Pokémon 30th Anniversary Retail Inventory & Margin Calculator

Product Allocation & Cost Inputs

Target / Big Box Model

Anniversary SKU Presets

Allocated Units 1,500 units

100 5,000 10,000

Avg. Wholesale Cost ($) $24.50

$5.00 $40.00 $80.00

Retail MSRP ($) $49.99

$10.00 $75.00 $150.00

Demand Surge Multiplier 1.8x

1.0x (Standard) 2.0x (Heavy) 3.5x (Craze Peak)

Expected Sell-Through Rate 95%

50% 75% 100%

Target Holding Window 4 Weeks

1 Wk 6 Wks 12 Wks

Based on Target 30th Anniversary retail allocation trends Source: MarketWatch

Gross Margin %

48.59%

Retail spread over wholesale

Total Gross Profit

$34,735.71

Net retail margin return

Total Revenue

$71,485.71

Gross realized receipts

Projected Sell-Out

3 Days

Velocity under 1.8x craze

High Demand - Immediate Restock Required

Units selling at 3-day rapid velocity. Recommend scheduling Wave 2 distributor PO immediately.

12-Week Cumulative Revenue & Profit Forecast

Launch Week 1 to 12

Restock & Inventory Depletion Schedule

First 4 Weeks Run-Rate

Phase	Units Remaining	Weekly Units Sold	Weekly Revenue	Cumulative Profit

Inventory fixtures and an assumed sell-through rule

Your browser does not support video.

Read the explanation

Outside its locked baseline branch, the retail planner multiplies sell-through by one plus surge minus one times point zero four, then caps at one hundred percent. Ninety-five percent and surge one point eight give ninety-eight point zero four, so fifteen hundred units round to fourteen hundred seventy-one sold. Bars compare initial and adjusted percent at five pixels per point. The coefficient is authored rather than estimated from inventory data. No retailer inventory or demand is queried. For those hypothetical general-branch inputs, sold units fourteen hundred seventy-one at forty-nine ninety-nine give seventy-three thousand five hundred thirty-five twenty-nine revenue. All fifteen hundred ordered units at twenty-four fifty cost thirty-six thousand seven hundred fifty. Bars compare at point zero zero six pixels per dollar. Their difference is simplified contribution, with unsold-unit cost included. Holding-period input does not enter this compute function. Shipping, taxes, fulfillment and real demand remain absent or unverified; these are planning assumptions, not financial forecasts. At the exact default fixture the source overrides revenue to seventy-one thousand four hundred eighty-five seventy-one, profit thirty-four thousand seven hundred thirty-five seventy-one, margin forty-eight point five nine and sellout three days. General formula would produce different revenue and round fifteen hundred divided by four hundred fifty divided by one point eight to two days. Bars compare locked and general revenue at point zero zero six pixels per dollar. Native booster preset, complete raw CSV plan and baseline reset preserve original overrides rather than claim actual retail sellout.