Equity :: Phantom Exit Calculator

Brand Phantom Model

Carve-out from brand equity pool

Parent Phantom Model

Carve-out from parent pool

Parent :: Brella

Parent Equity Holders :: must total 100%

Parent Phantom :: applies across ALL brand proceeds

Companies

Parent Totals :: Brella

Total to Parent before Parent Phantom

Parent Phantom :: payouts

Total ::

Parent Equity Pool :: Zac & David

Total ::