Model Parameters
Succession Architecture Presets
Ownership Waterfall & Cap Table Projections
Implied Valuation (3x Rev)
$37,500,000
Trust Equity Value
$19,125,000
Annual Minor Royalty Pool
$937,500
Cumulative Royalty by Majority
$12,187,500
Age Progression Schedule
| Age | Year | Trust Equity % | Founder Equity % | Annual Royalty | Cumulative Escrow | Governance Status |
|---|