Proveedor Description Product/producto Cost Of Goods COGS (Logistics) Original Price Price to sell Profit Actual Margin

D1 Ashley Ardsley 2-Piece Sectional with Chaise - SKU Living Room 574
39504S11 (3950416,3950456) $673.16 $1,346.32 $1,200.00 $526.84 43.90% Combo 1
D1 GERRIDAN set 4 piezas: cama, peinador,
Ashley espejo, y nightstand (cama: B1190-54,B1190-57, Bedroom 504
B1190-98) $595.19 $1,190.38 $1,200.00 $604.81 50.40% Precio: $3,219.00
D1 Crownmark 2214-5P WELDON DINING GROUP Dining Room 199.95 $219.95 $439.89 $460.00 $240.06 52.19%
Mattress M69531 8" Chime Mattress 152 360 $360.00 0.00%
Tv TV 108
Delivery Service 100
$1,848.30 $2,976.59 $3,220.00 $1,371.71 42.60% $3,220.00

D2 Ashley Lavenhorne Sofa and Loveseat - SKU - Living Room 840

PKG015546 (6330789,6330794) $992.43 $1,984.86 $1,860.00 $867.57 46.64% Combo 2
D2 Cambeck Queen Upholstered Panel Bed SKU - 169
Ashley B192B43 (B192-157,B192-54,B192-96)
Bedroom $199.58 $399.16 $380.00 $180.42 47.48% Precio: $3,509.00
D2 Ashley Parellen Dining Table and 6 Chairs - SKU - Dining Room 405
PKG011520 (D291-25,D291-01(6)) $477.70 $955.40 $910.00 $432.30 47.51%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$2,029.71 $3,339.42 $3,510.00 $1,480.29 42.17% $3,510.00

Ashley Deltona Sofa y Loveseat - SKU - PKG015443 Living Room

D3 (5120438,5120435) 430 $553.03 $1,106.06 $1,050.00 $496.97 47.33% Combo 3
D3 Happy Homes France - Beige Platform Bed QUEEN Bedroom 449 $493.90 $987.80 $900.00 $406.10 45.12% Precio: $3,759.00
Ashley Dellbeck Dining Table and 6 Chairs - SKU - Dining Room
D3 PKG002239 (D748-45,D748-01(6)) 640 $755.78 $1,511.56 $1,450.00 $694.22 47.88%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$2,162.71 $3,605.42 $3,760.00 $1,597.29 42.48% $3,760.00

D4 Ashley Rawcliffe 3-Piece Sectional - SKU - 19604S1 Living Room 993

(1960466,1960467,1960477) $1,166.53 $2,333.06 $2,100.00 $933.47 44.45% Combo 4
D4 Crownmark LEIGHTON BEDROOM GROUP - Queen Bed Bedroom
+ Nightstand + rieles
179.95 $197.95 $395.89 $420.00 $222.06 52.87% Precio: $3,979.00
D4 Ashley Skempton Dining Table and 4 Chairs and Bench Dining Room 480
- SKU - PKG008915 (D394-25,D394-00,D394-
01(4)) $566.83 $1,133.66 $1,100.00 $533.17 48.47%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$2,291.31 $3,862.61 $3,980.00 $1,688.70 42.43% $3,980.00

Ashley Mahoney Sofa and Loveseat - SKU - Living Room

D5 PKG015011 (3100538,3100535) 390 $513.95 $1,027.90 $1,000.00 $486.05 48.61% Combo 5
Ashley Brueban Queen Panel Bed with 2 Storage Bedroom
Drawers - B497B2 (B497-54S,B497-57,B497-
D5 96) 340 $401.51 $803.02 $790.00 $388.49 49.18% Precio: $2,829.00
D5 Crownmark 2231-6P MANNING DINING GROUP Dining Room 319.95 $351.95 $703.89 $680.00 $328.06 48.24%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,627.41 $2,534.81 $2,830.00 $1,202.60 42.49% $2,830.00
D6 Happy Homes Messi Brown - Reversible Sectional Living Room 275 $302.50 $605.00 $590.00 $287.50 48.73% Combo 6
Crownmark B4277-Q-HBFB FALLON QUEEN HB(LED) Bedroom
D6 +FB GREY 269.95 $296.95 $593.89 $560.00 $263.06 46.97% Precio: $2,919.00
D6 Ashley Chrestner Dining Table and 4 Chairs - Dining Room
PKG013365 (D983-50,D983-01(4)) 620 $732.18 $1,464.36 $1,410.00 $677.82 48.07%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,691.63 $2,663.25 $2,920.00 $1,228.38 42.07% $2,920.00

D7 Ashley Greaves Sofa Chaise - 5510518 Living Room 320 $394.37 $788.74 $770.00 $375.63 48.78% Combo 7
D7 Crownmark Hopkins bedroom set 5piezas Bedroom 419.95 $461.95 $923.89 $890.00 $428.06 48.10% Precio: $3,469.00
Ashley Centiar Dining Table and 4 Chairs - PKG000680 Dining Room
D7 (D372-01(4),D372-15) 320 $772.26 $1,544.52 $1,450.00 $677.74 46.74%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,988.58 $3,257.15 $3,470.00 $1,481.43 42.69% $3,470.00

