POWER COSTING 2007

Total units required for beverages

Total Diesl (HSD)
Total Diesl (HSD) transfer to FO
Net Diesel (HSD) USED FOR Generation
Total Amt (HSD)
Total Diesl (FO)
Total Diesl (FO)
Total Amt (FO)

Maintenance Amount(HSD DG)

Maintenance Amount(FO DG)]
FO In KG for boiler
Amt of FO for Boiler
LPG Gas Consumed 33 kg
Amt of LPG+other
Actual Rate
HSD
FO For DG
FO For Boiler
LPG Gas
Total Unit generated HSD DG
Total Unit generated FO DG
KWH Per Hour Per LTR (Actual) HSD
KWH Per Hour Per LTR (Actual) FO
KWH Per Hour Per kg (Actual) FO
KWH Per Hour Per LTR (Budget) HSD
KWH Per Hour Per LTR (Budget) FO
KWH Per Hour Per LTR (Actual) Both FO+HSD AVG
Rs Per Kwh/Hour HSD
Rs Per Kwh/Hour FO
Maint.cost per unit HSD
Maint.cost per unit FO
Power cost per unit HSD
Power cost per unit FO
Power cost per unit combined FO+HSD DG
BUDGETED ON ACTUAL PRODUCTION DATA
Fixed power
Admn Light
Syrup Rooms ac
ETP
Misc.
Total Fixed power as per budget (A)

Variable power
(a) Blowing per c/s
600 ml
2000ml
1 ltr water
2 ltr water
Blowing Power Budgeted
600 ml
600 ml Soda

LTR
LTR
LTR
RS
LTR
KG
RS

YTD
798277
23281
774996
22510661
2780190
2605279
48151403

Jan.07
17880
4095
13785
537461
248689
231141
3610422

Feb.07
670.00
670.00
0
20140
250044
235658.00
3772885

RS
RS
IN KG
RS
IN KG
RS

2979743
1768146
360585
6472579
68924
2654086

17176.00
83825.00
16325
254997
4051
134372

76642.00
76339.00
27051.00
433087
4310.00
145980

RS PER LTR
RS PER/KG
RS PER/KG
RS PER KG
UNITS
UNITS
UNIT PER LTR
UNIT PER LTR
UNIT PER KG
UNIT PER LTR
UNIT PER LTR
UNIT PER LTR
RS PER UNIT
RS PER UNIT
RS PER UNIT
RS PER UNIT
RS PER UNIT
RS PER UNIT
RS PER UNIT

28.20
18.48
17.95
38.51
2732748
10500174
3.42
3.78
4.03
3.60
3.71
3.72
8.24
4.65
1.09
0.17
9.33
4.82
5.70

30.06
15.62
15.62
33.17
44847.00
919891.00
3.25
3.70
3.98
3.60
3.71
3.68
9.24
4.06
0.38
0.09
9.62
4.15
4.40

30.06
16.01
16.01
33.87
34982.00
922049.00
3.71
3.69
3.913
3.60
3.71
3.83
8.11
4.11
2.19
0.08
10.30
4.20
4.12

116880
66555
107949
84237
375621

10836
6392
8705
8841
34775

11117
5914
8931
9071
35033

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

827708.40
725534.16

27343.28
12457.92

42021.16
16999.68

units
units
units
units
units

Kwh per c/s

"
"

units
units

2000ml
1 ltr
2 ltr water

units
units
units

653259.75
690603.34
12980.88

25872.21
86508.66
0.00

61736.61
33946.92
3680.16

2910086.53

152182.07

158384.53

871614
871810
34126
520162
106660
1205067
382012

15353.83
20970.30
3019.89
20706.98
9434.35
47726.41
61791.90

51563
4043014.86
0.4052
0.2878
0.2323
0.3156

2272.61
181276.26
0.4626
0.2878
0.3000
0.3969

26392.22
28544.19
2194.27
31822.50
12873.81
113885.39
24247.80
3898.24
3333.37
247191.78
0.4994
0.2929
0.3156
0.2943

3028828
3029509
118588
903771
185319
1675025
1644294
29502
64505
10679340.67

53354
72871
10494
35978
16392
66339
205973
2843
464244.00

91712
99190
7625
55291
22368
158299
80826
8364
4170
527845.00

units

307963
95259
54477
90553
67674

18790
5855
3454
4704
4777

15646
4965
2641
3989
4051

nos
"
"
"
"
Kwh
"
"
"
"

26445623
15242275
20288984
276388
62253270

1282713
607801
2536918
0
4427432

2036694
1395866
990756
82068
4505384

852980
604656
699724
15173
2172533

39096
27799
84043

61298
44668
31704
3201
140871

Total blowing Power (a)

(b) Filling power (excluding blowing)

200ml
300ml
300ml soda
600ml
600ml soda
2000ml
Aqua Fina 1 Ltr
Aqua Fina 2 Ltr
BIB
Total Filling Power(b) as per budget
per c/s filling power budgeted EX.WATER
per c/s filling power on ltr basis budgetd BEV
per c/s filling power on ltr basis budgetd WAT
per c/s filling power on ltr basis 2005 water
Production Actual in c/s
200ml
300ml
300ml soda
600ml
600ml soda
2000ml
Aqua Fina 1 Ltr
Aqua Fina 2 Ltr
BIB
Total production in c/s

ACTUAL DATA
Fixed power actual (A)
Admn Light
Syrup Rooms ac
ETP
Misc.
Variable power
(a) Blowing
Bottle Production
600/500 ml
2000ml
1000 ml
2000 ml water
Total Prod.
Units Consumed
600/500 ml
2000ml
1000 ml
2000 ml water
Total units Consumed (b) blowing Actual
Per c/s blowing Power

Kwh
"
"
"
"
"
"
"
"
UNITS PER C/S
UNITS PER C/S
UNITS PER C/S
UNITS PER C/S
C/S
"
"
"
"
"
"
"
"
"

150938

600/500 ml
2000ml
1000 ml
2000 ml WATER
(b) Filling power actual only beverage EX.Water
(b) Filling power actual only Aqua Fina
COST OF FILLING POWER
FO Consumption (kg Per C/S) Actual
FO Consumption (Rs. Per c/s) Actual
LPG GAS Actual
LPG Gas Consumed per c/s in Rs
LPG Gas Consumed per c/s in qty
Power for fork-Lift per c/s
Total fork lift cost per c/s
Fixed Power Cost Actual
Huskey porduction Actual

Units

kg per c/s
Rs per c/s

RS PER C/S
KG PER C/S
RS PER C/S
RS PER C/S
RS PER C/S
In Nos

0.0323
0.0397
0.0345
0.0549
3515947.00
441601.00
2.11

0.73
0.41
0.40
0.00
133537.00
58540.00

0.72
0.29
0.38
0.35
241598.00
19398.00

0.0338
0.6061

0.035
0.55

0.051
0.82

0.22
0.00581
0.0385
0.26
0.21
223987480
0.17
37800680.165442

0.26
0.008
0.05
0.31
0.24
23695938

0.25
0.007
0.04
0.29
0.17
20413194

Mar.07

Apr.07

May.07
120792

June.07
July.07
Aug.07
Sep.07
Oct.07
Nov.07
105926
125382.80
83174
68571
27640
60374.7
7040
4741
815
3505
164983
105926
125383
76134
63830
26825
56870
4645179
2976521
3523257
2338853
1928217
777237
1697737
280114
269020
171917
173159
243411
216294
135529
264708
254224
162462.00
156982.00
225543
203628
124763
4812391
4502307
3034790
3116093
4323659
4123467
2945654

6105
1000
5105
177900
281563
265132
4295138

164983

120792
3416336
272574
257582
4651107

#DIV/0!
38599.00
73415
37302
604292
6602
231460

#DIV/0!
113005
109430.00
57543.00
1039042
9957
332210

#DIV/0!
76901
54441
64796.00
1177991
12001
405241

#DIV/0!
121128
54246
38409
680223
7492
254060

#DIV/0!
178000.00
75000.00
40983.00
765562
6227.00
219128.00

245000
146000
25468.5
505550
5154
181369.26

65315
188000
20761
397988
4349
155202

31744
136256
12548
254097
3813
136822

168361
565796
17363
409940
3081
115297

29.14
16.20
16.20
35.06
20081
1089762
3.93
3.87
4.11
3.60
3.71
3.86
7.41
4.19
1.92
0.07
9.33
4.25
4.13

28.28
18.06
18.06
33.36
428811
1047711
3.55
3.84
4.067
3.60
3.67
3.75
7.97
4.70
0.26
0.10
8.23
4.80
5.61

28.16
18.18
18.18
33.77
575598
1066583
3.49
3.81
4.029
3.60
3.67
3.69
8.07
4.77
0.13
0.05
8.20
4.83
5.84

28.10
17.71
17.71
33.91
367974
1023738
3.47
3.81
4.027
3.60
3.67
3.71
8.09
4.65
0.33
0.05
8.42
4.71
5.50

28.10
18.68
18.68
35.19
422289
639602
3.37
3.72
3.937
3.60
3.47
3.57
8.34
5.02
0.42
0.12
8.76
5.14
6.41

