| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||
2 | DO NOT REQUEST FOR EDIT ACCESS (click on "File / Make a copy" to have your own editable version) | ||||||||||||||
3 | |||||||||||||||
4 | |||||||||||||||
5 | Profitability sheet | ||||||||||||||
6 | |||||||||||||||
7 | 1. Product pricing details | 2. Profitability | |||||||||||||
8 | MOQs: | 3000 | 4000 | 8000 | MOQs: | 3000 | 4000 | 8000 | |||||||
9 | Product main part | $2.32 | $2.12 | $2.00 | Sale volume per month | 600 | 900 | 2000 | |||||||
10 | Product secondary part | $0.90 | $0.90 | $0.80 | Recommended MOQ | 2240 | 3360 | 7467 | |||||||
11 | Accessories | $0.14 | $0.14 | $0.14 | Order Quantity | 3000 | 4000 | 8000 | |||||||
12 | Packaging + user manual + thanks card | $0.88 | $0.88 | $0.88 | Sourcing price EXW | $4.24 | $4.04 | $3.82 | |||||||
13 | $0.00 | $0.00 | $0.00 | Selling price EURO | €24.90 | €24.90 | €24.90 | ||||||||
14 | Total EXW | $4.24 | $4.04 | $3.82 | Selling price USD | $29.08 | $29.08 | $29.08 | |||||||
15 | 3P full QC | $1,050.00 | $1,400.00 | $2,800.00 | |||||||||||
16 | PPC monthly budget | $1,195.20 | $1,792.80 | $3,984.00 | |||||||||||
17 | Shipping DDP | $1,260.00 | $1,680.00 | $3,360.00 | |||||||||||
18 | Average refund loss % | 3.50% | 3.50% | 3.50% | |||||||||||
19 | AMZ Margin | 47.08% | 47.08% | 47.08% | |||||||||||
20 | Monthly profit | $3,402.50 | $5,283.75 | $12,181.66 | |||||||||||
21 | DM | 26.35% | 27.04% | 27.80% | |||||||||||
22 | CM | 19.50% | 20.19% | 20.95% | |||||||||||
23 | Total investment (without ULF) | $15,030.00 | $19,240.00 | $36,720.00 | |||||||||||
24 | |||||||||||||||
25 | |||||||||||||||
26 | |||||||||||||||
27 | |||||||||||||||
28 | |||||||||||||||
29 | |||||||||||||||