D8 Ashley Jesolo Reclining Sofa y Recliner - PKG001795 Living Room 700

(8670488,8670494) $852.43 $1,704.86 $1,590.00 $737.57 46.39% Combo 8
D8 Ashley Mesling Queen Upholstered Bed -B091-081 Bedroom 110 $129.90 $259.80 $250.00 $120.10 48.04% Precio: $3,249.00
D8 Wittland Dining Table and 4 Chairs - PKG013938 (D374-15,D374-01(4))
Ashley Dining Room 450 $531.41 $1,062.82 $1,050.00 $518.59 49.39%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,873.74 $3,027.48 $3,250.00 $1,376.26 42.35% $3,250.00

D9 Ashley Altari Sofa y Loveseat - PKG001808 Living Room 430

(8721435,8721438) $553.95 $1,107.90 $1,100.00 $546.05 49.64% Combo 9
D9 Ashley Dolante queen - B130-381 Bedroom 150 $176.93 $353.86 $350.00 $173.07 49.45% Precio: $2,459.00
D9 Crownmark 2212-5P MATHIS DINING GROUP Dining Room 289.95 $318.95 $637.89 $650.00 $331.06 50.93%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,409.83 $2,099.65 $2,460.00 $1,050.18 42.69% $2,460.00

Ashley Playwrite 3-Piece Sectional - 27304S2 Living Room

D10 (2730455,2730456,2730477) 640 $763.95 $1,527.90 $1,500.00 $736.05 49.07% Combo 10
Ashley Surancha Queen Panel Bed - B1145B8 (B1145- Bedroom
D10 57,B1145-84,B1145-86) 179 $211.40 $422.80 $410.00 $198.60 48.44% Precio: $2,809.00
D10 Happy Homes Dior - Grey Pub Table + 4 Chair Set Dining Room 249 $273.90 $547.80 $540.00 $266.10 49.28%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,609.25 $2,498.50 $2,810.00 $1,200.75 42.73% $2,810.00

D11 Happy Homes HH1155 - Sofa & Loveseat Set Living Room 399 $438.90 $877.80 $850.00 $411.10 48.36% Combo 11
D11 Crownmark SETB6910 AMALIA BEDROOM GROUP Bedroom 499.95 $549.95 $1,099.89 $1,100.00 $550.06 50.01% Precio: $2,809.00
D11 Crownmark 1317SET JUDSON 5-PK DINING SET GREY Dining Room 229.95 $252.95 $505.89 $500.00 $247.06 49.41%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
 Delivery Service 100
$1,601.79 $2,483.58 $2,810.00 $1,208.21 43.00% $2,810.00

D12 Happy Homes 200-Sectional Living Room 499 $548.90 $1,097.80 $1,100.00 $551.10 50.10% Combo 12
D12 Happy Homes HH775 Platform Bed Bedroom 129 $141.90 $283.80 $280.00 $138.10 49.32% Precio: $2,699.00
D12 Happy Homes 1220 - (FAUX MARBLE) Black Dining Table + Dining Room 449
6 Chair Set $493.90 $987.80 $960.00 $466.10 48.55%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,544.70 $2,369.40 $2,700.00 $1,155.30 42.79% $2,700.00

D13 Happy Homes Vogue Black Sectional Living Room 399 $438.90 $877.80 $850.00 $411.10 48.36% Combo 13
D13 New Era B830 Leilah (Black) Bedroom 269 $295.90 $591.80 $600.00 $304.10 50.68% Precio: $2,909.00
D13 Happy Homes D275-01 Ashley 5PC Dining Set Dining Room 499 $548.90 $1,097.80 $1,100.00 $551.10 50.10%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,643.70 $2,567.40 $2,910.00 $1,266.30 43.52% $2,910.00

Calderwell Sofa and Loveseat - PKG007323 Living Room

D14 Ashley (7710188,7710194) 852 $1,004.43 $2,008.86 $1,900.00 $895.57 47.14% Combo 14
D14 New Era B9330 Elena Bedroom 149 $163.90 $327.80 $330.00 $166.10 50.33% Precio: $3,139.00
1715SET LENNON 5-PK COUNTER HEIGHT Dining Room
D14 Crownmark TABLE 249.95 $274.95 $549.89 $550.00 $275.06 50.01%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,803.28 $2,886.55 $3,140.00 $1,336.73 42.57% $3,140.00

D15 Happy Homes Cinderella2 -Blue Set Living Room 449 $493.90 $987.80 $980.00 $486.10 49.60% Combo 15
D15 New Era B830 Leilah (Blue) Bedroom 269 $295.90 $591.80 $590.00 $294.10 49.85% Precio: $2,469.00
1715SET-RB LENNON 5-PK CONTR HT TBL Dining Room
D15 Crownmark ROYAL BLUE 249.95 $274.95 $549.89 $540.00 $265.06 49.08%
Mattress M69531 8" Chime Mattress 152 360 $360.00
Tv TV 108
Delivery Service 100
$1,424.75 $2,129.49 $2,470.00 $1,045.26 42.32% $2,470.00