28.12
19.85
19.85
35.19
287852
625500
3.78
3.61
3.985
3.60
3.71
3.56
7.44
5.50
0.85
0.23
8.29
5.73
6.40

28.12
19.17
19.17
35.69
225925
918143
3.54
3.77
4.071
3.60
3.71
3.67
7.94
5.08
0.29
0.20
8.23
5.29
5.69

28.12
19.06
20.25
35.88
96686
895021
3.60
4.14
4.395
3.60
3.47
4.07
7.80
4.61
0.33
0.15
8.13
4.76
5.11

28.12
21.73
23.61
37.42
172879
474905
3.04
3.50
3.806
3.60
3.72
3.31
9.25
6.20
0.97
1.19
10.22
7.39
8.30

13000
7000
11500
8000
39500

13000
7000
11500
8000
39500

13000
7000
11500
8000
39500

13000
7000
11500
8000
39500

7328
5651
9388
5464
27831

6057
3536
6622
4891
21106

7678
4345
8394
6200
26617

8094
4724
8848
6535
28201

7170
4100
5760
5850
22880

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

0.76
0.39
0.42
0.44

91614.20
8649.56

69666.16
7788.48

88868.32
2881.92

76056.24
18857.12

57239.40
7394.80

50889.60
9213.48

71278.88
10598.20

51968.80
15364.92

39542.80
27319.72

72180.81
55965.84
9300.72

103925.25
75645.78
0.00

105497.34
84315.42
0.00

62643.36
22921.50
0.00

53819.22
45971.94
0.00

48745.32
50302.56
0.00

40095.12
60267.48
0.00

44594.16
74994.08
0.00

21059.22
36786.96
0.00

237711.13

257025.67

281563.00

180478.22

164425.36

159150.96

182239.68

186921.96

124708.70

55441.17
54602.60
2824.20
69379.16
6550.29
133151.78
39975.60
9851.86
4774.63
376551.28
0.4568
0.2965
0.3227
0.3623

170278.65
192892.99
2145.35
52757.97
5898.19
191710.68
54032.70
0.00
5185.51
674902.05
0.3776
0.2878
0.3000
0.2592

205657.74
201388.34
4176.45
67299.71
2182.47
194610.71
38513.79

148292.23
115003.24
3046.65
57597.16
14280.44
115558.07
10470.14

90832.62
83343.34
3352.55
43347.23
5600.06
99280.20
20999.17

61810.16
68547.21
3050.39
38538.54
6977.34
89920.38
22977.32

56829.67
50959.39
2817.87
53979.28
8025.98
73963.38
27529.12

20576.62
36786.00
2113.69
39355.82
11635.81
82262.75
34255.97

20149.57
16732.55
3677.74
29945.64
20689.14
38847.90
16803.63

7955.32
721784.52
0.3733
0.2878
0.1918
0.2544

5159.13
469407.06
0.3770
0.2878
0.1918
0.2577

192656
189742
9814
120545
11381
185079
133252
21138
5973
869580.00

591712
670296
7455
91666
10248
266475
180109

714653
699817
14513
116932
3792
270506
200751

515310
399632
10587
100074
24812
160624
54575

315640
289615
11650
75315
9730
137998
109457

214788
238199
10600
66960
12123
124988
119768

197481
177082
9792
93788
13945
102808
143494

71503
127830
7345
68380
20217
114344
178557

70019
58145
12780
52030
35947
53998
87588

6487
1824448.00

9952
2030916.00

6454
1272068.00

4820
954225.00

5585
793011.00

6068
744458.00

4384
592560.33

4068
374575.00

25844
8506
4580
7524
5234

35823
11790
6348
10429
7255

45168
14865
8004
13150
9148

34770
11443
6162
10123
7042

27331
7196
5550
9219
5366

26010
7465
4357
8160
6028

26914
7764
4394
8487
6269

28712
8240
4810
9008
6654

9272
2906
1662
2334
2371

3246856
1709234
1639211
196040
6791341

2648039
2399801
2194772

2743816
2439285
2446317

3026271
1644083
675332

2007771
1285378
1339196

2110153
1170627
1471897

2574670
953828
1761150

1956704
962180
2201094

2220041
530802
1085796

7242612

7629418

5345686

4632345

4752677

5289648

5119978

3836639

88343
75976
50760
11972
227051

81119
87014
79235

90571
93842
84020

106370
62373
29405

55194
50390
47837

72273
40256
42456

90248
40764
61638

69756
46479
79277

75800
24304
39512

247368

268433

198148

153421

154985

192650

195512

139616

3852.96
4464.48
4850.57
3504.43
3251.83
350608.12
296285.82
278955.27
230491.09
150098.01
0.3902
0.4060
0.4184
0.4740
0.4645
0.2878
0.2878
0.2878
0.2878
0.2878
0.1918
0.1918
0.1918
0.1918
0.1918
0.32 0.312399929 0.358323802 0.336676519 0.348708461

0.65
0.40
0.37
0.55
247158.00
46687.00

0.74
0.33
0.43

0.79
0.35
0.41

0.84
0.34
0.52

0.66
0.35
0.43

0.82
0.31
0.35

0.84
0.38
0.42

0.86
0.43
0.43

0.82
0.41
0.44

499573.00
40515.00

483944.00
44475.00

413418.00
14331.00

415052.00
37186.00

388613.00
40700.00

328674.00
37138.00

188324.00
45473.00

172196.00
23310.00

0.043
0.69

0.032
0.57

0.0319
0.58

0.0302
0.53

0.0429
0.80

0.0321
0.64

0.0279
0.53

0.0212
0.43

0.0464
1.09

0.24
0.007
0.03
0.27
0.16
15741654

0.16
0.005
0.02
0.19
0.14
21363666

0.18
0.005
0.03
0.21
0.17
26494962

0.18
0.005
0.03
0.21
0.18
23242722

0.21
0.006
0.04
0.25
0.24
14819826

0.21
0.006
0.05
0.25
0.27
9413112

0.19
0.005
0.04
0.23
0.26
17212164

0.21
0.006
0.04
0.25
0.32
15491736

0.28
0.007
0.08
0.36
0.25
10348074

Dec.07
16779
1415
15364
471825
237876
223456
5275796

1998604
43000
2035
48046
1887
69519
28.12
22.18
23.61
36.84
54824
877269
3.27
3.69
3.926
3.60
3.72
3.66
8.61
6.01
36.45
0.05
45.06
6.06
8.36

6599
3892
5302
5384
21178

0.76
0.39
0.42
0.44
20377.12
3316.64

18550

466799

670

793338
23281
770057
22333897
2752366.138
235658
2600986
48199554

93818
160164
43387

76642.00
76339.00
27062

8361

4310

3107971
1768077
360584
6472579
69188
2360221
28.15
18.53
17.95
34.11
2732748
10500174
3.4446
3.81
4.04
0.00
0.00
3.76
8.17
4.65
1.14
0.17
9.31
4.82
5.70

13091.13
66585.68
0.00
103370.57

0.00
2040.31
1707.36
15431.53
2511.68
24149.18
30415.16
2958.46
79213.68
0.5990
0.2878
0.1918
0.344598629

7090
5933
26812
4364
33567
158537.3333
3701
240004.33

13683
4264
2515
3425
3479

704799
260782
1969967
2935548
22912
10791
69837
103540

0.78
0.37
0.43
3860.00
33848.00

0.0085
0.20

0.26
0.007
0.12
0.39
0.59
25750432

PARTICULARS

CONC

CROWN\
CAPS

SUGAR

CO2/NO2

OTHERS

TOTAL COST
31-Dec-07

TOTAL COST
31-Dec-06

PEPSI
PEPSI
PEPSI
PEPSI

-200 ML
-300 ML
-600 ML (24)
-2000ML (9)

26.60
0.00
79.79
99.73

6.30
0.00
12.97
4.86

15.27
0.00
45.80
57.25

0.28
0.00
0.98
1.23

124.77
124.77
145.52
244.17

173.22
124.77
285.06
407.25

43.55
59.33
177.86
179.22

7 UP
7 UP
7 UP
7 UP

-200 ML
-300 ML
-600 ML (24)
-2000ML (9)

27.29
0.00
0.00
0.00

1.03
0.00
0.00
0.00

16.13
0.00
#DIV/0!
0.00

0.28
0.00
0.00
0.00

124.77
124.77
145.52
244.17

169.50
124.77
#DIV/0!
244.17

45.71
62.62
184.63
187.67

MIRINDA
MIRINDA
MIRINDA
MIRINDA

-200 ML
-300 ML
-600 ML (24)
-2000ML (9)

0.00
0.00
0.00
95.34

0.00
0.00
0.00
4.86

#DIV/0!
0.00
#DIV/0!
72.49

#DIV/0!
0.00
#DIV/0!
0.75

124.77
124.77
145.52
244.17

#DIV/0!
124.77
#DIV/0!
417.60

47.46
65.21
189.65
193.97

M-LEMON
M-LEMON
M-LEMON
M-LEMON

-200 ML
-300 ML
-600 ML (24)
-2000ML (9)

#DIV/0!
#VALUE!
#VALUE!
#VALUE!

