Supply Chain & Logistics

Unified view of shipments, financials, cost calculator, and alerts.

Shipment Calculator

China → Market · All costs, margins & comparisons in one place

Shipment 1 · 380K diapers / 799K pads (400K/size · 2 sizes equal split) · 40HQ

Shared Settings

Applies to both Ghana & Canada tabs

Saved

Shipment

Includes one-time costs: mould, lab testing & pads FDA charged to this shipment.

USD → GHS

Live rate

USD → CAD

Live rate

Ocean Freight (USD)

1 container

Container Cost (USD)

1 container rental/purchase

Tier

6×290 + 6×330 + 6 liners = 18 pcs/pack· vs Yazz's 13 pcs · Xiamen

Pricing

GH₵18 flat all sizes → ~38.6% launch / 41.3% repeat margin

Xiamen · Non-woven + SAP Tissue + Airlaid + PE Backsheet + PE Film Wrap · 6×290 + 6×330 pads + 6 FREE liners/pack · 2 sizes · 799,488 pads/container · FOB: Heavy Flow (290mm)=$0.402 · Heavy Flow (330mm)=$0.4464 /bag (FOB Xiamen · Xiamen Option 5 Aug 2026)

40HQ capacity: 1,388 cartons · 66,624 packs (18 pcs/pack) · 799,488 pads + liners

SKU Sell Prices (GH₵)

Edit sell price per pack — changes recalculate revenue & margins instantly

Normal Flow (290mm)12 pads +6L/pk

GH₵

= GH₵1.50/pc

Heavy Flow (330mm)12 pads +6L/pk

GH₵

= GH₵1.50/pc

🇬🇭

Izzy Premium — Ghana P&L

🚀 Launch

Total Revenue

GH₵ 1,181,243.52

USD 100,003.34

CAD 142,506.26

GH₵ 1.48/pc · USD 0.13/pc

Total Cost

GH₵ 653,616.28

USD 55,334.74

CAD 78,852.84

GH₵ 0.82/pc · 1,388 cartons

Net Profit

GH₵ 527,627.24

USD 44,668.59

CAD 63,653.41

GH₵ 0.66/pc · 44.7% margin

Net Margin — 44.7%

Healthy Margin ✓

Revenue GH₵ 1,181,244Profit GH₵ 527,627

30% target

0%20%30%60%+

Solid margin — room for promotions or price flexibility.

Cost Composition

Total: GH₵ 628,811 — hover segments for detail

Manufacturing FOB53.1%GH₵ 333,831

Logistics & Freight21.6%GH₵ 135,838

Port Clearance8.5%GH₵ 53,413

Operations & Marketing16.8%GH₵ 105,729

Wholesale Bundle Pricing — 24 Packs / Bundle

Field-verified June 2026 · Retail = GH₵18/pack

🌸 Izzy Premium

Your Izzy Bundle

6×290 + 6×330 + 6 liners = 18 pcs 🎁

entering market 🚀

Bundle (24 packs)GH₵312

Wholesale / packGH₵13

Retailer markup @ GH₵2038.5%

Same cost as Yazz, better product — frictionless for retailers.

Yazz

Dominant brand · 12pcs + 1 liner

~50% mkt share

Bundle (24 packs)GH₵320

Wholesale / packGH₵13.33

Retailer markup @ GH₵2035%

Primary benchmark. 12 pads + 1 liner = 13 pcs/pack.

Softcare

Locally produced · 12pcs/pack

~16% mkt share

Bundle (24 packs)GH₵244

Wholesale / packGH₵10.17

Retailer markup @ GH₵2077%

No import costs = higher margins for them. Locally made advantage.

Retailer Markup at GH₵20 Retail Price

Higher = more incentive for retailer to stock Izzy

Yazz (bundle)

35%

Softcare (bundle)

77%

Izzy — Option A

38.5%

Izzy — Option B

38.5%

Option A — Parity

Match Yazz bundle price

Recommended

Bundle

GH₵312

Per pack WS

GH₵13

Retailer markup

38.5%

Retailers pay same as Yazz but can sell a superior product (more liners, higher absorbency) — easiest frictionless adoption.

Option B — Aggressive

Undercut Yazz by GH₵25

Best for market entry

Bundle

GH₵312

Per pack WS

GH₵13

Retailer markup

38.5%

Retailers earn 68% margin vs Yazz's 55% — they actively push Izzy for higher profit. Fastest way to capture shelf space.

📦 The Bundle Advantage — Izzy vs Yazz at the same bundle price (Option A)

At GH₵300/bundle (Option A), retailers pay GH₵10 less than Yazz for Izzy. But Izzy delivers 18 pcs/pack (6×290 + 6×330 + 6 liners) vs Yazz's 13 pcs/pack — matching absorbency with more pieces. Customers notice the extra liner and better protection — repeat purchases follow. Retailers get the same margin with a product that practically sells itself.

At GH₵290/bundle (Option B), retailers earn significantly more per bundle than they would stocking Yazz — a powerful incentive to actively recommend Izzy over Yazz.