ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Inputs
>> Only change these for proceeds calculations
3
4
MSRP of SUP product$145.0
5
Agreed Upon SK Commission0.2
6
Canal SK Commission3%
7
Canal SUP Commission3%
8
ACH or Credit Card0.00
1 for ACH, 0 for Credit Card
9
10
11
12
Storefront Proceeds Illustrative ExampleCanal Proceeds Illustrative Example
13
14
MSRP of SUP product$459.0MSRP of SUP product$145.0
15
Agreed Upon SK Commission36%Agreed Upon SK Commission20%
16
Gross SK Proceeds$165.2Gross SK Proceeds$29.0
17
18
Canal SK Commission3%Canal SK Commission3%
19
(-) Canal Fees$11.48Canal SK Fees$3.63
20
21
(-) Payment Processing Fee$7.62.50%0.3MSRP of SUP product$145.0
22
0.40%Agreed Upon SK Commission20%
23
Net SK Proceeds$146.12Gross SUP Proceeds$116.0
24
% MSRP32%
25
Canal SUP Commission3%
26
(+) Canal SUP Fees$3.63
27
Supplier Proceeds Illustrative Example
28
(a)Total Canal Proceeds$7.25
29
MSRP of SUP product$459.0% MSRP5%
30
Agreed Upon SK Commission36%
31
Gross SUP Proceeds$293.8
32
33
Canal SUP Commission3%2.50%0.3
34
(-) Canal Fees (off MSRP)$11.48
35
36
(-) Stripe Fee (2.9% + $0.30)$11.8
37
(-) Supplier Payment Processing$1.20.40%
38
39
Net SUP Proceeds$269.33
40
% MSRP59%
41
42
(a) (1-SK Commission)*MSRP
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100