Date Sales order Item code Item name Units

June 8, 2021 513 A003 Olympic barbell 6

September 8, 2021 514 A008 Rubber tri-grip plates 2x 15kg ( 33 Ibs ea) 12
October 8, 2021 515 A001 Flat bench 33
October 9, 2021 A003 Olympic barbell 20
October 10, 2021 A003 Olympic barbell 3
October 11, 2021 A008 Rubber tri-grip plates 2x 15kg ( 33 Ibs ea)
October 12, 2021 A003 Olympic barbell
October 13, 2021 A003 Olympic barbell
October 14, 2021 A003 Olympic barbell
October 15, 2021 A008 Rubber tri-grip plates 2x 15kg ( 33 Ibs ea)
October 16, 2021 A003 Olympic barbell
October 17, 2021 A003 Olympic barbell
October 18, 2021 A003 Olympic barbell
October 19, 2021 A008 Rubber tri-grip plates 2x 15kg ( 33 Ibs ea)
October 20, 2021 A003 Olympic barbell
October 21, 2021 A003 Olympic barbell
October 22, 2021 A003 Olympic barbell
October 23, 2021 A006 EZ curl bench
74
Price/unit Revenue $ Cost/Unit COGS $ Gross Profit GP % Shipping
$ 125.00 $ 750.00 $ 75.00 $ 450.00 $ 300.00 40% $ 40.00
$ 79.99 $ 959.88 $ 47.78 $ 573.36 $ 386.52 40% $ 20.00
$ 333.00 $ 10,989.00 $ 125.40 $ 4,138.20 $ 6,850.80 62% $ 50.00
$ 50.00 $ 1,000.00 $ 75.00 $ 1,500.00 $ -500.00 -50% $ 10.00
$ 300.00 $ 900.00 $ 75.00 $ 225.00 $ 675.00 75% $ 20.00
$ - $ 47.78 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 47.78 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 47.78 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 75.00 $ - $ - -
$ - $ 105.00 $ - $ - -
$ 887.99 $ 14,598.88 $ 6,886.56 $ 7,712.32 53% $ 140.00
GP $ after shipping GPAS %
$ 260.00 35%
$ 366.52 38%
$ 6,800.80 62%
$ -510.00 -51%
$ 655.00 73%
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ 7,572.32 52%
Item code Item name Item description
A001 Flat bench Solid steel base frame bench
A002 Flat bench Metallic powder coated
A003 Olympic barbell 220 cm (7.2 ft) / 20 (44 Ib)
A004 Adjustable bemch 7 positions: decline, flat, 5 incline
A005 Preacher curl bench Bicep isolation exercises
A006 EZ curl bench Maximum grip, minimum injury
A007 Rubber tri-grip plates 2x 10kg (22 Ibs ea) Protects against rust, low noise
A008 Rubber tri-grip plates 2x 15kg ( 33 Ibs ea) Protects against rust, low noise
A009 Rubber tri-grip plates 2x 20kg (44 Ibs ea) Protects against rust, low noise
A010 Cast iron plates 2x 15 kg (33 Ibs ea) High quality iron plates
A011
A012
A013
A014
A015
A016
A017
A018
A019
A020
Item category Supplier Item status
Bench BD Active
Bench PM Active
Bar KR Active
Bench BC Active
Bench PM Active
Bar KR Active
Plate HT Active
Plate HT Active
Plate HT Active
Plate KR Discontinued
Item code Item name Cost per unit
A001 Flat bench $125.40
A002 Flat bench $63.64
A003 Olympic barbell $75.00
A004 Cast iron plates 2x 15 kg (33 Ibs ea) -
A005 Adjustable bench $179.40
A006 Preacher curl bench $105.00
A007 EZ curl bar $42.00
A008 Rubber tri-grip plates 2x 10 kg (22 Ibs ea) $47.78
A009 Rubber tri-grip plates 2x 15 kg (33 Ibs ea) $67.50
A010 Rubber tri-grip plates 2x 20 kg (44 Ibs ea) $90.00
Item code Item name Revenue Gross Profit Gross Profit, %
A001 Flat bench $10,989.00 $6,850.80 62%
A002 Flat bench $0.00 $0.00 -
A003 Olympic barbell $2,650.00 $475.00 18%
A004 Cast iron plates 2x 15 kg (33 Ibs ea) $0.00 $0.00 -
A005 Adjustable bench $0.00 $0.00 -
A006 Preacher curl bench $0.00 $0.00 -
A007 EZ curl bar $0.00 $0.00 -
A008 Rubber tri-grip plates 2x 10 kg (22 Ibs ea) $959.88 $386.52 40%
A009 Rubber tri-grip plates 2x 15 kg (33 Ibs ea) $0.00 $0.00 -
A010 Rubber tri-grip plates 2x 20 kg (44 Ibs ea) $0.00 $0.00 -
$14,598.88 $7,712.32