Sinkside Faucet Purchase Program
Interactive Purchase Program Calculator
Deal Parameters
Adjust to model different scenarios
Purchase Amount ($5,000 per unit)
$440,000
Min: $50,000
Purchasing 88 units
Max: $440,000
Tax Rate (Fed + State)
43%
Monthly Revenue / Faucet
$1,200
Ad Agency Fee
50%
Referral Fee
12%
Revenue Share
30%
Target Cap
1.5x
Monthly Revenue Breakdown
Per month based on current inputs
Tax Savings (Year 1)
$189,200
100% Bonus Depreciation
Net Cost
$250,800
Investment - Tax Savings
15-Year Total Return
$720,500
Total Cash Payout
Projected Returns Timeline (15 Years)
30% Share until 1.5x Cap, then 5% Perpetual Tail
Year 5 Total
$0
Net: $0
Year 10 Total
$0
Net: $0
Year 15 Total
$0
Net: $0
See It In Action
High-definition digital faucets in live venues