Title control deck
Sec batch invoiceLbl total header $72,500.00
5,000 Unit pcs
$14.50 / Unit unit
$
1.5% ($1,087.50)
Hint fx buffer
Sec freight logistics5.7% Lbl drag
$0.97 / Unit unit
$
$290.00
$
35 Unit days
Hint transit daysFinancing Drag: $566.19
%
Sec customs valuationLbl duty header $4,047.31
5.50%
0.0%
Hint special tariff
Lbl mpf status$254.91
Lbl hmf status$91.98
Sec accessorials marginLbl target margin header 40% Lbl margin text
40% (Lbl markup text 66.7%)
Hint low marginHint wholesale marginHint retail margin
Kpi unit landed cost
$17.03
+17.5% Sub unit fob markup
Kpi total landed cost
$85,163
5,000 Sub batch outlay
Kpi landed multiplier
1.175x
Sub friction drag
Kpi target price
$28.39
40% Sub at target margin
Title results deck
Title waterfall chart$14.50 → $17.03
Desc waterfall chart
Title cost components5,000 Lbl physical items
| Col component | Col total amount | Col per unit | Col pct total |
|---|---|---|---|
| Item fob purchase | $72,500.00 | $14.50 | 85.1% |
| Item fx buffer | $1,087.50 | $0.22 | 1.3% |
| Item freight | $4,850.00 | $0.97 | 5.7% |
| Item insurance | $290.00 | $0.06 | 0.3% |
| Item customs duty | $4,047.31 | $0.81 | 4.8% |
| Item statutory fees | $346.89 | $0.07 | 0.4% |
| Item brokerage | $275.00 | $0.06 | 0.3% |
| Item drayage | $1,200.00 | $0.24 | 1.4% |
| Item transit financing | $566.19 | $0.11 | 0.7% |
| Item total landed | $85,162.89 | $17.03 | 100.0% |
Title disclosure
Text disclosure
Stat total duty$4,047.31
Stat freight ratio5.7% Stat of landed
Stat capital outlay$85,163
