Cost

Items Code Cost Net Margin

Beds
Kides Bed 190*90 KDB-001 10,000.00 26%
kides Bed 190*90 with Cabint KDB-002 13,000.00 26%
New Design Kids Bed 190*120 KDB-003 35,000.00 26%
Bed with side table 7A01/7B02 89,999.00 -15%
KD -twin Bed steel 190*90 20,000.00 13%
KD -twin Bed steel 190*120 22,608.69 13%
Wanza wood Bed with 2 side WB05-190*150 29,800.00 33%
MDF wood Bed with 2 side MB02-200*180 35,500.00 33%
KD -Bed WB01 with 2 side table Wanza wood 190*150 22,300.00
33%
KD-Bed MB02with 2 side table MDF 190*150 27,600.00 33%
KD-Bed MB03 with 2 side table MDF 190*150 21,600.00 33%
KD-Bed MB04 with 2 side table MDF 190*150 25,500.00 33%
Bed with two side table 1804 100%
Bed with two side table 1504 100%
KD-Bed 009 190*150 17,217.39 31%
Bed with 2 side table 1500*1900 101/402 23,529.95 28%
Bed with 2 side table 1200*1900 B-4/c-5 15,181.43 29%
Bed with 2 side table 1800*2000 104/401 28,464.68 28%
BEd Design 2 /wanza Bed With 2 side Table 190*120 21,740.00 29%
BEd Design 2 /wanza Bed With 2 side Table 190*150 23,479.00 29%
BEd Design 2 /wanza Bed With 2 side Table 200*180 25,218.00 29%
Bed Design 3 /wanza & playwood With 2 side Table 190*120 20,870.00 29%
Bed Design 3 /wanza & playwood With 2 side Table 190*150 22,609.00 29%
Bed Design 3 /wanza & playwood With 2 side Table 200*180 24,348.00
29%
Bed Design 4 /wanza & playwood With 2 side Table 190*120 22,609.00
29%
Bed Design 4 /wanza & playwood With 2 side Table 190*150 24,348.00
29%
Bed Design 4 /wanza & playwood With 2 side Table 200*180 26,087.00
29%
Bed Design 5 /wanza & playwood With 2 side Table 190*120 20,870.00 29%
Bed Design 5 /wanza & playwood With 2 side Table 190*150 22,609.00 29%
Bed Design 5 /wanza & playwood With 2 side Table 200*180 24,348.00 29%
Bed Design 5 /wanza & playwood With 2 side Table 190*120 21,740.00 29%
Bed Design 5 /wanza & playwood With 2 side Table 190*150 23,479.00 29%
Bed Design 5 /wanza & playwood With 2 side Table 200*180 25,218.00 29%
Bed with two side table MB-02 190*120 25,900.00 29%
Full set Bed ERM001 190*150 61,200.00 31%
Full set Bed ERM002 190*150 58,600.00 31%
KD-Flat Bed 190*150 16,076.69 13%
KD-Flat Bed 190*120 14,358.32 13%
Bed-009 with 1 side table 150*190 20,046.75 29%
Bed-009 with 1 side table 120*190 17,626.50 29%
Bed-TY-B02 with 1 side table 150*190 19,764.00 29%
Bed-TY-Bs06 with 1 side table 150*190 21,790.50 29%
Bed-TY-B08-2 with 1 side table 150*190 18,848.25 29%
Bed slash 190*150 cm coca 20,769.04 13%
Bed slash 190*150 cm Sapeelly ramedo 20,769.04 13%
KD-galaxy bed 190*150 36,190.56 13%
KD-flat Bed new 190*150 18,026.02 13%
bed comfy 190*150 27,182.53 17%
MDF wood Bed with 2 side mb05 120cm 26,800.00 29%
MDF wood Bed with 2 side mb05 150cm 31,500.00 29%
MDF wood Bed with 2 side mb05 180cm 37,800.00 29%
Pool sum Bed 11,500.00 23%
BED Design 1/Wanza bed with 2 side table 190*120 26,000.00 26%
BED Design 1/Wanza bed with 2 side table 190*150 28,000.00 26%
BED Design 1/Wanza bed with 2 side table 190*180 30,000.00 26%

Sofa
KD-Coze Sofa 27,828.09 23%
KD-Divan Sofa 15,190.22 24%
KD-Grand Sofa 42,535.74 29%
KD-Bird Sofa 35,198.94 26%
KD-Elegance Single seat 6,643.00 26%
KD-fly sofa 43,049.76 25%
KD-Gold sofa 49,621.08 26%
KD-classic Sofa 32,918.31 24%
KD-Elegance 31,591.06 34%

