Meghna Noodless & Biscuit Factory Ltd.

Trade Offer SL No Product Name DP in CTN Order in CTN Total Value

0 1 Fresh Crispee Choc Coated-Jar 4g (6X100) 900.00 2 1800
2 Fresh Crispee Choc Coated-Jar 10g (6X36) 803.52 4 3214.08
3 Fresh Crispee Choc Coated-Jar 25g (4X24) 715.20 5 3576
4 Fresh Crispe Choc Mldg Wfr-Box 30g(6X24) 2008.80 0
48 5 Fresh Chocolate Bar-Box 8g (12X36) 1607.04 0
48 6 Fresh Chocolate Bar-Box 15.5g (8X24) 1338.24 0
12 7 Fresh Crispee Milk Wafer Pch 18g (3x24) 288.00 6 1728
24 8 Fresh Crispee Milk Wafer-Pch,18g (6X24) 576.00 0
9 Fresh Crispee Milk Wafer-Jar 35g (4X20) 568.00 6 3408
12 10 Fresh Crispee Coco Wafer Pch 18g (3x24) 288.00 6 1728
24 11 Fresh Crispee Coco Wafer-Pch 18g (6X24) 576.00 0
12 Fresh Crispee Coco Wafer-Jar 35G(4X20) 568.00 6 3408
12 13 Fresh Crispee Choc Wafer Pch 18g (3x24) 288.00 12 3456
24 14 Fresh Crispee Choc Wafer-Pch 18g (6X24) 576.00 0
15 Fresh Crispee Choc Wafer-Jar 35g (4X20) 568.00 6 3408
16 Fresh Energy Cookies 80gX24PC 269.16 12 3229.92
17 Fresh Butter Cookies-Jar 900gX6 672.90 20 13458
18 Fresh Chocolate Chip Cookies 250gX6 252.34 0
19 Fresh FunFill Sndwch Crm Chocolate62gX24 175.70 12 2108.4
20 Fresh FunFill Sndwch Crm Pineapple35gX48 177.57 120 21308.4
21 Fresh Energy Cookies-250gx6PC 224.30 6 1345.8
22 Fresh Healthy Choice Salted 100gX24 264.49 0
23 Fresh Fantasy Choc Filled Cookies 75gx12 448.60 6 2691.6
24 Fresh Fantasy Choc Filled Cookies 175gx6 493.46 3 1480.38
25 Fresh Coconut Cookies 80gx24 269.16 12 3229.92
26 Fresh Coconut Cookies 250gx6 224.30 0
27 Fresh Sugar Crush Biscuit 48x28g 180.00 60 10800
28 Fresh Special Toast Biscuits-6x350g 256.50 0
29 Fresh Sweet n Salty Biscuit 24x60g 175.70 0
30 Fresh Sweet Toast Biscuits-6x350g 276.00 0
2 31 Fresh Orangy Biscuit 24x70g 192.66 0
1 32 Fresh Energy Power Biscuit 80g 262.85 0
2 33 Fresh Chocolove Biscuit 45g 269.15 0
34 Fresh Puffed Rice-20X500g 980.00 0
35 Fresh Puffed Rice-40X250g 1068.00 0
3 36 Fresh Stk Noodles Chikn Masala 180gx24 386.40 0
37 Fresh Stk Noodles Chikn Masala 280gx12 314.04 0
38 Fresh Stk Noodles Egg Masala 180gx24 386.40 0
39 Fresh Stk Noodles Egg Masala 280gx12 314.04 0
40 Fresh Inst Noodles Masala 37gx144 1152.00 2 2304
41 Fresh Inst Noodles Masala 4(62gx36)PR 1890.36 0
42 Fresh Inst Noodles Masala 8(62gx18) 1825.20 0
43 Fresh Inst Noodles Masala 12(62gx12) 1889.52 0
44 Total 26959.60 306 87682.5
9491
-78191.5
284.73
78476.23
 Aug-21
TP in CTN Profit Profit % Per Pc Per CTN/Box
