Live demo · no signup

One PI → container plan, landed cost, payments, pricing.

This is a sample supplier PI. Edit any quantity, price, or cost parameter on the left and watch all four results recalculate instantly.

Start free How it works

Goods value

€30,291

factory, EUR

Landed value

€39,180

all-in to warehouse

Revenue potential

€78,360

at recommended price

Gross profit

€27,430

after platform fees

Purchase InvoiceZhejiang Bright Home Co. · PI-NW-2607

SKU	Pcs/ctn	CBM
Stackable Storage Bin 12L NW-STB-12	12	26.04
Ceramic Coffee Mug 350ml NW-CCM-35	24	5.61
Insulated Water Bottle 750ml NW-IWB-75	20	5.76

Terms: 30% deposit / 70% balance before shipment. In the live product this table is filled by AI from your PDF — edit any value and every result updates instantly.

Cost parameters

FX USD→EUR Deposit % Duty % Import VAT % Commission % Target margin % Freight € (0 = auto)Lead time (d)

📦 Container Plan

40GP

Fits a 40GP at 72% volume utilization.

Total CBM37.41

Utilization72%

Remaining14.79 m³

Weight6363 kg

Est. freight€3,200

OverweightOK

💶 Landed Cost / unitEUR

SKU	Factory	Freight	Duty	Other	Landed
NW-STB-12	€3.13	€0.74	€0.15	€0.47	€4.49
NW-CCM-35	€2.67	€0.12	€0.11	€0.45	€3.34
NW-IWB-75	€4.09	€0.20	€0.17	€0.48	€4.94

Import VAT (21%) excluded — reclaimable, shown in cashflow only.

💳 Payment Scheduletotal €30,291

deposit 30%€9,087USD 9,877.5due 12 Jul

balance 70%€21,204USD 23,047.5due 11 Aug

Goods ready ~day 30, arrive ~day 62. Balance must clear before the supplier ships or delivery slips.

🏷️ Sales Pricingat 35% target

SKU	Landed	Break-even	Price	Margin
NW-STB-12	€4.49	€5.28	€8.98	35%
NW-CCM-35	€3.34	€3.93	€6.68	35%
NW-IWB-75	€4.94	€5.81	€9.88	35%