8/16/2019 YAW june.xlsx
1/85
NO item qty sale cost TOTAL SALES proft
1 fava RM 35 2 35 20 70 30
2 fava RM 40 12 40 25 480 180
3 fava RM 45 0 0
4 Flava RM 50 0 0
5
6
550 210
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
0 0
TANK
1 $%NGER#EC& !0 140 0 0
2 LEMO2 !0 150 0 0
3 $%YFUN 65 !0 0 0
4 'ERINGGER 35 50 0 0
5 C&ERRY "OM"ER 40 60 0 0
6 ROY%L &UN#ER 35 50 0 0
7 $ENNE'Y 35 50 0 0
8 #UR"O 65 100 0 0
! S%MUR%I 65 70 0 0
10
0 0
ACCESSORES
1 $%N#&%L 2 10 5 20 10
2 $%P%S 5 0 0
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 1 35 16 35 1!
5 "%## MER%& 40 17 0 0
6 "%## $UNING 3 45 18 135 81
7 "%## PIN$ 35 15 0 0
8 RING 5 3 0 0
! C&%RGER 50 20 0 0
10 R"% EGRIP 60 0 0
8/16/2019 YAW june.xlsx
2/85
1!0 110
8/16/2019 YAW june.xlsx
3/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI SU"#N$ "IRU
IPV MINI
IPV2S / 2X
YOSEN $%YFUN "IRU
EGRIP
EONE
IPV4
IPV3
SU"OX
V#40
TOTAL SALES 1#$0
TOTAL %RO&T 50'
8/16/2019 YAW june.xlsx
4/85
8/16/2019 YAW june.xlsx
5/85
8/16/2019 YAW june.xlsx
6/85
8/16/2019 YAW june.xlsx
7/85
NO item qty sale cost TOTAL SALES proft
1 fava RM 35 35 20 0 0
2 fava RM 40 6 40 25 240 !0
3 fava RM 45 0 0
4 Flava RM 50 0 0
5
6
2#0 !0
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 1 250 160 250 !0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
250 !0
TANK
1 $%NGER#EC& !0 140 0 0
2 LEMO2 !0 150 0 0
3 $%YFUN 65 !0 0 0
4 'ERINGGER 35 50 0 0
5 C&ERRY "OM"ER 40 60 0 0
6 ROY%L &UN#ER 35 50 0 0
7 $ENNE'Y 35 50 0 0
8 #UR"O 65 100 0 0
! S%MUR%I 65 70 0 0
10
0 0
ACCESSORES
1 $%N#&%L 2 10 5 20 10
2 $%P%S 2 5 10 10
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 8 5 3 40 16
! C&%RGER 50 20 0 0
10 R"% EGRIP 60 0 0
8/16/2019 YAW june.xlsx
8/85
11 '/# 1 20 10 20 10
!0 #)
8/16/2019 YAW june.xlsx
9/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI SU"#N$ "IRU
IPV MINI
IPV2S / 2X
YOSEN $%YFUN "IRU
EGRIP
EONE
IPV4
IPV3
SU"OX
V#40
TOTAL SALES 5(0
TOTAL %RO&T 22)
8/16/2019 YAW june.xlsx
10/85
8/16/2019 YAW june.xlsx
11/85
(#Y COS# #O#%L S%LES PROFI#
0
0
0
0
0
0
0
0
0
0
0
0 0
8/16/2019 YAW june.xlsx
12/85
8/16/2019 YAW june.xlsx
13/85
NO item qty sale cost TOTAL SALES proft
1 fava RM 35 1 35 20 35 15
2 fava RM 40 4 40 25 160 60
3 fava RM 45 0 0
4 Flava RM 50 0 0
5
6
1!5 $5
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
0 0
TANK
1 $%NGER#EC& !0 140 0 0
2 LEMO2 !0 150 0 0
3 $%YFUN 65 !0 0 0
4 'ERINGGER 35 50 0 0
5 C&ERRY "OM"ER 40 60 0 0
6 ROY%L &UN#ER 1 50 35 50 15
7 $ENNE'Y 35 50 0 0
8 #UR"O 65 100 0 0
! S%MUR%I 65 70 0 0
10
50 15
ACCESSORES
1 $%N#&%L 1 10 5 10 5
2 $%P%S 5 0 0
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 5 3 0 0
! C&%RGER 50 20 0 0
10 R"% EGRIP 60 30 0 0
8/16/2019 YAW june.xlsx
14/85
11 S$IN IPV2S 1 20 10 20 10
12 '/# 20 10 0 0
'0 15
8/16/2019 YAW june.xlsx
15/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X
YOSEN
EGRIP
EONE
IPV4
IPV3
SU"OX
V#40
TOTAL SALES 2$5
