Welcome — see potential revenue under two phases
- Pre-launch: fixed $80 Founder Pack, no returns. Use the three sliders to estimate how your network shares before shipments begin.
- Post-launch: switch tab to model monthly growth once bottles arrive (AOV mix or single AOV + refund rate).
- Tables update instantly. Export CSV to save or share.
Important: Illustrative only
- This tool shows hypothetical scenarios and simplified assumptions.
- It is not financial advice, earnings guidance, or a guarantee of results.
- Outcomes depend on market conditions, personal effort, conversion rates, and operational factors.
- Commissions shown reflect the sample 5-level plan (10%, 7.5%, 2.5%, 2.5%, 2.5%). Terms may change; consult the latest official docs.
- Pre-launch uses a fixed $80 Founder Pack and assumes 0% returns. Post-launch may include refunds.
Switch to see each phase separately
Quick inputs
These three assumptions drive the whole model. Adjust to match your audience.
10
How many people you can seed right away
5
How many new people each person shares with before launch
1.3
Growth factor applied each month after launch
Pre-launch assumptions
Fixed price $80.00 · 0% returns · Five-level cascade from your three inputs.
Gross Units
39,050
Gross Revenue
$3,124,000.00
Your Commission
$79,400.00
| Level | Units | Gross | Commission Rate | Commission |
|---|---|---|---|---|
| Level 1 (your direct sales) | 50 | $4,000.00 | 10.0% | $400.00 |
| Level 2 | 250 | $20,000.00 | 7.5% | $1,500.00 |
| Level 3 | 1,250 | $100,000.00 | 2.5% | $2,500.00 |
| Level 4 | 6,250 | $500,000.00 | 2.5% | $12,500.00 |
| Level 5 | 31,250 | $2,500,000.00 | 2.5% | $62,500.00 |
| TOTAL | 39,050 | $3,124,000.00 | $79,400.00 |
How to use
- Adjust the three inputs under Quick inputs.
- Review Pre-launch results first — it models sharing before bottles ship.
- Switch to Post-launch to see monthly growth once bottles arrive.
- Click Export CSV to save or share your scenario.
Tips for realistic scenarios
- Use conservative values first; then explore upside.
- Remember that sharing often spikes at unboxing, then tapers.
- Keep your post-launch share factor (monthly growth) in the 1.1–1.6 range for planning unless you have events.
- Export and annotate your CSV if you send it to your team.
Mini-FAQ
- What does "Starting shares" mean?
- How many people you can seed immediately at the start of pre-launch.
- What is a "pre-launch share per level"?
- How many new people each participant refers at the next level before launch (drives the 5-level cascade).
- What is the post-launch share factor?
- A monthly growth factor for new users once bottles arrive. Higher during launch waves; lower in steady state.
© 2025 Scentwork. This interactive tool is provided for illustration only. It does not constitute an offer, representation, or guarantee of earnings. Actual commissions depend on program terms, compliance, and performance. Please review official documentation and local regulations before participating.