Cooler tote$0 to start

Laptop Sleeve

13–16 in · feltWool felt reads considerably more expensive than it costs. One of the better margin illusions here.

Configures
294
distinct ways
YOUR BRAND13–16 IN · FELT
Your label, on this vessel

What you see is what gets printed. Change anything below and it redraws.

Brand
Hue
At a glance
Retail price$38.00
Options chosenno extra cost
Label finishincluded
Gross margin64.7%

Made per order. Nothing is paid before your customer pays you. The full plan is below — price, volume and the split are all yours to move.

3 option groups

7 values carried. Everything the manufacturer will vary is listed — nothing is hidden behind a sales call.

Colourways carried

carry any · 3 chosen

Every colourway you carry is stocked independently. Three is the usual starting point.

Name them yourself
Charcoal
Oat
Sage

The manufacturer's name never reaches your customer. What you type here does.

Sizes carried

carry any · 3 chosen

Carry as many as you like. Each one is a separate line on the purchase order.

Label finish

choose one

How the label stock is coated. Foil applies to the mark only.

What goes on the pack

Wool-blend felt with a vegan leather strap, magnetic close. Fits 13–16 in.

What it would earn

Tech accessories costs · move anything below

One month, top to bottom

400 orders · $21,584 net
Gross sales$22,577
Refunds4.4% in tech accessories−$993
Net revenue$21,584
Product cost−$7,611
Fulfilment & shipping11.8%−$2,547
Payment processing2.9% + 30¢−$669
Contribution margin49.8% of net$10,757
Advertising20.0% — the line nobody budgets for−$4,317
Operating costssamples, photography, care−$1,709
Net profit$4,731
MakeItFamous20% of net profit−$946
Creator pool$3,785

Who gets what

64% you · 6 × 6%
You, as founder$2,422
Each partner6 of them$227
All partners together$1,363
Per partner, per year$2,725

Unfilled spots revert to the founder, so opening more than you can fill costs you nothing.

Twelve months

at 12% monthly growth
Net revenue
$520,890
Net profit
$131,766
25.3% margin
Creator pool
$105,413
after the 20% fee
A partner's year
$6,325
at 6% a spot
$0$11,429$22,858Sep — $4,731SepOct — $5,473OctNov — $6,303NovDec — $7,234DecJan — $8,276JanFeb — $9,443FebMar — $10,750MarApr — $12,214AprMay — $13,854MayJun — $15,690JunJul — $17,747JulAug — $20,051Aug

What has to be true

Break-even volumeorders a month to cover fixed costs and ads106 orders
Cash needed up frontmade per order$0
Lead time7 days
Category return ratemodelled into every figure above4.4%
Repeat rate at 90 daysthe category benchmark16%

These are category benchmarks, not a forecast for your line. The advertising figure is the one most worth arguing with — a launch carried by a group's own posting spends far less than this in month one, and far more by month six.