TOTAL %RO&T 105
8/16/2019 YAW june.xlsx
16/85
8/16/2019 YAW june.xlsx
17/85
(#Y COS# #O#%L S%LES PROFI#
0
0
0
0
0
0
0
0
0
0
0
0 0
8/16/2019 YAW june.xlsx
18/85
8/16/2019 YAW june.xlsx
19/85
NO item qty sale cost TOTAL SALES proft
1 fava RM 35 3 35 20 105 45
2 fava RM 40 6 40 25 240 !0
3 fava RM 45 0 0
4 Flava RM 50 2 50 35 100 30
5
6
##5 1)5
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
0 0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 150 !0 0 0
3 $%YFUN 1 !0 65 !0 25
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
!0 25
ACCESSORES
1 $%N#&%L 3 10 5 30 15
2 $%P%S 3 5 15 15
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 5 3 0 0
! C&%RGER 50 20 0 0
10 R"% EGRIP 60 30 0 0
8/16/2019 YAW june.xlsx
20/85
11 '/# 20 10 0 0
#5 '0
8/16/2019 YAW june.xlsx
21/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X
YOSEN
EGRIP
EONE
IPV4
IPV3
SU"OX
V#40
TOTAL SALES 5(0
TOTAL %RO&T 220
8/16/2019 YAW june.xlsx
22/85
8/16/2019 YAW june.xlsx
23/85
(#Y COS# #O#%L S%LES PROFI#
0
0
0
0
0
0
0
0
0
0
0
0 0
8/16/2019 YAW june.xlsx
24/85
8/16/2019 YAW june.xlsx
25/85
NO item qty sale cost TOTAL SALES proft
1 fava RM 35 35 20 0 0
2 fava RM 40 5 40 25 200 75
3 fava RM 45 45 0 0
4 Flava RM 50 2 50 30 100 40
5
6
'00 115
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 1 200 160 200 40
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
200 #0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 150 !0 0 0
3 $%YFUN !0 65 0 0
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
0 0
ACCESSORES
1 $%N#&%L 10 5 0 0
2 $%P%S 5 0 0
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 5 3 0 0
! C&%RGER 50 20 0 0
10 R"% EGRIP 60 30 0 0
8/16/2019 YAW june.xlsx
26/85
11 '/# 20 10 0 0
0 0
8/16/2019 YAW june.xlsx
27/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X
YOSEN
EGRIP
EONE
IPV4
IPV3
SU"OX
V#40
TOTAL SALES 500
TOTAL %RO&T 155
8/16/2019 YAW june.xlsx
28/85
8/16/2019 YAW june.xlsx
29/85
(#Y COS# #O#%L S%LES PROFI#
0
0
0
0
0
0
0
0
0
0
0
0 0
8/16/2019 YAW june.xlsx
30/85
8/16/2019 YAW june.xlsx
31/85
NO item *T+ sale cost TOTAL SALES proft
1 fava RM 35 1 35 20 35 15
2 fava RM 40 7 40 25 280 105
3 fava RM 45 0 0
4 Flava RM 50 0 0
5
6
'15 120
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 1 450 260 450 1!0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
#50 1!0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 150 !0 0 0
3 $%YFUN !0 65 0 0
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
0 0
ACCESSORES
1 $%N#&%L 3 10 5 30 15
2 $%P%S 3 5 15 15
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 5 3 0 0
! C&%RGER 3 50 20 150 !0
10 R"% EGRIP 60 30 0 0
8/16/2019 YAW june.xlsx
32/85
11 '/# 2 20 10 40 20
2'5 1#0
8/16/2019 YAW june.xlsx
33/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X
YOSEN
EGRIP
EONE
IPV4 SU"#%N$ $UNUNG
IPV3
SU"OX
V#40
TOTAL SALES 2#'0 )#OL%$ RM50 I
TOTAL %RO&T ()!
