
118,800 16,647 539.63 130,051 139,065 577
27,500 16,050 544.38 23,953 25,205 573
252,750 27,489 841.56 280,239 291,530 875
58,900 27,093 834.88 73,470 76,640 871
58,950 1,593.24 58,950 64,640 1,747
16,000 77,080 1,632.98 70,218 73,180 1,702
37,960 8,200 1,709.63 5,129 5,230 1,743
37,960 4,896 1,714.24 1,714 1,800 1,800
#DIV/0! #DIV/0! #DIV/0!
12,800 1,600.00 12,800 13,700 1,713
#DIV/0! #DIV/0! #DIV/0!
5,400 1,350.00 5,400 5,600 1,400
2,550 850.00 2,550 2,850 950
3,200 3,200.00 3,200 3,300 3,300
5,375 125.00 5,375 6,550 152
 - #DIV/0! #DIV/0! - #DIV/0!
15,840 660.00 15,840 18,260 761
12,800 800.00 12,800 14,420 901

18,000 1,000.00 18,000 19,950 1,108

765,000 111,900 712.93 801,330 838,940 746
293,900 565.19 248,119 261,650 596
#DIV/0! #DIV/0! #DIV/0!
74,200 107,188 516.77 153,482 163,709 551

18,472,269 1,915,354 18,548,983

PROFIT
18,053
2,756
13,527
8,724
9,990
1,620

3,340
660
3,580
3,580
1,100
8,033
3,760
2,740
3,340
1,193
324
246
-
3,520
1,665
12,420
3,720

398
52,837
66,501
101,945
32,706
27,565
25,156
18,185
20,350
2,040
6,001
82,620
15,875
12,940
36,999
8,470
500
3,899
3,187
3,795
11,103
6,975
833
396
2,295
2,447
12,431
8,318
24,958
3,693
1,402
4,472
160
742
350
530
833
6,055

8,583
7,093
5,331
1,605
9,014
1,253
11,291
3,170
5,690
2,962

-
900

200
300
100
1,175
 -
2,420
1,620

1,950
37,610
13,531

10,227

843,876
 240 ML STING
250 ML SPRITE
250 ML COKE
250 ML PEPSI
250 ML 7UP
250 ML DEW
1000 ML FRESHER
500 ML FRESHER
6000 ML AQUA FRESH
1500 ML MCWAY
1000 ML PURE PULPY
500 ML PURE PULPY
250 ML PURE PULPY
200 ML NESTLE
240 ML FRUITY CAN
200 ML SO FRUIT MANGO
200 ML SO FRUIT APPLE
200 ML ALITA MANGO
200 ML ALITA APPLE
125 ML ALITA MANGO
1000 ML SO FRUIT MANGO
1000 ML SO FRUIT APPLE
1000 ML SO FRUIT PEACH
1000 ML SO FRUIT MIX FRUIT
1000 ML NESTLE FRUTAVITAL
1500 ML AQUA FRESH
500 ML AQUA FRESH
1500 ML AQUA FRESH MIX
500 ML AQUA FRESH MIX
300 ML GOURMET
1000 ML GOURMET
1500 ML GOURMET
2000 ML SPRITE
2000 ML C0KE
1500 ML COKE
1500 ML SPRITE
1500 ML MINT
1500 ML 7UP
1500 ML PEPSI
1500 ML MARINDA
1500 ML DEW
1500 ML AQUAFINA
1000 ML COKE
 1000 ML SPRITE
1000 ML MINT
1000 ML 7UP
1000 ML PEPSI
1000 ML MARINDA
1000 ML DEW
500 ML MINT
500 ML SPRITE
500 ML COKE
500 ML 7UP
500 ML MARINDA
500 ML DEW
500 ML PEPSI
500 ML DIET
500 ML STING
500 ML AQUAFINA
TEEN COKE
TEEN SPRITE
TEEN COKE DITE
345 ML 7UP
345 ML PEPSI
TEEN DEW
TEEN 7UP DITE
TEEN MARINDA
TEEN PEPSI
TEEN 7UP
250 ML TEEN STING
300 ML BIG APPLE
300 ML LEACHI
500 ML BIG APPLE
500 ML BIG LEACHI
1000 ML BIG APPLE
1000 ML BIG LEACHI
1500 ML BIG APPLE
1500 ML BIG LEACHI
LEMON MALT N.R
PEACH MALT N.R
LEMON MALT CAN
PEACH MALT CAN
79 MALT CAN
79 MALT N,R
1500 ML GOURMET WATER
250 ML BOSTER
250 ML T0PS N R
REDBULL
 1000 ML FRUTICANA M
1000 ML FRUTICANA PEACH
200 ML FRUTICANA MANGO
OH NUTS
500 ML FRUTICANA MANGO
500 ML FRUTICANA LYCHEE
500 ML FRUTICANA PEACH
250 ML FRUTICANA MANGO
1500 ML NEXT COLA
1000 NEXT COLA
250 ML TEEN NEXT
345 NEXT
SHOP EXPENSE RIKSHA REPAIR
- -
SAMPLING/DISPLAY UN LOADING RIKSHA RENT SCHEME EXP TOTAL
- - - - -
EX

AL NOOR TRADERS EXPENSE & SALARY DETAIL

NAME AMOUNT
SHOP EXPENSE 140,480
ELECTRIC BILL 5,000
SHOP RENT 29,250
DONATION
FUEL 20,000
RIKSHA RENT 7,700
KASHIF 50,000
LOADER SALARY 80,634
UN LOADING EXPENSE 8,100
IFTARI EXPENSE 6,440
EIDI EXPENSE 38,595
EXTRA LABOUR SALARY 10,000
CIVIL HOSPITAL EIDI EXP 12,045
ENTERTAINMENT 4,000
GARI RENT EXPENSE 8,500

TOTAL EXPENSE 420,744

PENDING EXP
17000
2000
EXPENSE & SALARY DETAIL T.AMOUNT PROFIT DETAIL AL NOOR MARCH-2025
COMMISION
TOTAL PROFIT AL NOOR

TOTAL AMOUNT
EXP M/O JANURARY-25

NET PROFIT

- 420,744
843,876

A 232,722.60
B 105,783
843,876 C 84,626.40
420,744

423,132
423,132.00