Center Table
Center Table Zemen table 8800 26%
Center Table CET01 9300 26%
Center Table CET02 9800 26%
Center Table single COT02 3700 26%
Center Table set COT03 4500 26%
Center table CET06 11,500.00 26%
Wooden sofa table Tv12 5,500.00 30%
Sofa table ST01 4,800.00 30%
Sofa table ST11/ST12 7,500.00 30%
Danguza Tv stand1 19,900.00 26%
Danguza Tv stand2 19,900.00 26%
Danguza coffee table 15,300.00 26%
Hawlti coffee table 13,500.00 26%
Fidel coffee table 1 11,200.00 26%
Fidel coffee table 2 11,200.00 26%
Bed side table 1 4,000.00 26%
Bed side table 2 4,000.00 26%
Tv stand 16,500.00 26%
Hawlti tv stand 1 160m 14,500.00 26%
Hawlti tv stand 2 200m 17,000.00 26%
Mitad Coffee table 7,100.00 26%
Kirkir Coffee table set 11,000.00 26%
Tv stand DTV 10,002.65 20%
Study table with chair DST 8,436.58 20%
Coffee table DCT 9,338.05 20%

Pajamas
Adult Pajamas /Full size 580.00 33%
Kids Pajamas 350.00 33%
Kids Pajamas short 180.00 33%
Boys shirt 410.00 33%

Carpet
Carpet 2x3 7,000.00 29%
Carpet 1.5x2.2 3,850.00 29%
Carpet 2.5x3.5 10,300.00 29%
Carpet 0.6x1/well come 750.00 29%

Sleeping Bag
Sleeping Bag 1,403.33 34%

Cushion

Tadtional cushion cover 45x45(500gm) 400.00 29%

Tradtional Cushion cover 40x40(400gm) 400.00 29%
Hand made sofa Throw 3,500.00 29%
Bed Rug /70*100cm 1,200.00 29%
gentel White Pillow 1200gm 176.6 44%
New Design Cushion 500gm/45*45 332.05 42%
New Design Cushion 400gm/40*40 323.36 40%
New Design cover 400gm 300 31%
New Design cover 500gm 300 33%
Tradtional cover 400gm 250 36%
Tradtional cover 500gm 250 38%
Contour pillow -Big 60*40*12/10 1,421.36 33%
Dr-Cool Gel pilow -Big 60*40*12/10 1,923.64 33%
Dr-Cool Gel pilow -Medium 55*35*12/10 1,496.16 33%
Dr-Cool Gel pilow -Small 50*30*10/7 1,239.68 33%
Arada Neck Pillow 33*30*10 555.72 33%
Lavender Pillow 56*36*13 1,261.05 33%
Lemon Pillow 56*36*13 1,261.05 33%
Top goose 1350 gm #DIV/0!
Gentel pillow 600gm #DIV/0!
Gentel Pillow 800gm, #DIV/0!
Sofa Cushion 40*40 40*40 217.39 50%

Mattress Protectors
Bed mattress protectors 70x120 500 35%
Bed mattress protectors 90x190 600 35%
Bed mattress protectors 120x190 700 35%
Bed mattress protectors 150x190 700 35%
Bed mattress protectors 180x190 800 35%
Bed mattress protectors 200x200 800 35%

Comfort
Polyster 4 pcs Comfort 960.00 34%
Comfort Quality Polyster 4 pcs 180*230 1,456.87 29%
Comfort Quality Polyster 4 pcs 200*230 1,656.96 29%
Comfort Quality Polyster 7 pcs 220*250 2,669.76 18%
Bed sheet Quality Polyster 3 pcs 220*230 833.38 29%
Bed sheet 100 % Cotton 4 pcs 205*270 2,349.56 29%
Bed sheet 100 % Cotton 4 pcs 230*270 2,591.30 29%
Bed sheet 100 % Cotton 4 pcs 260*270 2,686.08 29%
Comfort 100 % Cotton 8 pcs 190*235 4,829.61 29%
Comfort 100 % Cotton 8 pcs 220*235 6,013.50 29%
Comfort 100 % Cotton 8 pcs 250*235 6,911.30 29%
Bed sheet Quality Polyster 4 pcs 230*240 920.16 29%
Quality Cover Polyster 4 pcs 200*230 1,339.20 29%
NP-Fitted Sheet 2,521.74 31%
NP-Bed sheet 200*230 1,826.09 33%
NP-Bed cover 230*250 2,956.52 33%
Quilt mattress cover 200*180*24 1,440.00 38%
Quilt mattress cover 190*180*24 1,440.00 36%
Quilt mattress cover 190*150*24 1,380.00 38%
Quilt mattress cover 190*120*20 1,340.00 38%
Quilt mattress cover 190*100*16 1,190.00 46%
Quilt mattress cover 190*90*16 1,190.00 38%
100% Bed sheet 2,800.00 29%
Bed sheet sleep right 1,500.00 29%
Quilt cover 100% cotton 140*200 3,246.96 29%
Quilt cover 100% cotton 160*210 3,708.69 29%
Quilt cover 100% cotton 200*220 4,173.03 29%