8/16/2019 YAW june.xlsx
34/85
8/16/2019 YAW june.xlsx
35/85
(#Y COS# S%LES #O#%L S%LES PROFI#
0 0
0 0
0 0
1 275 430 430 155
0 0
0 0
0 0
2 368 500 1000 264
0 0
0 0
0 0
1#'0 #1!
PV4* 2'(0
8/16/2019 YAW june.xlsx
36/85
8/16/2019 YAW june.xlsx
37/85
NO item *T+ sale cost TOTAL SALES proft
1 fava RM 35 5 35 20 175 75
2 fava RM 40 8 40 25 320 120
3 fava RM 45 0 0
4 Flava RM 50 1 50 35 50 15
5
6
5#5 210
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
0 0
TANK
1 $%NGER#EC& 1 140 !0 140 50
2 LEMO2 150 !0 0 0
3 $%YFUN 1 !0 65 !0 25
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 2 50 35 100 30
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
''0 105
ACCESSORES
1 $%N#&%L 4 10 5 40 20
2 $%P%S 3 5 15 15
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 1 40 17 40 23
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 5 3 0 0
! C&%RGER 2 50 20 100 60
10 R"% EGRIP 60 30 0 0
8/16/2019 YAW june.xlsx
38/85
11 '/# 1 20 10 20 10
215 12(
8/16/2019 YAW june.xlsx
39/85
COM"O
MO' #%N$ "%##
SIGELEI $%NGER MER%&
CLOUPOR MINI
IPV MINI
IPV2S / 2X $NG# MER%&
YOSEN
EGRIP
EONE
IPV4 $GR# $UNING
IPV3
SU"OX
V#40
TOTAL SALES 2$'0
TOTAL %RO&T (##
8/16/2019 YAW june.xlsx
40/85
8/16/2019 YAW june.xlsx
41/85
(#Y COS# S%LES #O#%L S%LPROFI#
2 277 330 660 106
0 0
0 0
1 317 480 480 163
0 0
0 0
0 0
1 368 500 500 132
0 0
0 0
0 0
1)#0 #01
8/16/2019 YAW june.xlsx
42/85
8/16/2019 YAW june.xlsx
43/85
NO item *T+ sale cost TOTAL SALES proft
1 fava RM 35 1 35 20 35 15
2 fava RM 40 10 40 25 400 150
3 fava RM 45 0 0
4 Flava RM 50 1 50 35 50 15
5
6
#(5 1(0
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
0 0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 150 !0 0 0
3 $%YFUN !0 65 0 0
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 1 50 35 50 15
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
50 15
ACCESSORES
1 $%N#&%L 1 10 5 10 5
2 $%P%S 3 5 15 15
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 8 5 3 40 16
! C&%RGER 50 20 0 0
10 S$IN IPV MINI 1 25 10 25 15
8/16/2019 YAW june.xlsx
44/85
11 R"% EGRIP 1 60 30 60 30
12 '/# 1 20 10 20 10
1$0 !1
8/16/2019 YAW june.xlsx
45/85
COM"O
MO' #%N$ "%##
SIGELEI $%NGER MER%&
CLOUPOR MINI
IPV MINI
IPV2S / 2X $NG# MER%&
YOSEN
EGRIP
EONE
IPV4 $GR# $UNING
IPV3
SU"OX
V#40
TOTAL SALES $05 )"%R%NG +U%L
TOTAL %RO&T 2()
8/16/2019 YAW june.xlsx
46/85
8/16/2019 YAW june.xlsx
47/85
(#Y COS# S%LES #O#%L S%LES PROFI#
2 0 0
0 0
0 0
1 0 0
0 0
0 0
0 0
1 0 0
0 0
0 0
0 0
0 0
&%RGE "ORONG ORG "ENU#* 1!21 2)2)
8/16/2019 YAW june.xlsx
48/85
8/16/2019 YAW june.xlsx
49/85
NO item *T+ sale cost TOTAL SALES proft
1 fava RM 35 2 35 20 70 30
2 fava RM 40 12 40 25 480 180
3 fava RM 45 0 0
4 Flava RM 50 1 50 35 50 15
5
6
)00 225
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 1 300 210 300 !0
11 V#40 680 0 0
12 EVIC V# 1 350 250 350 100
13
14
