Date Name of Purchaser

3-Feb-21 CASH

3-Feb-21 CASH

4-Feb-21 PC WORLD

4-Feb-21 HDFC ACNO 50200034627259

4-Feb-21 SURBHI AUDIO & VIDEO

7-Feb-21 HDFC ACNO 50200034627259

9-Feb-21 DINESH SINGH
10-Feb-21 PC WORLD
10-Feb-21 CASH

12-Feb-21 HDFC ACNO 50200034627259

16-Feb-21 HDFC ACNO 50200034627259

18-Feb-21 MRS SONI

20-Feb-21 CASH
20-Feb-21 CASH

20-Feb-21 HDFC ACNO 50200034627259

20-Feb-21 CASH
21-Feb-21 SAHIL KHAN

21-Feb-21 CASH
22-Feb-21 SURBHI AUDIO & VIDEO
24-Feb-21 P.R.MODI & SONS TEXTILES PVT LTD.
24-Feb-21 CASH

26-Feb-21 CASH
 28-Feb-21 ADITYA KUMAR SINGH

28-Feb-21 HDFC ACNO 50200034627259

 Item name Voucher No. Quantity Selling Rate
Without GST
Sennheiser PC3 Chat Binaur Headphone GTPL/RNC/125 1.00 1229.00
Bandridge TOS Digital Optical Cable M 2mtr (BAL5602) GTPL/RNC/126 1.00 847.00
Banana Plug Screw Type 4MM (MX1542) GTPL/RNC/126 8.00 104.13
Klotz (LY225S) Speaker Cable 2X2.5 mm GTPL/RNC/126 7.00 232.14
INSTALLATION GTPL/RNC/126 1.00 1780.00
Yamaha AV Receiver Black (RX-V585) GTPL/RNC/127 1.00 43051.00
Yamaha Floor Standing Speakers Black (NS-F71) GTPL/RNC/127 1.00 24399.00
Yamaha Speaker Package Black (NS-P51) GTPL/RNC/127 1.00 9737.00
Krystal speaker cable 14 AWG X 2core ATC (100/0.16mm) GTPL/RNC/127 10.00 46.70
YAMAHA RX-V6A BLACK//L AC RECIVER GTPL/RNC/128 1.00 52797.00
Yamaha Floor Standing Speakers Black (NS-F71) GTPL/RNC/129 1.00 19993.00
Yamaha Center Channel Speaker Black (NS–C444) GTPL/RNC/129 1.00 11519.00
Klotz (LY225S) Speaker Cable 2X2.5 mm GTPL/RNC/129 10.00 148.30
Carvaan Premium-Hindi-Royal-Blue GTPL/RNC/130 1.00 6263.00
Bose Soundtouch Wave IV Silver 240V GTPL/RNC/131 1.00 39407.00
Yamaha Subwoofer Black (NS-SW200) GTPL/RNC/132 1.00 21017.00
Headphone Sennheiser CX 80S GTPL/RNC/133 1.00 1263.00
Plug & Play Greatest Hits Kumar Sanu USB GTPL/RNC/134 1.00 592.00
Plug & Play Greatest Hits Alka Yagnik GTPL/RNC/134 1.00 762.00
SHURE MVL BLACK GTPL/RNC/135 1.00 4831.00
Yamaha AV Receiver Black (RX-V585) GTPL/RNC/136 1.00 41886.00
Yamaha Floor Standing Speakers Black (NS-F71) GTPL/RNC/136 1.00 22992.00
Yamaha Subwoofer Black (NS-SW300) GTPL/RNC/136 1.00 27281.00
Yamaha Center Channel Speaker Black (NS–C444) GTPL/RNC/136 1.00 13000.00
Bandridge Subwoofer Cable 5mtr (BAL 4805) GTPL/RNC/136 1.00 1118.00
Krystal speaker cable 14 AWG X 2core ATC (100/0.16mm) GTPL/RNC/136 12.00 87.25
KRAMER BC-1T CABLE GTPL/RNC/137 45.00 94.16
Apple Airpod Pro (MWP22HN/A) GTPL/RNC/138 1.00 20331.00
R-8 SW Subwoofer - Black GTPL/RNC/139 1.00 23714.00
Bandridge Subwoofer Cable 5mtr (BAL 4805) GTPL/RNC/139 1.00 1118.00
Krystal speaker cable 14 AWG X 2core ATC (100/0.16mm) GTPL/RNC/139 33.00 87.30
Service Charge GTPL/RNC/140 1.00 1250.00
Headphone Sennheiser CX 80S GTPL/RNC/141 1.00 1263.00
Shure AV Microphone SV200 GTPL/RNC/142 1.00 1864.00
AVENTAGE AV RECIVER RX-A2A BLACK //L GTPL/RNC/143 1.00 57471.00
Bose Lifestyle 600 Black GTPL/RNC/144 1.00 212945.00
Bandridge Subwoofer Cable 5mtr (BAL 4805) GTPL/RNC/145 1.00 1118.00
XLR 3 PIN FEMALE CONNECTOR WITH NUMBER MARK GTPL/RNC/146 2.00 195.00
XLR3 PIN MALE CONNECTOR WITH NUMBER MARK GTPL/RNC/146 2.00 195.00
KRAMER BC-1T CABLE GTPL/RNC/146 10.00 111.70
 Bose Soundsport Free Wrls HDPH Navy/Citron GTPL/RNC/147 1.00 11668.00
R-41-M BLK/GNM Bookshelf - Speaker GTPL/RNC/148 1.00 24322.00
TECHLY SPEAKERS MOUNT GTPL/RNC/148 1.00 948.00