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

124.77
124.77
145.52
244.17

#DIV/0!
#VALUE!
#VALUE!
#VALUE!

44.01
59.96
178.93
180.55

EVERESS SODA
EVERESS SODA

-300 ML
-600 ML (24)

0.00

0.00
12.97

0.00

0.00
1.25

124.77
145.52

124.77
159.75

12.68
84.54

MOUNTAIN DEW
MOUNTAIN DEW
MOUNTAIN DEW
MOUNTAIN DEW

-200 ML
-300 ML
-600 ML (24)
-2000ML (9)

28.63
0.00
85.88
0.00

6.21
0.00
12.97
4.86

17.16
0.00
51.48
64.35

0.23
0.00
0.90
0.00

124.77
124.77
145.52
244.17

177.00
124.77
296.75
313.38

45.37
62.06
183.29
186.42

BREAKUP OF OVERHEADS
PARTICULARS

POWER
SALARY
STORES

TOTAL

BEVERAGES
PREFORM
40.75 LABEL
80.83 TAPE
CARTONS
OVERHEADS
121.58

500 ML
73.62
3.53
0.40
Err:509
124.77
Err:509

BREAK-UP OF OTHER COST OF PET

600 ML
AQUA (1) AQUA (2) AQUA (3)
0.00
#REF!
#REF!
#REF!
3.53
0.40
16.82
#REF!
#REF!
124.77
#DIV/0!
#DIV/0!
#DIV/0!
145.52
#VALUE!
#REF!
#REF!

600 ML GOLD
Err:509
3.53
0.40
Err:509
124.77
Err:509

2000ML
96.39
2.57
0.40
20.04
124.77
244.17

AV WG DIRECT
COST OF 300ML

#VALUE!

DIFF

TOTAL COST
31-Mar-07

129.67
65.44
107.20
228.03
123.79
62.15
#DIV/0!
56.50
#DIV/0!
59.56
#DIV/0!
223.63
#DIV/0!
#VALUE!
#VALUE!
#VALUE!
112.09
75.21
131.63
62.71
113.46
126.96
-

42.63
57.89
175.04
177.60

44.47
60.46
179.41
183.04
45.03
61.32
181.27
185.40
47.26
62.54
175.21
177.81

13.33
85.13

43.74
59.51
178.11
181.93

RAW CHART M/O AUG-12

OPENING
Item Description

UOM

IRM ADHESIVE (WATER BASED)

IRM ADHESIVE (WATER BASED) SA-54
IRM ADHESIVE HM-1195N (WATER BASED)
IRM GUM

pGS
pGS
pGS
pGS

IRM BOX PET 2.0 LTR (9 B/S)

IRM BOX PET 2.25 LTR (9 B/S)
IRM BOX PET 600 ML (06 B/S)
IRM BOX PET 600 ML (4 B/S)
IRM BOX PET 600ML.24B\S(CAROLINA)
IRM BOX PET 500 ML SLICE (24 B/S)
IRM BOX PET 1.2 LTR SLICE (12 B/S)
IRM BOX PET 350 ML SLICE(24 B/S)
IRM BOX PET 350 ML NIMBU (24 B/S)
IRM BOX PET 350 ML APPLE (24 B/S)
IRM BOX PET 1.2 LTR TWISTER (12 B/S)
IRM BOX PET 1.2 LTR TWISTER APPLE (12 B/S)
IRM BOX PET 500 ML NIMBU (24 B/S)

NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS

IRM CAP EV- SODA

IRM CAP 'PEPSI' T/F
IRM CAP 'SLICE'
IRM CAP 'TWISTER'
IRM CAP 'TWISTER' APPLE
IRM CAP 'NIMBOOZ'
IRM CAP '7 UP

NOS
NOS
NOS
NOS
NOS
NOS
NOS

IRM CARBON DI-OXIDE GAS

pGS

IRM CONCENTRATE 'SLICE-MANGO'

IRM CONCENTRATE 'SLICE-MANGO' MSCSD
IRM CONCENTRATE `7-UP'
IRM CONCENTRATE `MIRINDA LEMONADE'
IRM CONCENTRATE `MIRINDA ORANGE'
IRM CONCENTRATE `MIRINDA ORANGE' MSCSD
IRM CONCENTRATE `MIXED FRUIT
IRM CONCENTRATE `MOUNTAIN DEW' ( NEW )
IRM CONCENTRATE `PEPSI'
IRM CONCENTRATE `DIET PEPSI'
IRM CONCENTRATE `TWISTER ORANGE'
IRM CONCENTRATE `TWISTER APPLE
IRM CONCENTRATE `NIMBOO'

UNIT
UNIT
UNT
UNIT
UNT
UNT
UNT
UNT
UNT
UNT
UNT
UNT
UNT

IRM CROWN CORK 'EVERVESS SODA' (NOS)

IRM CROWN CORK 'MIRINDA LEMON' (NOS)
IRM CROWN CORK 'MIRINDA ORANGE' (NOS)
IRM CROWN CORK 'MONTAIN DEW' (NOS)
IRM CROWN CORK 'PEPSI' (NOS)
IRM CROWN CROK 7UP
IRM CROWN CORK `SLICE'
IRM CROWN CORK `TWISTER ORANGE'
IRM CROWN CORK `TWISTER APPLE
IRM CROWN CORK `NIMBOO'
IRM CROWN CORK `SLICE' NEW

GROSS
GROSS
GROSS
GROSS
GROSS
GROSS
GROSS
GROSS
GROSS
GROSS
GROSS

IRM LABEL - 2 LTR (7UP) CAROLINA OLD

IRM LABEL - 2 LTR (7UP) CAROLINA NEW/ASSORTED

pGS
pGS

NAME
ADH
ADH
ADH
ADH
ADH Total
BOX BEV
BOX BEV
BOX BEV
BOX BEV
BOX BEV
BOX SLICE
BOX SLICE
BOX SLICE
BOX SLICE
BOX SLICE
BOX SLICE
BOX SLICE
BOX SLICE
BOX BEV Total
CAP BEV
CAP BEV
CAP SLICE
CAP SLICE
CAP SLICE
CAP SLICE
CAP SLICE
CAP BEV Total
CO2
CO2 Total
CONC
CONC
CONC
CONC
CONC
CONC
CONC
CONC
CONC
CONC
CONC
CONC
CONC
CONC Total
CROWN
CROWN
CROWN
CROWN
CROWN
CROWN
CROWN
CROWN
CROWN
CROWN
CROWN
CROWN Total
LABEL BEV
LABEL BEV

Quantity

Amount

689.17
689.17
85,382.00
49,739.00
119,339.00
100,992.00
32,149.00
34,840.00
17,129.00
9,106.00
6,120.00
3,250.00
10,638.00
468,684.00
296,770.00
5,834,602.00
4,246,852.00
15,200.00
91,200.00
829,931.00

342,627.03
342,627.03
1,596,553.78
1,088,634.34
1,641,739.35
1,322,348.81
591,239.13
500,186.27
237,627.09
102,819.88
105,019.20
55,770.00
134,370.29
7,376,308.14
153,938.30
3,013,203.10
1,850,758.13
6,954.48
50,160.00
363,287.27

11,314,555.00
65,987.40
65,987.40
816.00
36.00
30.00
861.00
432.00
326.00
12.00
2,513.00
1,428.00
7,364.26
15,479.39
14,003.98
5,588.60
20,945.33
4,550.00

5,438,301.28
406,581.98
406,581.98
15,313,935.27
676,357.34
562,838.10
15,982,733.63
8,121,096.73
18,158,609.89
309,487.00
59,125,057.96
46,410.00
272,410.12
572,737.40
518,147.42
206,778.13
774,977.06
114,887.51

980.39

31,858.15

70,339.95
274.29
3,201.20

2,538,205.79
91,365.80
1,042,301.95

IRM LABEL - 2 LTR (MIRINDA LEMON)

IRM LABEL - 2 LTR (MIRINDA LEMON) NEW
IRM LABEL - 2 LTR (MOUNTAIN-DEW-NEW)
IRM LABEL - 2 LTR (PEPSI-CAROLINA)
IRM LABEL - 2 LTR(MIRINDA-ORANGE)CAROLINA
IRM LABEL - 2LTR (MOUNTAIN-DEW CAROLINA)
IRM LABEL - 2.25 LTR ( PEPSI CAROLINA)
IRM LABEL - 2.25 LTR ( M.O CAROLINA)
IRM LABEL - 2.25 LTR ( M.DEW CAROLINA)
IRM LABEL - 2.25 LTR ( 7 UP CAROLINA)
IRM LABEL - 600 ML (M-LEMON) new
IRM LABEL - 600 ML (MIRINDA-LEMON)
IRM LABEL - 600 ML (MOUNTAIN-DEW) NEW
IRM LABEL - 600 ML (MOUNTAIN-DEW)-CAROLINA
IRM LABEL - 600 ML (PEPSI)
IRM LABEL - 600ML 7UP (CAROLINA)
IRM LABEL - 600ML 7UP- ASSORTED
IRM LABEL - 600ML SODA (CAROLINA)
IRM LABEL-600 ML 'PEPSI' (CAROLINA)
IRM LABLE - 600ML.MIRINDA ORANGE CAROLINA

pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS
pGS

IRM SLEEVE /MIRINDA ORANGE / 7UP 600 ML

IRM SLICE-SLEEVE 500 ML
IRM SLICE-SLEEVE 1.2 LTR
IRM SLICE-SLEEVE 350 ML
IRM TWISTER ORANGE-SLEEVE 350 ML/500ML
IRM TWISTER ORANGE-SLEEVE 1.2 LTR
IRM TWISTER NIMBOO-SLEEVE 200 ML
IRM TWISTER NIMBOO-SLEEVE 350 ML
IRM TWISTER NIMBOO-SLEEVE 500 ML
IRM SLICE-SLEEVE 200 ML
IRM SLICE-SLEEVE 250 ML
IRM SLEEVE PEPSI 600 ML

NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS

IRM PET PREFOIRM 25.5 GM(CLEAR)

IRM PET PREFOIRM 25.5 GM(GREEN)
IRM PET PREFORM 52 GM (GREEN)
IRM PET PREFORM 52 GM (CLEAR)
IRM PET PREFORM 49.5 GM (TWISTER)
IRM PET PREFORM 24 GM (NIMBOOZ)
IRM PET PREFORM 25.5 GM (SLICE)
IRM PET PREFORM 22.3 GM (SLICE)
IRM PET PREFORM 48 GM (SLICE)

NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS
NOS

IRM SUGAR.
IRM SUGAR. (SLICE)

KGS
KGS

IRM ADHESIVE TAPE (MOUNT-DEW) 650 MTR

IRM ADHESIVE TAPE(7UP)650MTR
IRM ADHESIVE TAPE(PLAIN)650 MTR
IRM ADHESIVE TAPES (M-L) 650 MTR
IRM ADHESIVE TAPES (M-O) 650 MTR
IRM ADHESIVE TAPES (PEPSI)650 MTR
IRM ADHESIVE TAPES (SLICE)650 MTR
IRM ADHESIVE TAPES (NIMBOOS)650 MTR
IRM ADHESIVE TAPES (TWISTER) 650 MTR

ROL
ROL
ROL
ROL
ROL
ROL
ROL
ROL
ROL

MANGO PULP ALPHNASO

MANGO PULP TOTAPURI
ORNXE PULP
NIMBOO PULP

KGS
KGS
KGS
KGS

LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV
LABEL BEV Total
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE
SLEEVE

275.74
-

99,955.57
-

161.55
81.40
149.74
1,000.44
1,211.95
1,290.27
66.60
224.46

53,249.93
27,520.45
56,004.88
337,284.36
413,587.75
436,840.53
20,761.10
76,860.24

440.97
-

146,929.29
-

1,327.46
505.44
2,090.48
186.05
12,488.02
1,903,413.00
2,263,804.00
1,106,772.00
2,236,285.00
356,386.80
204,132.50
635,086.00
2,666,170.00
1,096,282.00
-

433,435.03
167,536.58
674,225.50
59,371.73
4,137,230.69
805,948.90
1,132,820.37
1,332,298.99
456,973.36
72,747.67
277,620.20
204,731.81
553,827.24
619,317.05
-

SLEEVE TOTAL

12,468,331.30

5,456,285.59

PREFORMS
PREFORMS
PREFORMS
PREFORMS
PREFORMS
PREFORMS
PREFORMS
PREFORMS
PREFORMS
PREFORMS Total
SUGAR
SUGAR
SUGAR Total
TAPE
TAPE
TAPE
TAPE
TAPE
TAPE
TAPE
TAPE
TAPE
TAPE Total

171,330.00
300,841.00
378,560.00
861,432.00
43,500.00
59,408.00
4,645,171.00
1,179,323.00
7,639,565.00
381,957.43
365,002.05
746,959.49
336.00
117.54
235.10
114.76
599.93
206.86
120.45
275.06
2,005.71
15,104.37
607,728.00
28.59

498,477.95
891,645.37
2,113,322.19
4,973,582.86
216,688.50
167,342.57
13,004,671.51
6,897,296.22
28,763,027.17
11,993,976.78
11,627,440.88
23,621,417.66
80,642.73
27,056.03
51,018.15
27,542.64
134,786.32
49,601.55
32,299.49
59,534.49
462,481.40
1,194,132.11
48,426,308.73
9,022.41

APPLE PULP
MIXED FREUIT JUICE

KGS
KGS

LAMINATES SLICE
LAMINATES NIMBOO

NOS
NOS

STRAW
TRAY SLICE
TRAY NIMBOO
POLY SHRINp FILM 240 * 160 MM
POLY SHRINp FILM 320 * 200 MM
MPM STRIP

NOS
NOS
NOS
KGS
KGS
NOS

LAMINATES TOTAL

622,860.96
2,903,900.00
1,029,000.00
3,932,900.00
7,076,018.00
69,498.00
99,000.00
702.58
370.60

49,629,463.25
6,040,399.32
2,075,820.01
8,116,219.33
869,801.77
294,185.01
396,136.72
76,066.43
40,451.23

OTHER TOTAL

7,245,589.18

1,676,641.16

68,863,149.61
44,593,468.17
45,306,622.06
(713,153.89)

261,968,457.76
197,089,848.43
200,115,870.96
(3,026,022.53)

PULP TOTAL

Grand Total
TOTAL

TOTAL

PURCHASE
RATE

Quantity

NON RETURNABLE

Amount

RATE

497.16
497.16
18.70
21.89
13.76
13.09
18.39
14.36
13.87
11.29
17.16
17.16
12.63
172.30
0.52
0.52
0.44
0.46
0.55
0.44
2.92
6.16
6.16
18,767.08
18,787.70
18,761.27
18,562.99
18,798.84
55,701.26
25,790.58
175,169.72
32.50
36.99
37.00
37.00
37.00
37.00
25.25
32.50

135,620.00
88,050.00
13,450.00
4,200.00
(50.00)
241,270.00
2,565,000.00
-

2,589,073.31
1,353,494.64
176,195.00
77,952.50
(693.64)
4,196,021.81
1,359,449.10
-

2,565,000.00
42,160.00
42,160.00
36.00
540.00
180.00
756.00
4,969.00
5,005.00
9,970.00
-

1,359,449.10
271,829.00
271,829.00
679,211.95
10,028,272.62
10,017,035.32
20,724,519.89
183,853.00
185,185.00
368,890.00
-

275.24
333.10
325.60

19,944.00
-

737,928.00
-

19.09
15.37
13.10
18.56
13.87
17.39
0.53
0.53
6.16
6.45
18,867.00
18,570.88
55,650.20
27,413.39
37.00
37.00
37.00
37.00
-

Quantity

BRANCH
TRANSFER

Amount
-

362.50
#DIV/0!
329.61
338.09
374.01
337.14
341.26
338.57
311.73
342.43
333.20
-

###
545.30
555.00
531.50
545.30
-

326.51
331.47
322.52
319.12
331.30
0.42
0.50
1.20
0.20
0.20
1.36
0.32
0.21
0.56
4.57

824.90
3,002.00
-

2.91
2.96
5.58
5.77
4.98
2.82
2.80
#DIV/0!
5.85
#DIV/0!
31.40
31.86
31.40
240.01
230.19
217.01
240.00
224.67
239.78
268.15
216.44
230.58
79.06
79.68
315.59

###
###

1,916,544.00
1,193,472.00
420,390.00
569,430.00
4,099,836.00
63,900.00
63,900.00
204.00
49.00
253.00
-

180,950.34
182,956.04
176,403.00
180,950.34
272,747.35
994,007.07
5,577,143.04
3,544,611.84
2,320,552.80
3,109,087.80
5,577,143.04
20,128,538.52
2,272,327.12
32,000.00
2,304,327.12
48,960.80
11,760.00
60,720.80
-

331.84
329.65
331.90
331.84
-

322.52
331.11
-

2.91
2.97
5.58
5.46
4.91
35.56
36.06
240.00
240.00
240.00
-

474.33
2.08
2.02
4.10
0.12
4.23
4.00
108.27
109.15
225.78

28,800.00
311.00

121,910.00
35,271.00

29,111.00

157,181.00

7,094,343.00
7,065,232.00
7,064,686.70
545.30

51,091,703.31
50,934,522.31
45,176,428.93
5,758,093.38

4.23
113.41
5.40

123,675.87
123,675.87

FREE OF COST
NON
RETURNABEL

SALE

Quantity
###
###
###
###
###
###
###
-

###
###

NET PURCHASE

Amount
###
-

###
###
###
###

###
###
###
###
###
###
###
-

###
###
###
###
###
###

###

Quantity

Amount

135,620.00
88,050.00
13,450.00
4,200.00
(50.00)
-

2,589,073.31
1,353,494.64
176,195.00
77,952.50
(693.64)
-

241,270.00
2,565,000.00
2,565,000.00
42,160.00
42,160.00
36.00
540.00
180.00
756.00
4,969.00
5,005.00
9,970.00
19,944.00
-