)50 1!0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 1 150 !0 150 60
3 $%YFUN 1 !0 65 !0 25
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
2#0 (5
ACCESSORES
1 $%N#&%L 1 10 5 10 5
2 $%P%S 1 5 5 5
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 5 5 3 25 10
! C&%RGER 1 50 20 50 30
10 R"% EGRIP 60 30 0 0
8/16/2019 YAW june.xlsx
50/85
11 '/# 2 20 10 40 20
1'0 $0
8/16/2019 YAW june.xlsx
51/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X
YOSEN
EGRIP
EONE
IPV4 $GR# $UNING
IPV3
SU"OX
V#40
TOTAL SALES ')20 ,LEMO - EVIC
TOTAL %RO&T 10!0
8/16/2019 YAW june.xlsx
52/85
8/16/2019 YAW june.xlsx
53/85
(#Y COS# S%LES #O#%L S%LPROFI#
0 0
0 0
0 0
0 0
0 0
0 0
0 0
4 370 500 2000 520
0 0
0 0
0 0
2000 520
S%L%& &%RGE (0 '5#0
8/16/2019 YAW june.xlsx
54/85
8/16/2019 YAW june.xlsx
55/85
NO item *T+ sale cost TOTAL SALES proft
1 fava RM 35 5 35 20 175 75
2 fava RM 40 15 40 25 600 225
3 fava RM 45 0 0
4 Flava RM 50 2 50 35 100 30
5
6
($5 ''0
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 1 250 160 250 !0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 300 210 0 0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
250 !0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 150 !0 0 0
3 $%YFUN !0 65 0 0
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 1 60 40 60 20
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
)0 20
ACCESSORES
1 $%N#&%L 10 5 0 0
2 $%P%S 2 5 10 10
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 5 5 3 25 10
! C&%RGER 3 50 20 150 !0
10 S$IN 1 25 15 25 10
8/16/2019 YAW june.xlsx
56/85
10 R"% EGRIP 60 30 0 0
11 '/# 20 10 0 0
210 120
8/16/2019 YAW june.xlsx
57/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X LEMO $UNING
YOSEN
EGRIP
EONE
IPV4 $GR# $UNING
IPV3
SU"OX
V#40
TOTAL SALES 2#20 ,C&ERRY "M"
TOTAL %RO&T ((5
8/16/2019 YAW june.xlsx
58/85
8/16/2019 YAW june.xlsx
59/85
(#Y COS# S%LES #O#%L S%LPROFI#
0 0
0 0
0 0
1 330 460 460 130
0 0
0 0
0 0
1 370 565 565 1!5
0 0
0 0
0 0
1025 '25
- C&%RGER 'ISCOUN# 15 2#05
8/16/2019 YAW june.xlsx
60/85
8/16/2019 YAW june.xlsx
61/85
NO item sale cost TOTAL SALES proft
1 fava RM 35 2 35 20 70 30
2 fava RM 40 7 40 25 280 105
3 fava RM 45 0 0
4 Flava RM 50 0 0
5
6
'50 1'5
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 1 300 210 300 !0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
'00 !0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 150 !0 0 0
3 $%YFUN !0 65 0 0
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
0 0
ACCESSORES
1 $%N#&%L 2 10 5 20 10
2 $%P%S 2 5 10 10
3 "ELL#OP C%P 1 40 20 40 20
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING ! 5 3 45 18
! C&%RGER 50 20 0 0
10 R"% EGRIP 60 785 0 0
8/16/2019 YAW june.xlsx
62/85
11 '/# 1 20 10 20 10
1'5 )(
8/16/2019 YAW june.xlsx
63/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X
YOSEN
EGRIP
EONE
IPV4
IPV3
SU"OX
V#40
TOTAL SALES $(5
TOTAL %RO&T 2!'
