Cumulative Creator Model with Reinvestment
Simulates 12 months of a TikTok Shop business. Shows how creator videos generate views → sales → profit, and how reinvesting profit into more stock and creators compounds growth.
Drag any slider to change values. The dashboard instantly recalculates everything. Start with your real numbers (product cost, selling price) then experiment with different scenarios.
📈 Starting Cash eliminates dead months caused by payment delays
🚀 Viral % has the biggest impact — even 1% more changes everything
⚡ Faster production (fewer days) = more selling time = faster scaling
Sellable Stock: 90 units
Mimics real TikTok: most flop, some average, few go viral
Share of total views contributed by each tier
Line = demand created by views. Bars = stock you could sell, and what actually sold.
Demand = monthly views x conversion. Red = sales lost to stockouts.
| Month | Creators | Videos | 🚀Viral | Stock | Views Needed | Actual Views | Sold | Profit | Your Take | Cash End |
|---|