Fixed Sourcing & Logistics Costs
Core baseline costs that apply to your campaign setup.
$
$
Calculated automatically from Total Price / Total Stock Quantity.
Weight in kg: 0.500 kg
$
$
E-commerce Planning
COD Profit Simulator Dashboard
Model your Cash-on-Delivery unit economics in Kenya and test pricing and ad spend scenarios in real time.
Simulation Sandbox
Adjust pricing and marketing assumptions instantly.
$
Price used in calculations: $30.00
Current reference: 1 USD = Ksh 130.00
$
70%
Profit Analysis
Live metrics based on your current assumptions.
Product Price After Shipping (Landed Cost)
$17.83
Sourcing: $2.15 + Import: $3.68 + Del: $7.00 + Ads: $5.00
Net Profit / Delivered Unit
$12.18
Loss from RTS
$64.50
Failed units: 30 / 100
Potential Profit (100% Success)
$1,217.50
If all 100 units are delivered.
Expected Campaign Profit
$787.75
Based on 70% success rate.
Campaign Breakdown
Revenue
$2,100.00
Total Costs
$1,312.25
Total Stock Weight
50.00 kg
Net Outcome
$787.75
If You Sell All Stock (100% Success)
Best-case scenario where every unit is delivered successfully.
Revenue
$3,000.00
Total Costs
$1,782.50
Net Profit
$1,217.50
Upside vs Current
$429.75