Towel
Pool towel 90*180 495.00 39%
hurrem towel 70*140 250.44 33%
kareli towel 50*90 125.00 34%
safir towel 70*140 245.00 35%
summit towel 90*180 540.00 33%

Sofa Throw /Hand made Towel

Sofa Throw /Hand made Towel 2,500.00 13%

Bean Bag
Round chill sack 8*180
Chi Sack 1.4*140
saddle back 1.6*75
samall round bean bag/Yebune

spring mattress out soures ometze

spring mattress 190*180*25 20,331.20 29%
sprng mattress 190*150*25 17,467.00 29%

Table Light
Lamp Shade/Table Light 1,043.48 38%
 Flower Bath
oval mini H 35 2,269.56 17%
Oval small H 43 2,817.39 17%
Oval big H 70 5,634.78 17%
Duba shape H 40 3,130.00 17%
Dimoned big H 60 4,304.00 17%
Flower shape H 43 3,286.00 17%
Groove Big H 44 5,086.00 17%
Ring H 45 3,443.00 17%
dImoned LONG H 60 4,304.00 24%
dImond circle H 70 5,086.00 17%
Bullet shape h 58 4,695.00 17%
Big duba H 80 5,869.00 17%
Big cactus H 30 1,252.00 17%
3D Round H63 5,086.00 17%

Day Cover Blanket

Day Cover Blanket 402.58 29%
 Selling prices Franchise Discount

Rainbow
Before Vat With Vat KD Store store Foam Depot
Beds
13,500.00 15,525.00
17,550.00 20,182.50 There is no discount
47,250.00 54,337.50
78,260.00 89,999.00 There is no discount
23,000.00 26,450.00 There is no discount
25,999.00 29,898.85 There is no discount
44,700.00 51,405.00 15% 10%
53,250.00 61,237.50 15% 10%

33,477.39 38,499.00 15% 10%

41,400.00 47,610.00 15% 10%
32,400.00 37,260.00 15% 10%
38,260.00 43,999.00 15% 10%
43,332.22 49,832.05 15% 10%
40,925.57 47,064.41 15% 10%
24,973.91 28,720.00 15% 10%
32,635.00 37,530.25 15% 10%
21,364.00 24,568.60 15% 10%
39,297.00 45,191.55 15% 10%
30,434.78 35,000.00 15% 10%
32,869.57 37,800.01 15% 10%
35,304.35 40,600.00 15% 10%

29,217.39 33,600.00 15% 10%

31,652.17 36,400.00 15% 10%

34,086.96 39,200.00 15% 10%

31,652.17 36,400.00 15% 10%

34,086.96 39,200.00 15% 10%

36,521.74 42,000.00 15% 10%

29,217.39 33,600.00 15% 10%
31,652.17 36,400.00 15% 10%
34,086.96 39,200.00 15% 10%
30,434.78 35,000.00 15% 10%
32,869.57 37,800.01 15% 10%
35,304.35 40,600.00 15% 10%
 36,260.00 41,699.00 10% 10%
88,740.00 102,051.00 10% 10%
84,825.00 97,548.75 10% 10%
18,488.19 21,261.42 There is no discount
16,521.07 18,999.23 There is no discount
28,065.45 32,275.27 10% 10%
24,677.10 28,378.66 10% 10%
27,669.60 31,820.04 10% 10%
30,506.70 35,082.71 10% 10%
26,387.55 30,345.68 10% 10%
23,884.40 27,467.06 There is no discount
23,884.40 27,467.06 There is no discount
41,619.14 47,862.01 There is no discount
20,729.92 23,839.41 There is no discount
32,694.78 37,599.00 There is no discount
37,520.00 43,148.00 10% 10%
44,100.00 50,715.00 10% 10%
52,920.00 60,858.00 10% 10%
14,950.00 17,192.50 There is no discount
35,100.00 40,365.00 There is no discount
37,800.00 43,470.00 There is no discount
40,500.00 46,575.00 There is no discount

Sofa
36,173.91 41,600.00 15% 10%
19,912.17 22,899.00 15% 10%
59,547.83 68,480.00 15% 10%
47,518.57 54,646.36 15% 10%
8,955.65 10,299.00 15% 10%
57,390.43 65,998.99 15% 10%
66,955.65 76,999.00 15% 10%
43,042.61 49,499.00 15% 10%
47,825.22 54,999.00 15% 10%

