{
  "version": "1.0.1",
  "checked": "2026-10-26",
  "status": "Published synthetic scenarios; confirm current scope and rates before ordering",
  "source": "https://tealpackaging.com/swag/",
  "supplemental_source": "https://tealpackaging.com/q4-2026-packaging-order-by-dates/",
  "method": "assembly = kits * assembly_rate; receiving = kits * supplied_items_per_kit * receiving_rate; handling = shipments * handling_rate; subtotal = assembly + receiving + handling",
  "limits": "All billable items are buyer supplied. No tissue and card, loose extras or storage. One bulk order of assembled kits to one address has one pick charge; parcel count and postage are separately quoted. Not an all-in kit price, market average or observed outcome.",
  "rows": [
    {
      "id": "K50-I3-S1",
      "kits": 50,
      "items_per_kit": 3,
      "shipments": 1,
      "assembly_rate_usd": 2,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 100,
      "receiving_usd": 75.0,
      "handling_usd": 2.5,
      "subtotal_usd": 177.5,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K50-I3-S50",
      "kits": 50,
      "items_per_kit": 3,
      "shipments": 50,
      "assembly_rate_usd": 2,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 100,
      "receiving_usd": 75.0,
      "handling_usd": 125.0,
      "subtotal_usd": 300.0,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K50-I5-S1",
      "kits": 50,
      "items_per_kit": 5,
      "shipments": 1,
      "assembly_rate_usd": 5.75,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 287.5,
      "receiving_usd": 125.0,
      "handling_usd": 2.5,
      "subtotal_usd": 415.0,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K50-I5-S50",
      "kits": 50,
      "items_per_kit": 5,
      "shipments": 50,
      "assembly_rate_usd": 5.75,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 287.5,
      "receiving_usd": 125.0,
      "handling_usd": 125.0,
      "subtotal_usd": 537.5,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K100-I3-S1",
      "kits": 100,
      "items_per_kit": 3,
      "shipments": 1,
      "assembly_rate_usd": 2,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 200,
      "receiving_usd": 150.0,
      "handling_usd": 2.5,
      "subtotal_usd": 352.5,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K100-I3-S100",
      "kits": 100,
      "items_per_kit": 3,
      "shipments": 100,
      "assembly_rate_usd": 2,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 200,
      "receiving_usd": 150.0,
      "handling_usd": 250.0,
      "subtotal_usd": 600.0,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K100-I5-S1",
      "kits": 100,
      "items_per_kit": 5,
      "shipments": 1,
      "assembly_rate_usd": 5.75,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 575.0,
      "receiving_usd": 250.0,
      "handling_usd": 2.5,
      "subtotal_usd": 827.5,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K100-I5-S100",
      "kits": 100,
      "items_per_kit": 5,
      "shipments": 100,
      "assembly_rate_usd": 5.75,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 575.0,
      "receiving_usd": 250.0,
      "handling_usd": 250.0,
      "subtotal_usd": 1075.0,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K250-I3-S1",
      "kits": 250,
      "items_per_kit": 3,
      "shipments": 1,
      "assembly_rate_usd": 2,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 500,
      "receiving_usd": 375.0,
      "handling_usd": 2.5,
      "subtotal_usd": 877.5,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K250-I3-S250",
      "kits": 250,
      "items_per_kit": 3,
      "shipments": 250,
      "assembly_rate_usd": 2,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 500,
      "receiving_usd": 375.0,
      "handling_usd": 625.0,
      "subtotal_usd": 1500.0,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K250-I5-S1",
      "kits": 250,
      "items_per_kit": 5,
      "shipments": 1,
      "assembly_rate_usd": 5.75,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 1437.5,
      "receiving_usd": 625.0,
      "handling_usd": 2.5,
      "subtotal_usd": 2065.0,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    },
    {
      "id": "K250-I5-S250",
      "kits": 250,
      "items_per_kit": 5,
      "shipments": 250,
      "assembly_rate_usd": 5.75,
      "receiving_rate_usd": 0.5,
      "handling_rate_usd": 2.5,
      "assembly_usd": 1437.5,
      "receiving_usd": 625.0,
      "handling_usd": 625.0,
      "subtotal_usd": 2687.5,
      "scenario_type": "Synthetic modeled service subtotal",
      "tissue_and_card": false,
      "loose_extra_items": 0,
      "storage_included": false,
      "source_checked": "2026-10-26",
      "formula_version": "1.0.1",
      "excluded": "Packaging; merchandise; setup/samples; inbound freight; storage; loose extras; recipient postage; taxes; duties; other charges"
    }
  ],
  "bulk_rule_confirmed": "2026-11-07"
}