4,196,021.81
1,359,449.10
1,359,449.10
271,829.00
271,829.00
679,211.95
10,028,272.62
10,017,035.32
20,724,519.89
183,853.00
185,185.00
368,890.00
737,928.00
-

SALE
Quantity

Amount
-

###

###
###
###
###
###
###

###
-

###
###
###
###

###
###
###
-

###
-

###

###

###

###

###
###
###
###
###
-

###

545.30
555.00
531.50
545.30
-

180,950.34
182,956.04
176,403.00
180,950.34
-

824.90
3,002.00
-

272,747.35
994,007.07
-

1,916,544.00
1,193,472.00
420,390.00
569,430.00
4,099,836.00
63,900.00
63,900.00
204.00
49.00
253.00
-

5,577,143.04
3,544,611.84
2,320,552.80
3,109,087.80
5,577,143.04
20,128,538.52
2,272,327.12
32,000.00
2,304,327.12
48,960.80
11,760.00
60,720.80
-

28,800.00
311.00
29,111.00

121,910.00
35,271.00
157,181.00

7,094,343.00
7,065,232.00
7,064,686.70
545.30

51,091,703.31
50,934,522.31
45,176,428.93
5,758,093.38

24.00
(24.00)

446,695.69
(446,695.69)

WORK IN PROCESS
Quantity

PRODUCTION ISSUE

Amount

Quantity

GENERAL ISSUE

Amount

Quantity

Amount

WIP opening

###
###
###
###

###
-

###
-

39.00

6.00

6.00

51.00

###
-

###

1,660.00
204.00
85.00
13,091.00

14,100.00
-

29,140.00
10,000.00
18,000.00
28,000.00

400.00
4,000.00

4,400.00

61,591.00
-

CLOSING
WIP closing

Quantity
###
416.47
416.47
52,385.00
39,380.00
121,000.00
80,875.00
31,040.00
35,450.00
14,800.00
9,106.00
6,120.00
3,250.00
8,875.00
402,281.00
6,000,373.00
3,885,400.00
15,200.00
91,200.00
823,500.00

(39.00)

(6.00)
(6.00)

(51.00)

10,815,673.00
18,832.43
18,832.43
639.00
12.00
696.00
372.00
347.00
12.00
2,078.00
1,428.00
7,700.23
5,110.17
3,360.91
3,204.80
24,659.44
4,550.00
980.39

50,993.94
216.29
3,201.20

consumption
QTY+WIP
416.47
416.47
52,385.00
39,380.00
121,000.00
80,875.00
31,040.00
35,450.00
14,800.00
9,106.00
6,120.00
3,250.00
8,875.00
402,281.00
6,000,373.00
3,885,400.00
15,200.00
91,200.00
823,500.00
10,815,673.00
18,832.43
18,832.43
678.00
12.00
702.00
372.00
353.00
12.00
2,129.00
1,428.00
7,700.23
5,110.17
3,360.91
3,204.80
24,659.44
4,550.00
980.39
50,993.94
216.29
3,201.20

Amount

RATE

207,051.79
207,051.79
1,000,063.45
861,907.56
1,664,589.63
1,059,462.50
576,106.10
508,943.84
205,317.35
102,819.88
105,019.20
55,770.00
112,101.55
6,252,101.06
3,180,195.58
6,954.48
50,160.00
360,472.22
3,597,782.28
116,036.18
116,036.18
0
12,724,078.57
225,452.45
6,993,166.63
19,662,543.84
0
0
0
39,605,241.48
46,410.00
284,837.92
189,076.18
124,353.60
118,577.67
912,399.20
114,887.51
31,858.12
1,822,400.21
72,046.11
59,859.02

497.16
497.16
19.09
21.89
13.76
13.10
18.56
14.36
13.87
11.29
17.16
17.16
12.63
172.87
0.53
0.46
0.55
0.44
1.98
6.16
6.16
18,767.08
18,787.70
18,798.84
55,701.26
112,054.87
32.50
36.99
37.00
37.00
37.00
37.00
25.25
32.50
275.24
333.10
18.70

Quantity
156.70
156.70
148,326.00
68,468.00
11,767.00
228,561.00
296,770.00
2,519,873.00
448,170.00
3,264,813.00
42,147.97
42,147.97
177.00
60.00
165.00
576.00
159.00
1,137.00
10,223.98
15,611.99
6,910.48
5,162.29
37,908.74
-

Amount
77,904.81
77,904.81
2,819,094.41
1,046,747.83
153,503.88
4,019,346.12
153,938.30
1,337,700.38
194,389.28
1,686,027.96
264,170.74
264,170.74
3,321,772.72
1,129,165.31
3,062,893.20
10,778,889.57
8,855,975.40
27,148,696.20
378,287.22
577,643.76
255,687.65
191,004.76
1,402,623.39
-

271.74
703.00
412.41
369.74
1,000.01
1,211.95
1,290.00
66.60
230.00
418.04
-

(1,660.00)
(204.00)
(85.00)
(13,091.00)

(14,100.00)
(29,140.00)
(10,000.00)
(18,000.00)
(28,000.00)

(400.00)
(4,000.00)

1,327.46
363.14
2,636.02
186.05
13,903.65
1,914,745.00
2,017,785.00
1,166,196.00
2,240,298.00
356,386.80
204,132.50
498,736.00
2,738,142.00
1,058,682.00
-

271.74
703.00
412.41
369.74
1,000.01
1,211.95
1,290.00
66.60
230.00
418.04
-

12,195,103.30

1,327.46
363.14
2,636.02
186.05
13,903.65
1,914,745.00
2,017,785.00
1,166,196.00
2,240,298.00
356,386.80
204,132.50
498,736.00
2,738,142.00
1,058,682.00
12,195,103.30

796,992.00
815,808.00
192,720.00
835,110.00
43,500.00
79,056.00
4,136,433.00
1,208,080.00
8,107,699.00
14,368.00
185,932.05
200,300.05
36.00
47.54
140.47
60.76
174.00
656.00
288.00
168.00
275.06
1,845.83
11,330.00
554,496.00
0.07

798,652.00
816,012.00
192,805.00
848,201.00
43,500.00
79,056.00
4,136,433.00
14,100.00
1,208,080.00
8,136,839.00
24,368.00
203,932.05
228,300.05
36.00
47.54
140.47
60.76
174.00
656.00
288.00
168.00
275.06
1,845.83
11,730.00
558,496.00
0.07

98,505.57
231,717.77
139,432.33
138,286.35
337,139.39
413,587.75
436,750.81
20,761.10
78,758.67
139,289.75
433,435.03
120,371.04
850,173.26
59,371.73
3,629,485.67
810,747.13
1,009,711.07
1,403,831.82
457,793.40
72,747.67
277,620.20
160,776.85
568,777.54
0
4,762,005.67
2,323,646.83
2,418,531.12
1,076,339.51
4,897,192.07
216,688.50
222,687.76
11,580,403.04
#DIV/0!
7,065,482.16
#DIV/0!
866,542.52
866,542.52
8,640.29
10,943.03
30,482.73
14,582.64
147,383.04
69,056.22
45,049.23
59,534.49
385,671.66
927,358.63
44,503,297.07
-

362.50
329.61
338.09
374.01
337.14
341.26
338.57
311.73
342.43
333.20
326.51
331.47
322.52
319.12
5,059.95
0.42
0.50
1.20
0.20
0.20
1.36
0.32
0.21
4.43
2.91
2.96
5.58
5.77
4.98
2.82
2.80
5.85
35.56
35.56
240.01
230.19
217.01
240.00
224.67
239.78
268.15
216.44
1,876.24
79.06
79.68
-

310.60
198.49
325.30
171.83
-

102,385.77
66,381.22
114,323.87
58,370.23
-

136.29
267.36
1,409.87
447,020.00
-

45,878.50
88,354.90
475,694.49
223,691.34
-

447,020.00

223,691.34

882,882.00
678,505.00
606,230.00
695,622.00
449,526.00
3,312,765.00
526,289.43
80,849.00
607,138.43
138.00
30.63
160.54
44.43
373.60
6,596.37
47,465.00
-

2,569,094.27
2,013,446.59
3,370,060.59
4,068,260.26
1,255,001.37
13,275,863.08
16,844,167.26
2,582,221.22
19,426,388.48
33,121.12
6,975.37
38,531.78
10,652.39
89,280.66
521,500.64
3,782,209.72
-

(4,400.00)
-

(61,591.00)

565,826.07
1,181,855.00
1,001,000.00
2,182,855.00
5,404,000.00
23,300.00
99,000.00
36.00
311.00
5,526,647.00

570,226.07
1,181,855.00
1,001,000.00
2,182,855.00
5,404,000.00
23,300.00
99,000.00
36.00
311.00
5,526,647.00

45,430,655.69
2,458,375.34
2,019,335.11
4,477,710.45
664,273.15
98,628.89
396,136.72
3,897.62
33,945.85
1,196,882.24

60,554,886.10
40,084,454.73
40,797,742.74
(713,288.00)

60,620,877.10
40,146,045.73
40,797,742.74
(651,697.00)

#DIV/0!
#DIV/0!
165,861,549.08
-

158.74
2.08
2.02
4.10
0.12
4.23
4.00
108.27
109.15
225.78

54,061.37
1,446,948.00
1,446,948.00
1,075,465.00
45,187.00
666.58
370.60
1,121,689.18

