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
Gross Revenue
$105,600
- Venue (10%)
-$10,560
- Agency (50%)
-$52,800
- Referral (12%)
-$12,672
- SaaS ($100/unit)
-$8,800
Net Adjusted Revenue
$20,768
Gross Buyer Share (30%)
$6,230
- Est. Tax (43%)
-$2,679
Net Monthly Income
$3,551
*After 1.5x Cap Reached:
5% Tail ($1,038/mo)
Tax Savings (Year 1)
$189,200
100% Bonus Depreciation
Net Cost
$250,800
Investment - Tax Savings
15-Year Total Return
$736,912
Total Cash Payout
Projected Returns Timeline (15 Years)
30% Share until 1.5x Cap, then 5% Perpetual Tail
Year 5 Total
$373,824
Net: $213,080
Year 10 Total
$674,608
Net: $384,527
Year 15 Total
$736,912
Net: $420,040
See It In Action
High-definition digital faucets in live venues