960.00 60.00 6.67% 1.60 160
864.00 60.48 7.53% 4.00 144
768.00 52.80 7.38% 8.00 192
2160.00 151.20 7.53% 15.00 360
1728.00 120.96 7.53% 3.60 130
1440.00 101.76 7.60% 6.00 144
306.00 18.00 6.25% 3.64 87
612.00 36.00 6.25% 3.64 87
609.52 41.52 7.31% 7.62 152
306.00 18.00 6.25% 3.64 87
612.00 36.00 6.25% 3.64 87
609.52 41.52 7.31% 7.62 152
306.00 18.00 6.25% 3.64 87
612.00 36.00 6.25% 3.64 87
609.52 41.52 7.31% 7.62 152
288.00 18.84 7.00% 12.00 288
720.00 47.10 7.00% 120.00 720
270.00 17.66 7.00% 11.25 270
188.00 12.30 7.00% 7.83 188
190.00 12.43 7.00% 3.96 190
240.00 15.70 7.00% 40.00 240
283.00 18.51 7.00% 11.79 283
480.00 31.40 7.00% 40.00 480
528.00 34.54 7.00% 88.00 528
288.00 18.84 7.00% 144.00 288
240.00 15.70 7.00% 40.00 240
192.00 12.00 6.67% 4.00 192
270.00 13.50 5.26% 45.00 270
188.00 12.30 7.00% 7.83 188
300.00 24.00 8.70% 50.00 300
208.00 15.34 7.96% 8.00 192
276.00 13.15 5.00% 11.04 265
288.00 18.85 7.00% 11.08 266
1040.00 60.00 6.12% 52.00 1040
1148.00 80.00 7.49% 28.70 1148
413.52 27.12 7.02% 15.32 368
 336.00 21.96 6.99% 28.00 336
413.52 27.12 7.02% 17.23 414
336.00 21.96 6.99% 28.00 336
1224.00 72.00 6.25% 8.50 1224
2022.84 132.48 7.01% 56.19 2023
1953.00 127.80 7.00% 108.50 1953
2021.76 132.24 7.00% 168.48 2022
28848.20 1888.60 7.01%
 Meghna Noodless & Biscuit Factory Ltd.
M/s Sanjida Traders SAP-1017562
SL No Product Name DP in CTN TP in CTN Profit
1 Fresh Crispee Choc Coated-Jar 4g (6X100) 900.00 960.00 60.00
2 Fresh Crispee Choc Coated-Jar 10g (6X36) 803.52 864.00 60.48
3 Fresh Crispee Choc Coated-Jar 25g (4X24) 715.20 768.00 52.80
4 Fresh Crispe Choc Mldg Wfr-Box 30g(6X24) 2008.80 2160.00 151.20
5 Fresh Chocolate Bar-Box 8g (12X36) 1607.04 1728.00 120.96
6 Fresh Chocolate Bar-Box 15.5g (8X24) 1338.24 1440.00 101.76
7 Fresh Crispee Milk Wafer Pch 18g (3x24) 288.00 306.00 18.00
8 Fresh Crispee Milk Wafer-Pch,18g (6X24) 576.00 612.00 36.00
9 Fresh Crispee Milk Wafer-Jar 35g (4X20) 568.00 609.52 41.52
10 Fresh Crispee Coco Wafer Pch 18g (3x24) 288.00 306.00 18.00
11 Fresh Crispee Coco Wafer-Pch 18g (6X24) 576.00 612.00 36.00
12 Fresh Crispee Coco Wafer-Jar 35G(4X20) 568.00 609.52 41.52
13 Fresh Crispee Choc Wafer Pch 18g (3x24) 288.00 306.00 18.00
14 Fresh Crispee Choc Wafer-Pch 18g (6X24) 576.00 612.00 36.00
15 Fresh Crispee Choc Wafer-Jar 35g (4X20) 568.00 609.52 41.52
16 Fresh Energy Cookies 80gX24PC 269.16 288.00 18.84
17 Fresh Butter Cookies-Jar 900gX6 672.90 720.00 47.10
