The Five Pillar Partnership Calculator

    Partnerships break when responsibility shifts and the split stops matching reality. It is never 50/50. Prove there is a market, then score who carries the risk (who funds it) and who carries the responsibility (who does the work), pillar by pillar.

    Step 1: Market Check ("Is There A Pie?")

    TAM
    $150.0M
    SAM
    $15.0M
    SOM (Yr 1 Rev)
    $450,000
    Customers Needed
    150
    Market Drop-off
    Market clears the bar. $322,500 in year-one gross margin at SOM is worth structuring a deal around. Now score the pillars.

    Step 2: The Deal

    Cost to deliver = product cost, software, labor to fulfill. Not your ad spend. That lives in the Marketing pillar.

    Gross Margin
    $2,150
    Margin %
    71.7%
    Unit Economics

    Step 3: The Five Pillars

    Each pillar starts at 20% of the company's value. Half of that is risk (funding it), half is responsibility (running it). If a pillar is already built and paid for, it comes off the table. The partner cannot earn what already exists.

    Marketing

    Brand, logo, website, funnels, content, ad spend, ad management. Digital and physical.

    Weight
    20%

    Sales

    Offer creation, setting, closing, collecting the money.

    Weight
    20%

    Fulfillment

    Delivering what was sold. Logistics, delivery, owning the client relationship.

    Weight
    20%

    Customer Service

    Follow-up, reviews, retention, handling problems before they become refunds.

    Weight
    20%

    Operations

    HR, payroll, bookkeeping, CPA, taxes, compliance. Making sure people get paid.

    Weight
    20%

    Step 4: The Split

    YOU 100%
    Partner Equity
    0%
    Partner Rev Share
    0%
    Off The Table
    0%
    Partner Yr 1 Cut
    $0
    The Split
    The partner funds nothing and runs nothing. That is not a partner. That is a spectator.

    Step 5: Sales Compensation

    Comp comes out of gross margin, never revenue. Pick the model that matches how sales actually gets done in this deal.

    Gross Margin / Sale
    $2,150
    Margin %
    71.7%
    Setter / Sale
    $129
    Closer / Sale
    $301
    You Keep
    $1,720

    Where Does "You Keep" Go?

    Based on your selected model, you keep $13,760 per month. Here is how that actually breaks down.

    Automatically calculated from the remainder.

    Fed
    $2,064
    State
    $550
    Local
    $138
    Mktg
    $1,376
    Payroll
    $1,376
    Other
    $1,376
    Profit
    $6,880

    Compare Models

    Assuming 8 expected sales per month (96/yr). Adjust expected sales in the W2 or Hybrid models to see how volume changes the math.

    ModelTotal Comp (Mo)You Keep (Mo)% of Margin
    Commission: Setter + Closer$3,440$13,76020.0%
    Commission: Closer Only$3,440$13,76020.0%
    W2 Salary Rep$5,000$12,20029.1%
    Base + Commission$4,845$12,35528.2%
    Affiliate (% of Revenue)$7,200$10,00041.9%
    You Sell It Yourself$0$17,2000.0%

    Step 6: Lock In Your Numbers

    Send yourself the full breakdown: market math, split, comp model, and every warning your structure triggered. If your numbers are worth a conversation, we will reach out.

    Write The Exit First

    Your operating agreement is not how you work together. Missions change. Responsibilities shift. That is normal and healthy. The operating agreement is how you stop working together. Answer these before day one, while everybody still likes each other.

    1. If we split, who gets what? Assets, client list, IP, the brand, the systems.
    2. Who is responsible for replacing themselves? Nobody walks until their seat is filled or bought out.
    3. Equity earned for work (sweat) vests over time or claws back. Equity for capital is earned on the wire.
    4. What triggers a buyout, and what is the pricing formula? Decide the math now, not in the fight.
    5. Who controls the bank account, the ad accounts, and the domain? One name on each, written down.
    6. Tax discipline from dollar one: a fixed cut of every deposit moves to a tax account before anyone gets paid.

    Want This Installed In Your Business?

    This calculator gives you the split. BAMF builds the system behind it: the CRM, the automations, the content flywheel, and the path to market. Bring the product. We bring the infrastructure.

    Book A Strategy Call