8/16/2019 YAW june.xlsx
64/85
8/16/2019 YAW june.xlsx
65/85
(#Y COS# S%LES #O#%L S%LPROFI#
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
8/16/2019 YAW june.xlsx
66/85
8/16/2019 YAW june.xlsx
67/85
NO item *T+ sale cost TOTAL SALES proft
1 fava RM 35 4 35 20 140 60
2 fava RM 40 7 40 25 280 105
3 fava RM 45 2 45 28 !0 34
4 Flava RM 50 0 0
5
6
510 1!!
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 1 300 210 300 !0
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
'00 !0
TANK
1 $%NGER#EC& 2 140 !0 280 100
2 LEMO2 150 !0 0 0
3 $%YFUN !0 65 0 0
4 'ERINGGER 1 50 35 50 15
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 1 50 35 50 15
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
'(0 1'0
ACCESSORES
1 $%N#&%L 2 10 5 20 10
2 $%P%S 3 5 15 15
3 "ELL#OP C%P 2 40 20 80 40
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 4 5 3 20 8
! C&%RGER 50 20 0 0
8/16/2019 YAW june.xlsx
68/85
10 R"% EGRIP 1 60 30 60 30
11 S$IN IPV 25 15 0 0
12 "%+U 4 40 20 160 80
11 '/# 1 20 10 20 10
'$5 1!'
8/16/2019 YAW june.xlsx
69/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X
YOSEN
EGRIP
EONE
EVIC $YFN
IPV4
IPV3
SU"OX
V#40
TOTAL SALES 2005
TOTAL %RO&T $$$
8/16/2019 YAW june.xlsx
70/85
8/16/2019 YAW june.xlsx
71/85
(#Y COS# S%LES #O#%L S%LPROFI#
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1 275 440 440 165
0 0
0 0
0 0
0 0
##0 1)5
8/16/2019 YAW june.xlsx
72/85
8/16/2019 YAW june.xlsx
73/85
NO item sale cost TOTAL SALES proft
1 fava RM 35 35 20 0 0
2 fava RM 40 11 40 25 440 165
3 fava RM 45 3 45 28 135 51
4 Flava RM 50 2 50 35 100 30
5
6
)$5 2#)
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 3 300 210 !00 270
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13
14
!00 2$0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 1 140 !0 140 50
3 $%YFUN !0 65 0 0
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 60 40 0 0
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10
1#0 50
ACCESSORES
1 $%N#&%L 10 5 0 0
2 $%P%S 5 0 0
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 8 5 3 40 16
! "%+U 1 30 20 30 10
10 C&%RGER 50 20 0 0
8/16/2019 YAW june.xlsx
74/85
11 R"% EGRIP 1 60 35 60 25