18 Fresh Chocolate Chip Cookies 250gX6 252.34 270.00 17.66
19 Fresh FunFill Sndwch Crm Chocolate62gX24 175.70 188.00 12.30
20 Fresh FunFill Sndwch Crm Pineapple35gX48 177.57 190.00 12.43
21 Fresh Energy Cookies-250gx6PC 224.30 240.00 15.70
22 Fresh Healthy Choice Salted 100gX24 264.49 283.00 18.51
23 Fresh Fantasy Choc Filled Cookies 75gx12 448.60 480.00 31.40
24 Fresh Fantasy Choc Filled Cookies 175gx6 493.46 528.00 34.54
25 Fresh Coconut Cookies 80gx24 269.16 288.00 18.84
26 Fresh Coconut Cookies 250gx6 224.30 240.00 15.70
27 Fresh Sugar Crush Biscuit 48x28g 180.00 192.00 12.00
28 Fresh Special Toast Biscuits-6x350g 256.50 270.00 13.50
29 Fresh Sweet n Salty Biscuit 24x60g 175.70 188.00 12.30
30 Fresh Sweet Toast Biscuits-6x350g 276.00 300.00 24.00
31 Fresh Orangy Biscuit 24x70g 192.66 208.00 15.34
32 Fresh Energy Power Biscuit 80g 262.85 276.00 13.15
33 Fresh Chocolove Biscuit 45g 269.15 288.00 18.85
34 Fresh Puffed Rice-20X500g 980.00 1040.00 60.00
35 Fresh Puffed Rice-40X250g 1068.00 1148.00 80.00
36 Fresh Stk Noodles Chikn Masala 180gx24 386.40 413.52 27.12
37 Fresh Stk Noodles Chikn Masala 280gx12 314.04 336.00 21.96
38 Fresh Stk Noodles Egg Masala 180gx24 386.40 413.52 27.12
39 Fresh Stk Noodles Egg Masala 280gx12 314.04 336.00 21.96
40 Fresh Inst Noodles Masala 37gx144 1152.00 1224.00 72.00
41 Fresh Inst Noodles Masala 4(62gx36)PR 1890.36 2022.84 132.48
42 Fresh Inst Noodles Masala 8(62gx18) 1825.20 1953.00 127.80
43 Fresh Inst Noodles Masala 12(62gx12) 1889.52 2021.76 132.24
44 Total 26959.60 28848.20 1888.60

Cost
Godawn Rent 2500
Van Pular Salary 11000
Others Cost 1000
Total Cost 14500
Total Profit 21604
Net Profit 7104
Incentive 0
G.Net Profit 7104
Ltd.
Aug-21
Profit % Sales Profit
6.67% 3680 245.33
7.53% 5200 391.40
7.38% 4992 368.54
7.53% 3060 230.32
7.53% 520 39.14
7.60% 0 0.00
6.25% 6542 408.88
6.25% 0 0.00
7.31% 10774 787.56
6.25% 0 0.00
6.25% 0 0.00
7.31% 0 0.00
6.25% 0 0.00
6.25% 0 0.00
7.31% 0 0.00
7.00% 2568 179.75
7.00% 72638 5084.34
7.00% 12600 881.81
7.00% 19678 1377.57
7.00% 69571 4870.01
7.00% 120 8.40
7.00% 3828 267.90
7.00% 7150 500.47
7.00% 176 12.32
7.00% 5736 401.49
7.00% 0 0.00
6.67% 7980 532.00
5.26% 564 29.68
7.00% 3090 216.32
8.70% 0 0.00
7.96% 5320 423.59
5.00% 0 0.00
7.00% 2093 146.58
6.12% 576 35.27
7.49% 0 0.00
7.02% 513 36.01
6.99% 0 0.00
7.02% 0 0.00
6.99% 0 0.00
6.25% 7296 456.00
7.01% 2406 168.62
7.00% 25071 1755.46
7.00% 24997 1749.44
7.01% 308739 21604.19
7.00%