705077.676443

Store Rent 40,000.00 Total sale in Feb 2021

Ware House Rent 10,000.00 Total Gross profit
Salary 100,000.00 Gross profit %
Office expanse 7,000.00 Break even point(Except fo
Inventory interest 45,000.00 Net loss In feb 2021
Target additional Sales to re
Total expanse 202,000.00 Sales target per month
Sale Amount Purchase Rate Purchase Amount Gross Profit GP %
Without GST Without GST Without GST
1229.00 947.00 947.00 282.00 22.95 %
847.00 363.00 363.00 484.00 57.14 %
833.00 44.88 359.00 474.00 56.90 %
1625.00 91.57 641.00 984.00 60.55 %
1780.00 1,780.00 100.00 %
43051.00 27001.00 27001.00 16,050.00 37.28 %
24399.00 15690.00 15690.00 8,709.00 35.69 %
9737.00 6420.00 6420.00 3,317.00 34.07 %
467.00 40.70 407.00 60.00 12.85 %
52797.00 35520.00 35520.00 17,277.00 32.72 %
19993.00 15690.00 15690.00 4,303.00 21.52 %
11519.00 8800.00 8800.00 2,719.00 23.60 %
1483.00 91.50 915.00 568.00 38.30 %
6263.00 5374.00 5374.00 889.00 14.19 %
39407.00 33496.00 33496.00 5,911.00 15.00 %
21017.00 11200.00 11200.00 9,817.00 46.71 %
1263.00 1010.00 1010.00 253.00 20.03 %
592.00 445.00 445.00 147.00 24.83 %
762.00 571.00 571.00 191.00 25.07 %
4831.00 2805.00 2805.00 2,026.00 41.94 %
41886.00 27001.00 27001.00 14,885.00 35.54 %
22992.00 15690.00 15690.00 7,302.00 31.76 %
27281.00 18000.00 18000.00 9,281.00 34.02 %
13000.00 8800.00 8800.00 4,200.00 32.31 %
1118.00 489.00 489.00 629.00 56.26 %
1047.00 40.67 488.00 559.00 53.39 %
4237.00 61.87 2784.00 1,453.00 34.29 %
20331.00 20290.00 20290.00 41.00 0.20 %
23714.00 16967.00 16967.00 6,747.00 28.45 %
1118.00 489.00 489.00 629.00 56.26 %
2881.00 40.67 1342.00 1,539.00 53.42 %
1250.00 1,250.00 100.00 %
1263.00 1010.00 1010.00 253.00 20.03 %
1864.00 1197.00 1197.00 667.00 35.78 %
57471.00 45990.00 45990.00 11,481.00 19.98 %
212945.00 181072.00 181072.00 31,873.00 14.97 %
1118.00 489.00 489.00 629.00 56.26 %
390.00 97.50 195.00 195.00 50.00 %
390.00 97.50 195.00 195.00 50.00 %
1117.00 61.90 619.00 498.00 44.58 %
 11668.00 12996.00 12996.00 (1,328.00) -11.38 % BOSE OFFER
24322.00 17678.00 17678.00 6,644.00 27.32 %
948.00 352.00 352.00 596.00 62.87 %

718246 534510.746429 543037 176459.00 24.57 %

Break Even point 202000

net loss or profit 25541.00

sale in Feb 2021 718246

Gross profit 176459.00
24.57 %
even point(Except for fixed cost) 202000
ss In feb 2021 25541.00
t additional Sales to reach bep 103960.25
arget per month 822206.25
BOSE OFFER