Key Figures & Summary
Total Subsidy Paid to Partner
$89.95
Amount subsidized from June 22 to Sep 25, 2025.
Established Organic Baseline
$154.54
Average monthly revenue for the '100' pack without ads.
Historical Analysis (June 22 - Sep 25, 2025)
These charts visualize the sales data from the promotion period. The bar chart compares the revenue streams, showing the massive impact of SP3 sales. The donut chart breaks down the '100' pack's sales, clearly separating the organic portion from the new revenue generated by your ad spend.
Total Revenue by Pack
'100' Pack Sales Breakdown
Monthly Payout Calculator
Use this tool at the end of each month. Enter your three key totals in the fields below, and the calculator will automatically determine the fair payout for your partner for the '100' pack, accounting for organic sales and attributed ad costs.
$
$
$
Partner's Final Payout
$0.00
Calculation Steps:
1. Ad-Driven "Lift"$0.00
2. Total Ad-Generated Revenue$0.00
3. Attributed Ad Cost for "Lift"$0.00
4. "Lift" Net Profit$0.00
5. Final Payout Calculation
$77.27 + ($0.00 / 2)