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