4,303,710.36
3,009,794.88
3,009,794.88
132,201.78
191,276.57
72,168.81
40,451.23
436,098.39

121,296.94
240,779.80

21,132,259.73
10,566,129.86
10,566,183.75
53.89

151,678,581.80
75,839,290.90
75,843,729.88
(4,438.98)

RATE
497.16
497.16
19.01
15.29
13.05
17.59
0.52
0.53
0.43
0.52
6.27
6.27
18,767.08
18,819.42
18,562.99
18,713.35
55,697.96
23,877.48
37.00
37.00
37.00
37.00
37.00
-

329.64
334.44
351.44
339.69
336.62
330.47
337.40
0.50
0.50
2.91
2.97
5.56
5.85
2.79
4.01
32.01
31.94
32.00
240.01
227.72
240.01
239.78
238.97
79.06
79.68
-

79.61
2.08
2.08
0.12
4.23
108.27
109.15
0.39

(651,643.11)

PRODUCTION
PEPSI200ML
PEPSI300ML
PEPSI500ML
PEPSI600ML(24B/S)
PEPSI2000ML(9B/S)
PEPSI2250ML(9B/S)
7UP200ML
7UP300ML
7UP500ML
7UP600ML
7UP2000ML(9B/S)
7UP2250ML(9B/S)
MIR.ORANGE200ML
MIR.ORANGE300ML
MIR.ORANGE500ML
MIR.ORANGE600ML(24B/S)
MIR.ORANGE2000ML(9)
MIR.ORANGE2250ML(9)
MIR.LEMON200ML
MIR.LEMON300ML
MIR.LEMON600ML(24)
MIR.LEMON2000ML(9)
MIR.LEMON2250ML(9)
SODA500
SODA600ML(24B/S)
M.DEW200ML
M.DEW300ML
M.DEW500ML
M.DEW600ML(24)
M.DEW2000ML(9)
M.DEW2250ML(9)
SLICE200ML
SLICE250ML
SLICETETRA200ML
SLICE350ML
SLICE500ML
SLICE1.2LTR
TWISTERORANGE200ML
TWISTERORANGE250ML
TWISTERORANGE350ML
TWISTERORANGE1.2LTR
TWISTERAPPLE250ML
TWISTERAPPLE200ML
TWISTERAPPLE350ML
TWISTERAPPLEAPPLE1.2LTR
NIMBU250ML
NIMBU200ML
NIMBUTETRA200ML
NIMBU350ML
NIMBU500ML
NIMBU1.2LTR

91,630.00

24,147.00
45,046.00 140,687.00

41,378.00 1,266,183.00

32,127.00

12,299.00
60,954.00

25,799.00
63,514.00

18,937.00
11,866.00
44,582.00

18,595.00

490,874.00 1,406,870.00
490,874.00
490,874.00

2.25ltr(W)
2ltr(W)
500ml/600ml(W)
500ml/600ml(W)
500ML
2.25ltr(G)
2ltr(G)
500ml/600ml(G)
500ml/600ml(G)

77,173.00
36,446.00

63,514.00
25,799.00

694,557.00
874,704.00

571,626.00
619,176.00

500ML
200/300ML
250ml
350ml
1.2ltr
tetra200ml
500mlslice
500mlNimbooz

212,899.00
11,866.00

44,582.00
18,595.00

5,109,576.00
284,784.00

534,984.00
446,280.00

490,874.00

600ML
2000ML
2250ML
300ML
PEPSI
7UP
MO
ML
DEW
SODA

62,245.00 1,493,880.00
140,687.00 1,266,183.00

2760063.00

38125464.00

446280.00

PULP & LABEL

VBL-GNOIDA
M/O AUG-2012
PARTICULARS
SLICE
SLICE
TWISTER ORANGE
NIBOOZ
APPLE

PREFORM 2L & 2.25L CLEAR

PREFORM 02L & 2,25 GREEN
PREFORM 600 ML WHITE
PREFORM 600 ML GREEN
PREFORM 49.5 GM (TWISTER)
PREFORM 48 GM (APPLE)
PREFORM 27 GM (TWISTER)
PREFORM 25.5 GM (SLICE)
PREFORM 24 GM (NIMBOO)
PREFORM 48 GM (SLICE)
PREFORM 22.3 GM ( 350 SLICE)
LABEL

PRODUCTION
99871 TOTAPURI
ALPHANSO
0 ORANGE
0 NIMBOO
0 APPLE

694557
571626
874704
619176
0
0
0
446280
0
0
0
2L & 2.25 LTR
2& 2.25 LTR
0
1266183
.50 ltr
.60 Ltr
0
1493880

STD.CONS.

ACT. CONS.

VALUE

YIELD

COST

COST per case

47112.39
6546.33
0.00
0.00
0.00

47465
6596
0
0
0

3782210
521501
0
0
0

99.26
99.24
0.00
0.00
0.00

37.87
5.22
0.00
#DIV/0!
0.00

694557
571626
1493880
0
0
0
0
446280
0
0
0

1301852
0
1561387

7438321
0
4582541
0
0
0
1255001
0
0.00
0.00

10.71
10.71
3.07
0.00
0.00
0.00
0.00
2.81

PER B\S
PER B\S
PER B\S
PER B\S

0
0.00
0
449526
0
0.00
0.00

97.26
0.00
95.68
0.00
0.00
0.00
99.28
#DIV/0!
0.00
0.00

1423.79

1410

475694

100.99

0.28
0.29
0.25
0.15
0.15
0.40

PER B\S
PER B\S
PER B\S
PER B\S
PER B\S
PER BOX

SELF ADHESIVE TAPE

221527

477

374

89281

BOXES 2000 ML (9)

BOXES 2250 ML (9)
BOXES 600 ML 24 B/S

140687
0
62245

140687
0
62245

148326
0
68468

2819094
1046748
1046748

334.10
1500 ML
2000 ML
1000ML
500 ML
600 ML
127.71
238.97
94.85
0.00
90.91

19.01
0.00
15.29

20.04 PER BOX

0.00 PER BOX
16.82 PER BOX

Pet Chips Consumption

Consumption resin 84 IV,82 IV
Consumption resin 76 IV, 80IV
Packing Material

QTY
Err:509
Err:509

AMOUNT
Err:509
Err:509
Err:509

Size
27.7 GM
25 GMS
22 GMS
44.0 gm
25.2 GM
48.0 GM
52.0 GM
22.0 GM (76)
25.2 GM (76)
44.0 GM (76)
25.0 GM (76)

Rate
Err:509

Std. Wegt. Kg

Production

0.0277
0.0256 Err:509
0.02208
0.0441
0.0252 Err:509
0.0481
0.0521 Err:509
0.02208 Err:509
0.0252

0.04450
0.0256

Err:509

Yield

LOSS IN PROCESS

0
Err:509
0
0
Err:509
0
Err:509
Err:509
Err:509
0
0
0
Err:509
Err:509

Err:509
PROD

WASTE LUMPS AS PER RG1

WASTE PREFORM AS PER RG1
BOTTLE WASTE

Std. Consu.

STD WEIGHT
OF WASTAGE
Err:509
25,382
41,838
67,220

Err:509
Err:509

Err:509

Err:509

Amount
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

Cost per
Err:509

Err:509

Err:509

Err:509
Err:509

OVERHEADS
S&W
POWER
Err:509
0.17
Err:509
0.17

PACK SIZE
STORES
Err:509
Err:509

COST
Err:509

0.17
0.17
0.17
0.17

Err:509
Err:509
Err:509
Err:509

Err:509

Err:509

1320.00

Err:509

Err:509

810.00
1344.00

0
0

Err:509

Err:509

Err:509

Err:509

0.17

Err:509

Err:509
Err:509

0.17
0.17

Err:509
Err:509

Err:509

Err:509

Err:509

Err:509
COST PER PACK

0
Err:509
0
0
Err:509
0
Err:509

PACK COST PERTOTAL

VALUE
COST
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

Err:509
Err:509
Err:509
Err:509

Err:509
Err:509

Err:509
Err:509

NO. OF PACK

1344.00
1344.00
1320.00
810.00
1248.00
810.00
810.00

Err:509

Err:509

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

Err:509

SUGAR

VBL-GNOIDA
M/O AUG-11
PARTICULARS
PEPSI 200ML
PEPSI 300ML
PEPSI 500 ML
PEPSI 600ML (24)
PEPSI 2000ML (9)
PEPSI 2250ML (9)
7UP 200ML
7UP 300ML
7UP 500 ML
7UP 600ML (24)
7UP 2000ML (9)
7UP 2250ML (9)
MIR. ORANGE 200ML
MIR. ORANGE 300ML
MIR ORANGE 500 ML
MIR. ORANGE 600ML(24)
MIR. ORANGE 2000ML (9)
MIR. ORANGE 2250ML (9)
MIR. LEMON 200ML
MIR. LEMON 300ML
MIR. LEMON 600ML (24)
MIR. LEMON 2000ML (9)
MIR. LEMON 2250ML (9)
DEW 200 ML
DEW 300 ML
DEW 500 ML
DEW 600 ML (24)
DEW 2000 ML (9)
DEW 2250 ML (9)