Center Table
11,878.26 13,660.00 10% 7%
12,556.52 14,440.00 10% 7%
13,230.43 15,214.99 10% 7%
5,000.00 5,750.00 10% 7%
6,078.26 6,990.00 10% 7%
15,525.00 17,853.75 There is no discount
7,865.22 9,045.00 10% 7%
6,865.22 7,895.00 10% 7%
10,724.35 12,333.00 10% 7%
26,865.00 30,894.75 10% 10%
26,865.00 30,894.75 10% 10%
 20,655.00 23,753.25 10% 10%
18,225.00 20,958.75 10% 10%
15,120.00 17,388.00 10% 10%
15,120.00 17,388.00 10% 10%
5,400.00 6,210.00 10% 10%
5,400.00 6,210.00 10% 10%
22,275.00 25,616.25 10% 10%
19,575.00 22,511.25 10% 10%
22,950.00 26,392.50 10% 10%
9,585.00 11,022.75 10% 10%
14,850.00 17,077.50 10% 10%
12,504.00 14,379.60 There is no discount
10,548.00 12,130.20 There is no discount
11,674.00 13,425.10 There is no discount

Pajamas
868.70 999.01 10% 7%
520.87 599.00 10% 7%
269.57 310.01 10% 7%
607.83 699.00 10% 7%

Carpet
9,800 11,270.00 10% 7%
5,390 6,198.50 10% 7%
14,420 16,583.00 10% 7%
1,050 1,207.50 10% 7%

Sleeping Bag
2,130.43 2,449.99 10% 7%

Cushion
-
560.00 644.00 10% 7%
560.00 644.00 10% 7%
4,900.00 5,635.00 10% 7%
1,680.00 1,932.00 10% 7%
 317.39 365.00 10% 7%
573.00 658.95 10% 7%
543.00 624.45 10% 7%
434.78 500.00 10% 7%
447.83 515.00 10% 7%
391.30 450.00 10% 7%
400.00 460.00 10% 7%
2,132.03 2,451.84 19% 13% 10%
2,885.46 3,318.28 19% 13% 10%
2,244.25 2,580.88 19% 13% 10%
1,859.52 2,138.45 19% 13% 10%
833.58 958.61 19% 13% 10%
1,891.58 2,175.32 19% 13% 10%
1,891.58 2,175.32 19% 13% 10%
- 19% 13% 10%
- 19% 13% 10%
- 19% 13% 10%
434.78 500.00 19% 13% 10%
-
-
-

-
- 21% 15%
Mattress Protectors
775.00 891.25 15% 10%
930.00 1,069.50 15% 10%
1,085.00 1,247.75 15% 10%
1,085.00 1,247.75 15% 10%
1,240.00 1,426.00 15% 10%
1,240.00 1,426.00 15% 10%

Comfort
1,448.70 1,666.00 15% 10%
2,040 2,345.56 15% 10%
2,320 2,667.71
3,250 3,737.29 10%
1,167 1,341.74 10%
3,289 3,782.35 10%
3,628 4,172.20 10%
3,761 4,325.15 10%
6,761 7,775.15 10%
 8,419 9,681.85 10%
9,676 11,127.40 10%
1,288 1,481.46 10%
1,875 2,156.11 10%
3,656.52 4,205.00 15% 10%
2,739.14 3,150.01 15% 10%
4,434.78 5,100.00 15% 10%
2,304 2,649.60 10% 10%
2,240 2,576.00 10% 10%
2,208 2,539.20 10% 10%
2,144 2,465.60 10% 10%
2,190 2,518.50 10% 10%
1,904 2,189.60 10% 10%
3,920 4,508.00 10% 10%
2,100 2,415.00 10% 10%
4,546 5,227.90 10% 10%
5,192 5,970.80 10% 10%
5,842 6,718.30 10% 10%

810.00 931.50 10% 10%

376.00 432.40 10% 10%
188.00 216.20 10% 10%
376.00 432.40 10% 10%
810.00 931.50 10% 10%

2,875.00 3,306.25 10%

7,209.00 8,290.35 10% 7%

6,262.00 7,201.30 10% 7%
3,854.00 4,432.10 10% 7%
2,119.00 2,436.85 10% 7%
-

28,463.68 32,733.23 10% 10%

24,453.80 28,121.87 10% 10%
-

1,680.00 1,932.00 10% 10%

-
 Flower Bath
2,723.47 3,131.99 there is no discount
3,380.87 3,888.00 there is no discount
6,761.74 7,776.00 there is no discount
3,756.52 4,320.00 there is no discount
5,165.21 5,939.99 there is no discount
3,944.34 4,535.99 there is no discount
6,104.34 7,019.99 there is no discount
4,132.16 4,751.98 there is no discount
5,634.78 6,480.00 there is no discount
6,104.34 7,019.99 there is no discount
5,634.78 6,480.00 there is no discount
7,043.47 8,099.99 there is no discount
1,502.60 1,727.99 there is no discount
6,104.34 7,019.99 there is no discount

Day Cover Blanket

565.22 650.00 10% 10%

-
650.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-