Fee calculator
Sales simulator
Revenue share (month 1 revenue + growth)
Revenue grows by the chosen rate each month, and the progressive brackets are re-applied to each month's revenue. Any revenue is supported; revenue above $100,000 stays at a 1% marginal rate.
Your total Nomuw fee
Revenue share · Jan 1970
Total over 12 months at 5% month-over-month
$61,027
Revenue share
Revenue share
$4,720.00
4.21% effective on $112,000 in month 1 · $61,027 over the horizon
Effective revenue-share %
4.21%
Month 1, blended across all brackets
Revenue share projection
Month by month over 12 months
Month 1 revenue of $112,000 grows 5% each month, reaching $191,558 in month 12. Brackets are re-applied every month, so the effective rate moves with revenue.
Revenue share over the horizon
$61,027
| Month | Projected revenue | Revenue-share fee | Effective % |
|---|---|---|---|
| Month 1 Jan 1970 | $112,000 | $4,720.00 | 4.21% |
| Month 2 Feb 1970 | $117,600 | $4,776.00 | 4.06% |
| Month 3 Mar 1970 | $123,480 | $4,834.80 | 3.92% |
| Month 4 Apr 1970 | $129,654 | $4,896.54 | 3.78% |
| Month 5 May 1970 | $136,137 | $4,961.37 | 3.64% |
| Month 6 Jun 1970 | $142,944 | $5,029.44 | 3.52% |
| Month 7 Jul 1970 | $150,091 | $5,100.91 | 3.40% |
| Month 8 Aug 1970 | $157,595 | $5,175.95 | 3.28% |
| Month 9 Sep 1970 | $165,475 | $5,254.75 | 3.18% |
| Month 10 Oct 1970 | $173,749 | $5,337.49 | 3.07% |
| Month 11 Nov 1970 | $182,436 | $5,424.36 | 2.97% |
| Month 12 Dec 1970 | $191,558 | $5,515.58 | 2.88% |
| Total | $1,782,718 | $61,027 | 3.42% |
Month 1 bracket-by-bracket breakdown
| Revenue band | Rate | Revenue in band | Fee from band |
|---|---|---|---|
| First $10,000 | 10.0% | $10,000 | $1,000.00 |
| $10,001 – $20,000 | 7.5% | $10,000 | $750.00 |
| $20,001 – $30,000 | 5.0% | $10,000 | $500.00 |
| $30,001 – $50,000 | 4.5% | $20,000 | $900.00 |
| $50,001 – $70,000 | 3.5% | $20,000 | $700.00 |
| $70,001 – $100,000 | 2.5% | $30,000 | $750.00 |
| Above $100,000 | 1.0% | $12,000 | $120.00 |
| Total | 4.21% effective | $112,000 | $4,720.00 |
Each rate applies only to the slice of revenue inside its band — never to the whole month.