SLICE 200 ML
SLICE 250 ML
SLICE TETRA 200 ML
SLICE 350 ML
SLICE 500 ML
SLICE 1.2 LTR
TWISTER ORANGE 200 ML
TWISTER ORANGE 250 ML
TWISTER ORANGE 350 ML
TWISTER ORANGE 1.2 LTR
TWISTER APPLE 200 ML
TWISTER APPLE 250 ML
TWISTER APPLE 350 ML
TWISTER APPLE 1.2 LTR
NIMBU 250 ML
NIMBU 200 ML
NIMBU TETRA 200 ML
NIMBU 350 ML
NIMBU 500 ML

TOTAL EXCL SODA

PRODUCTION
91630
0
0
24147
45046
0
41378
0
0
0
0
0
0
0
0
0
32127
0
0
0
0
0
0
60954
0
0
25799
63514
0
384595

PER C\S
0.5298
0.7946
1.3244
1.5893
1.9866
2.2349
0.5596
0.8395
1.3991
1.6789
2.0986
2.3610
0.6708
1.0061
1.6769
2.0123
2.5154
2.8298
0.5303
0.7955
1.5910
1.9887
2.2373
0.5954
0.8931
1.4886
1.7863
2.2328
2.5119

18937
11866
44582
0
18595
0
0
0
0
0
0
0
0
0.00
0
0
0
0
0
93980.00

0.6403
0.8004
0.6403
1.1205
1.6007
1.9208
0.6802
0.7228
1.1904
2.0407
0.6802
0.8593
1.2030
2.0407
0.6293
0.5034
0.5034
0.8810
1.2585

478575

STD.CONS.
48542.28
0.00
0.00
38376.63
89489.06
0.00
23156.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
80810.67
0.00
0.00
0.00
0.00
0.00
0.00
36293.29
0.00
0.00
46083.79
141815.87
0.00
504568
12125.03
9496.99
28545.08
0.00
29765.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
79932.25

584500

ACT. CONS.

526289

80849.00

VALUE

16844167

2582221.22

YIELD

95.87

98.87

COST
1398894.27
0.00
0.00
1105940.19
2578901.20
0.00
667326.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2328806.94
0.00
0.00
0.00
0.00
0.00
0.00
1045902.17
0.00
0.00
1328045.58
4086858.35
0.00
14540675

COST per case

15.27
0.00
0.00
45.80
57.25
0.00
16.13
0.00
0.00
#DIV/0!

349419.95
273684.92
822613.94
0.00
857773.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

18.45
23.06
18.45
#DIV/0!
46.13
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
2303492.49

0.00
0.00
0.00
#DIV/0!
0.00
24.51

0.00
#DIV/0!
0.00
0.00
#DIV/0!
72.49
0.00
0.00
0.00
0.00
#DIV/0!
0.00
17.16
0.00
0.00
51.48
64.35
0.00
37.81

CO2
VBL-GNOIDA
M/O AUG-12
PARTICULARS
PEPSI 200ML
PEPSI 300ML
PEPSI 500 ML
PEPSI 600ML (24)
PEPSI 2000ML (9)
PEPSI 2250ML (9)
7UP 200ML
7UP 300ML
7UP 2000ML (9)
7UP 2250ML (9)
7 UP 500 ML
7UP 600ML (24)
MIR. ORANGE 200ML
MIR. ORANGE 300ML
MIR. ORANGE 500ML
MIR. ORANGE 600ML(24)
MIR. ORANGE 2000ML (9)
MIR. ORANGE 2250ML (9)
MIR. LEMON 200ML
MIR. LEMON 300ML
MIR. LEMON 600ML (24)
MIR. LEMON 2000ML (9)
MIR. LEMON 2250ML (9)
EVERVESS SODA 300ML
EVERVESS SODA 600 (24)
EVERVESS SODA 500 (24)
DEW 200 ML
DEW 300 ML
DEW 500 ML
DEW 600 ML (24)
DEW 2000 ML (9)
DEW 2250 ML (9)
SLICE 200 ML
SLICE 250 ML
SLICE TETRA 200 ML
SLICE 500 ML
SLICE 1.2 LTR
TWISTER ORANGE 200 ML
TWISTER ORANGE 250 ML
TWISTER ORANGE 350 ML
TWISTER ORANGE 1.2 LTR
TWISTERAPPLE250ML
TWISTERAPPLE200ML
TWISTERAPPLE350ML
NIMBU 250 ML
NIMBOO 200 ML
NIMBU TETRA 200 ML
NIMBU 350 ML
NIMBU 1 .2 LTR

PRODUCTION STD.CONS. ACT. CONS.

91630
3364.65
0
0.00
0
0.00
24147
3148.77
45046
7360.52
0
0.00
41378
1522.71
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
32127
3177.36
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
12299
2044.09
0
0.00
60954
1895.67
0
0.00
0
0.00
25799
3063.89
63514
9428.65
0
0.00
396894.00
35006
42148
18937
11866
44582
18595
0
0
0
0
0
0
0
0
0
0
0
0
0
490874

VALUE

264171

YIELD

83.06

COST
25390.93
0.00
0.00
23761.79
55545.21
0.00
11490.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23977.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15425.50
0.00
14305.43
0.00
0.00
23121.25
71152.14
0.00
264171

COST per case

0.28
0.00
0.00
0.98
1.23
0.00
0.28
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.25
0.00
0.23
0.00
0.00
0.90
1.12
0.00

M/S VARUN BEVERAGES LTD GNOIDA PLANT

FOR AUG-2012
COMPARATIVE CHART OF RAW MATERIAL YIELD
PARTICULARS

VBL G,NOIDA
YEILD %
FOR AUG-2012

CONCENTRATE
PEPSI
7UP
MIRINDA ORANGE
MIRINDA LEMON
MOUNTAIN DEW
SLICE
TWISTER ORANAGE
NIMBOOZ
APPLE

98.36
97.17
102.87
0.00
92.10
99.69
0.00
0.00
0.00

CROWN CORKS
PEPSI
7UP
MIRINDA ORANGE
MIRINDA LEMON
MOUNTAIN DEW
EVERESS SODA
SLICE
TWISTER ORANAGE
NIMBOOZ
APPLE

97.82
0.69
0.00
0.00
99.36
0.00
99.45
0.00
0.00
0.00

ROPP PEPSI/MO/DEW/LEMON/SODA/7UP
ROPP SLICE
ROPP NIMBOOZ
ROPP TWISTER

97.99
99.58
0.00
0.00

SUGAR
SUGAR SLICE

95.87
98.87

CO2

83.06

PULP TOTAPARI
PULP ALPHANSO
PULP ORANGE
PULP NIMBOOZ
PULP APPLE

99.26
99.24
0.00
0.00
0.00

PET PACKING MATERIAL

PREFORM 52 GR WHITE & GREEN
PREFORM 25.5 GR SLICE 500 ML
PREFORM 25.5 GR WHITE & GREEN
PREFORM 48 GR SLICE 1.2
PREFORM 24 GR NIMBOOZ
PREFORM 22.3 GR 350 SLICE
LABELS
SELF ADHESIVE TAPE
BOXES 2000 ML (9)
BOXES 600 ML (24)
BOXES 500 ML SLICE 24 B/S
BOXES 350 ML SLICE 24 B/S
BOXES 1.2LTR SLICE 12 B/S
BOXES 1.2LTR TWISTER 12 B/S
BOXES 350 ML NIMBOO 24 B/S
BOXES 2250 ML (9)
BOXES 500 ML NIMBOO 24 B/S
SLEEVES
IRM SLICE-SLEEVE 500 ML
IRM SLICE-SLEEVE 1.2 LTR
IRM SLICE-SLEEVE 350 ML
IRM TWISTER ORANGE-SLEEVE 350 ML
IRM TWISTER ORANGE-SLEEVE 1.2 LTR
IRM TWISTER NIMBOO-SLEEVE 200 ML
IRM TWISTER NIMBOO-SLEEVE 350 ML
IRM MIR (O)/7 UP-SLEEVE 600 ML
LAMINTAES
LAMINATES SLICE
LAMINATES NIMBOO
STRAW
TRAY SLICE
TRAY NIMOOZ
POLY SHRINK FILM 240 * 160 MM
POLY SHRINK FILM 320 * 200 MM

97.26
99.28
95.68
0.00
#DIV/0!
0.00
100.99
127.71
94.85
90.91
158.03
0.00
0.00
0.00
0.00
0.00
0.00
99.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00

73.95
0.00
99.49
98.66
101.34
182.27

CROWNCAP
VBL-GNOIDA
CROWN YIELED+COSTING
M/O AUG-12
PARTICULARS
PEPSI 200ML
PEPSI 300ML
PEPSI 500 ML
PEPSI 600ML (24)
PEPSI 2000ML (9)
PEPSI 2250ML (9)
EVERVESS SODA 600 (24)
EVERVESS SODA 500 (24)
MIR ORANGE 500 ML
MIR. ORANGE 600ML(24)
MIR. ORANGE 2000ML (9)
MIR. ORANGE 2250ML (9)
MIR. LEMON 600ML (24)
MIR. LEMON 2000ML (9)
MIR. LEMON 2250ML (9)
DEW 500 ML
DEW 600 ML (24)
DEW 2000 ML (9)
DEW 2250 ML (9)
7 UP 500 ML
7UP 600ML (24)
7UP 2000 ML (9)
7UP 2000 ML (9)
7UP 200ML
7UP 300ML
MIR. ORANGE 200ML
MIR. ORANGE 300ML
MIR. LEMON 200ML
MIR. LEMON 300ML
EVERVESS SODA
DEW 200 ML
DEW 300 ML

PRODUCTION
91630
0
91630
0
24147
45046
0
12299
0
0
0
32127
0
0
0
0
0
25799
63514
0
0
0
0
0
202932
41378
0
41378
0
0
0
0
0
0
0
60954
0
60954

STD.CONS.
15272
0
15272
0
579528
405414
0
295176
0
0
0
289143
0
0
0
0
0
619176
571626
0
0
0
0
0
2760063
6896
0
48
0
0
0
0
0
0
0
1462896
0
10159

ACT. CONS.

