MakeItFamousSign in
Powder tub$0 to start

Loose-Leaf Tea Tin

80 g · 40 cups — The tin gets kept on a counter, which is free advertising for as long as it lasts.

Configures
558
distinct ways
YOUR BRAND80 G · 40 CUPS
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$24.00
Options chosenno extra cost
Label finishincluded
Gross margin64.2%

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

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

Flavours carried

carry any · 3 chosen

Carry several, rename them, or describe a flavour the catalogue does not list and we will brief it.

Briefed to the manufacturer — adds four weeks.
Name them yourself
English breakfast→
Earl grey→
Jasmine green→

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

Container & colourway

choose one

The vessel itself. One per product — a second colourway is a second SKU.

Label finish

choose one

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

What goes on the pack

Whole-leaf, single estate. Airtight tin, 80 g.

What it would earn

Beverages costs · move anything below

One month, top to bottom

400 orders · $19,680 net
Gross sales$20,123
Refunds2.2% in beverages−$443
Net revenue$19,680
Product cost−$7,052
Fulfilment & shipping17.8%−$3,503
Payment processing2.9% + 30¢−$610
Contribution margin43.3% of net$8,515
Advertising16.5% — the line nobody budgets for−$3,247
Operating costssamples, photography, care−$1,686
Net profit$3,582
MakeItFamous20% of net profit−$716
Creator pool$2,865

Who gets what

64% you · 6 × 6%
You, as founder$1,834
Each partner6 of them$172
All partners together$1,031
Per partner, per year$2,063

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

Twelve months

at 12% monthly growth
Net revenue
$474,940
Net profit
$104,026
21.9% margin
Creator pool
$83,221
after the 20% fee
A partner's year
$4,993
at 6% a spot
$0$9,150$18,300Sep — $3,582SepOct — $4,185OctNov — $4,862NovDec — $5,619DecJan — $6,467JanFeb — $7,417FebMar — $8,481MarApr — $9,673AprMay — $11,008MayJun — $12,503JunJul — $14,177JulAug — $16,052Aug

What has to be true

Break-even volumeorders a month to cover fixed costs and ads128 orders
Cash needed up frontmade per order$0
Lead time3 days
Category return ratemodelled into every figure above2.2%
Repeat rate at 90 daysthe category benchmark31%

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.