12 '/# 1 20 10 20 10
150 )1
8/16/2019 YAW june.xlsx
75/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI
IPV2S / 2X LEMO $UNING
YOSEN
EGRIP
EONE
EVIC
IPV4 $NG# $UNING
IPV3
SU"OX
V#40
TOTAL SALES 2($5
TOTAL %RO&T !'$
8/16/2019 YAW june.xlsx
76/85
8/16/2019 YAW june.xlsx
77/85
(#Y COS# S%LES #O#%L S%LPROFI#
0 0
0 0
0 0
1 330 460 460 130
0 0
0 0
0 0
0 0
1 370 550 550 180
0 0
0 0
0 0
1010 '10
8/16/2019 YAW june.xlsx
78/85
8/16/2019 YAW june.xlsx
79/85
NO item sale cost TOTAL SALES proft
1 fava RM 35 3 35 20 105 45
2 fava RM 40 10 40 25 400 150
3 fava RM 45 0 0
4 Flava RM 50 0 0
5
6
505 1!5
MOD
1 SIGELEI 200 160 0 0
2 CLOUPOR MINI 200 160 0 0
3 IPV MINI 200 160 0 0
4 IPV2S / 2X 350 210 0 0
5 YOSEN 320 0 0
6 EGRIP 250 160 0 0
7 EONE 200 0 0
8 IPV4 450 260 0 0
! IPV3 480 0 0
10 SU"OX 3 300 210 !00 270
11 V#40 680 0 0
12 EVIC V# 350 250 0 0
13 CL%RIN'% 1 200 100 200 100
14
1100 '$0
TANK
1 $%NGER#EC& 140 !0 0 0
2 LEMO2 150 !0 0 0
3 $%YFUN !0 65 0 0
4 'ERINGGER 50 35 0 0
5 C&ERRY "OM"ER 1 60 40 60 20
6 ROY%L &UN#ER 50 35 0 0
7 $ENNE'Y 50 35 0 0
8 #UR"O 100 65 0 0
! S%MUR%I 70 65 0 0
10 .EP&YRUS 2 140 100 280 80
'#0 100
ACCESSORES
1 $%N#&%L 4 10 5 40 20
2 $%P%S 5 5 25 25
3 "ELL#OP C%P 40 20 0 0
4 "%## "IRU 35 16 0 0
5 "%## MER%& 40 17 0 0
6 "%## $UNING 45 18 0 0
7 "%## PIN$ 35 15 0 0
8 RING 3 5 3 15 6
! C&%RGER 1 20 10 20 10
10 R"% EGRIP 1 60 60 60
8/16/2019 YAW june.xlsx
80/85
11 '/# 1 20 10 20 10
1(0 1'1
8/16/2019 YAW june.xlsx
81/85
COM"O
MO' #%N$ "%##
SIGELEI
CLOUPOR MINI
IPV MINI $G#N$ MER%&
IPV2S / 2X
YOSEN
EGRIP
EONE
EVIC
IPV4
IPV3
SU"OX
V#40
TOTAL SALES 2##5 ,S&OR# 10 'I
TOTAL %RO&T (2(
8/16/2019 YAW june.xlsx
82/85
8/16/2019 YAW june.xlsx
83/85
(#Y COS# S%LES #O#%L S%LPROFI#
0 0
0 0
1 288 320 320 32
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
'20 '2
COU# .EP&YRUS 2#'5
8/16/2019 YAW june.xlsx
84/85
8/16/2019 YAW june.xlsx
85/85
SUMM%RY FOR +UNE 2015
'%#E #O#%L S%LES #O#%L PROFI#
17 147000 50300
18 58000 22600
1! 27500 1050020 58000 22000
21 50000 15500
22 238000 15500
23 273000 84400
24 262600 28600
25 354000 10!000
26 240500 88500
27 78500 2!300
28 200500 77700
2! 287500 !370030 243500 82800
2518600 730400