Live scenario · May 2026
Costing & Margin Engine
Type any cell to edit — the row recalculates live. Global sliders model tariff or freight swings across the whole assortment. Commit the scenario when you're ready to update the master.
landed = market_cost + (market_cost × duty%) + freight_wh · margin = (wholesale − landed) / wholesale
Apply scenario to
Duty % overrideoff
Freight bump / unit+$0.00
Season impact — landed cost delta on placed units
$0
| Style | Origin | Units | Market cost | Duty % | Freight | Landed | Wholesale | Margin | Δ vs base | $ impact | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
 Vivian Crossbody P2225800 | India | 651 | $ | % | $ | $35.90 | $ | 58.3% | 0.0% | $0 | ||
 Adeline Tote P2225803 | Vietnam | 1,066 | $ | % | $ | $35.84 | $ | 58.3% | 0.0% | $0 | ||
 Camden Satchel P2225806 | China | 1,580 | $ | % | $ | $41.28 | $ | 58.3% | 0.0% | $0 | ||
 Poppy Wallet P2225809 | Mexico | 10,196 | $ | % | $ | $46.72 | $ | 58.3% | 0.0% | $0 | ||
 Elena Belt P2225812 | India | 1,143 | $ | % | $ | $52.16 | $ | 58.3% | 0.0% | $0 | ||
 Rowan Weekender P2225815 | Vietnam | 1,722 | $ | % | $ | $62.73 | $ | 58.3% | 0.0% | $0 | ||
 Juno Bucket P2225818 | China | 2,400 | $ | % | $ | $58.04 | $ | 58.3% | 0.0% | $0 | ||
 Marlow Wristlet P2225821 | Mexico | 11,564 | $ | % | $ | $63.48 | $ | 58.3% | 0.0% | $0 | ||
 Sable Clutch P2225824 | India | 1,635 | $ | % | $ | $68.92 | $ | 58.3% | 0.0% | $0 | ||
 Iris Backpack P2225827 | Vietnam | 2,378 | $ | % | $ | $74.36 | $ | 58.3% | 0.0% | $0 | ||
Fern Card Case P2225830 | China | 3,220 | $ | % | $ | $89.55 | $ | 58.3% | 0.0% | $0 | ||
Lila Hobo P2225833 | Mexico | 12,932 | $ | % | $ | $80.24 | $ | 58.3% | 0.0% | $0 | ||
Willa Duffel P2225836 | India | 2,127 | $ | % | $ | $35.28 | $ | 58.3% | 0.0% | $0 | ||
Nora Saddle P2225839 | Vietnam | 3,034 | $ | % | $ | $40.72 | $ | 58.3% | 0.0% | $0 | ||
Opal Frame Bag P2225842 | China | 4,040 | $ | % | $ | $46.16 | $ | 58.3% | 0.0% | $0 | ||
Cora Bucket Belt P2225845 | Mexico | 14,300 | $ | % | $ | $55.48 | $ | 58.3% | 0.0% | $0 | ||
Piper Coin Purse P2225848 | India | 2,619 | $ | % | $ | $52.04 | $ | 58.3% | 0.0% | $0 | ||
Reese Passport P2225851 | Vietnam | 3,690 | $ | % | $ | $57.48 | $ | 58.3% | 0.0% | $0 |