VALUE

15612

YIELD

577644

97.82

2816643

1491639

97.99

6910

255688

0.69

#DIV/0!

0
0

0
0

0.00
0.00

10224

378287

99.36

COST
577643.76
0.00
577644
313198.06
219100.51
0.00
159523.87
0.00
0.00
0.00
156263.42
0.00
0.00
0.00
0.00
0.00
334625.29
308927.53
0.00
0.00
0.00
0.00
0.00
1491639
42614.61
0.00
42615
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
378287.22
0.00
378287

COST per case

6.30
6.30
12.97
4.86
12.97
4.86
12.97
4.86
7.35
1.03
1.03
6.21
6.21

CONCENTRATE

VBL-GNOIDA
M/O AUG-2012
PRODUCTION STD.CONS.OF

PARTICULARS

PEPSI 200ML
PEPSI 300ML
PEPSI 500ML
PEPSI 600ML (24)
PEPSI 2000ML (9)
PEPSI 2250ML (9)
7UP 200ML
7UP 300ML
7UP 500ML
7UP 600ML (24)
7UP 2000ML (9)
7UP 2250ML (9)
MIR. ORANGE 200ML
MIR. ORANGE 300ML
MIR. ORANGE 500ML
MIR. ORANGE 600ML(24)
MIR. ORANGE 2000ML (9)
MIR. ORANGE 2250ML (9)
MIR. LEMON 200ML
MIR. LEMON 300ML
MIR. LEMON 600ML (24)
MIR. LEMON 2000ML (9)
MIR. LEMON 2250ML (9)
SLICE 200 ML
SLICE 250 ML
SLICE TETRA 200 ML
SLICE 350 ML
SLICE 500 ML
SLICE 1.2 LTR
DEW
DEW
DEW
DEW
DEW
DEW

200 ML
300 ML
500 ML
600 ML (24)
2000 ML (9)
2250 ML (9)

TWISTER ORANGE
TWISTER ORANGE
TWISTER ORANGE
TWISTER ORANGE

TWISTER APPLE
TWISTER APPLE
TWISTER APPLE
TWISTER APPLE

250 ML
200 ML
350 ML
1.2 LTR

350 ML
200 ML
250 ML
APPLE 1.2 L

NIMBU 250 ML
NIMBU 200 ML
NIMBU TETRA 200 ML
NIMBU 350 ML
NIMBU 1 .2 LTR
NIMBU 500 ML
Soda

91630
0
0
24147
45046
0
160823.00
41378
0
0
0
0
0
41378.00
0
0
0
0
32127
0
32127.00
0
0
0
0
0
0.00
18937.00
11866.00
44582.00
0.00
18595.00
0.00
93980
60954
0
0
25799
63514
0
150267.00
0.00
0.00
0.00
0.00
0.00

ACT. CONS. OF VALUE

CONCNETRATE CONCNETRATE
43.03
0.00
0.00
34.02
79.33
0.00
156.39
159
58.30
0.00
0.00
0.00
0.00
0.00
58.30
60
0.00
0.00
0.00
0.00
169.73
0.00
169.73
165
0.00
0.00
0.00
0.00
0.00
0.00
0
26.77
20.96
63.01
0.00
65.71
0.00
176
177
85.88
0.00
0.00
109.05
335.58
0.00
530.51
576
0.00
0.00
0.00
0.00
0.00
0

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
12299.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00

490874.00

1091.38

1137.00

YIELD

8855975

1129165

3062893

3321773

10778890

98.36

97.17

102.87

0.00

99.69

92.10

COST

COST per case

2436903.50
0.00

26.60
0.00

1926571.28
4492500.62
0.00
8855975
1129165.31
0.00

79.79
99.73
0.00

0.00
0.00
0.00
1129165
0.00
0.00

0.00
0.00
0.00

0.00
3062893.20
0.00
3062893
#DIV/0!

0.00
95.34
0.00

#DIV/0!
503884.28
394669.89
1186258.07
0.00
1236960.48
0.00
3321773
1744931.49
0.00
2215645.60
6818312.48
0.00
10778889.57
#DIV/0!
#DIV/0!

27.29
0.00

0.00
0.00

#DIV/0!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
26.61
33.26
26.61
0.00
66.52
0.00
28.63
0.00
85.88
107.35
0.00
#DIV/0!
#DIV/0!
#VALUE!

0.00

#DIV/0!

0.00

#DIV/0!

#DIV/0!
#DIV/0!

0.00

#DIV/0!

0.00

0.00

0.00

#DIV/0!

0.00

0.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

23826923.48

95.99

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

VARUN BEVERAGES LTD - G NOIDA

ANNEXURE-3
LIST OF OBSOLETE AND REJECTED ITEMS

Sr.No ITEM DESCRIPTION

QTY-KGS

VALUE

REMARK

REMARK

RAW MATERIAL STORES

LABEL -500 ML PEPSI DIET (METALIC)

30.80

LABEL - 1.5LTR (7UP-PAHAR)

81.43

26,473.00 Last Date Issue-22.04.2002

Sugar quantity not present,present colour is different.

LABEL - 1.5LTR(M/ORANGE)

31.50

9,386.65 Last Date Issue-29.09.2002

LABEL - 1.5LTR(M/LEMON)

224.89

55,124.80 Last Date Issue-13.01.2003

Sugar quantity and trademark decleration not present.,

ingredients declaration not in present order
Sugar quantity and trademark decleration not present.

LABEL - 1.5LTR(M/ORANGE)

121.39

35,404.00 Last Date Issue-16.12.2003

LABEL - 1.5LTR(PEPSI)

2,693.78

785,913.00 Last Date Issue-15.12.2003

7
8
9
10

LABEL - 1.5LTR(PEPSI-AHA)
LABEL - 1.5LTR(SODA)
LABEL - 2.0LTR(M/LEMON.PRO)
LABEL - 2.0LTR(PEPSI-AQUAFINA FREE)

176.57
96.54
129.93
1,218.35

57,967.00
31,006.00
43,552.00
400,322.00

Obsolete
Last Date Issue-09.11.2004
Obsolete
Obsolete

11
12
13
14
15
16
17
18
19
20
21
22

LABEL - 2.0LTR( 7UP )

LABEL- MIRINDA LEMON 600 ML(Addrak)
LABEL - 500ML(BLUE-PEPSI)
LABEL - 500ML(PEPSI-AHA)
LABEL - 600ML(M/DEW-15Rs)
LABEL - 600ML(M/LEMON-15Rs)
LABEL-1 LTR (MIRINDA ORANGE)
LABEL-1 LTR ( PEPSI )
LABEL- DIET PEPSI 600ML
CROWN CAFECHINO
CROWN MIRINDA APPLE
CAP " '7-UP "( with 7-UP print)

19,618.79
35,504.00
12,316.00
75,682.00
34,086.00
74,481.00
153,314.00
130,529.00
78,098.00
8,198.55
35,059.50

Obsolete
Bottle Specification Changed
Obsolete
Obsolete
Rejected
Rejected
Obsolete
Obsolete
Product Not Installed/Introduced
Item Discontinued
Item Discontinued
Specification Changed

63.66
104.20
36.27
230.59
101.30
221.35
462.71
422.16
206.15
388.80 GROSS
3150 GROSS
92500 PCS

9,940.00 Label Not Launched

without T/F number

Sugar quantity and trademark decleration not present.,

ingredients declaration not in present order
Sugar declearation , Lehar pepsi printand Caffeine not
present, ingredients not as per present order
Sugar Quality Not Present.
Get Up Changed&Colour Is Changed
Product discontinued
Promotional,Caffine not present,permitted natueral
colour not present, sugar Qty. not mentioned
Sugar quantity changed
Old size Labels
Product discontinued
Product discontinued
Price printed on label,specification changed
Price printed on label,specification changed
Sugar quantity 13.3 gms/100 gms
Permited natural colour and caffeine not present
Not used since purchase
Dead Item
Dead Item, no value in stores.
Dead Item