Love Nova

Recoupment waterfall model · siona francesca, llc · working draft

variables

Gross revenue received

Distribution / sales agent fee

defaults to 0 — adjust if a sales agent is engaged

David's total investment

includes ~$20k credit card — treatment TBD

Production office investor additional %

% of net after senior recoupment

confirm with David — currently set to 0

Matt's in-kind contributions (optional)

gear, meals, etc. — enter agreed dollar value or leave at 0

summary

Gross received

Available after fees

Total investor owed

—

updates with inputs

To producer pool

recoupment waterfall

Christine's seniority relative to David and the production office investor is unconfirmed — she is shown senior (tier 1) as a placeholder. Tier order should be confirmed with David before this model is treated as final.

	Participant	Owed	Paid out	Remaining
1	Christine $100k × 1.5 return seniority TBD	$150,000	$0	$150,000
2	Production office investor $72k principal + 0% of net % TBD	$72,000	$0	$72,000
3	David cash + ~$20k credit card credit card treatment TBD	$300,000	$0	$300,000
4	Matt (in-kind) gear + meals — agreed dollar value amount TBD	$0	$0	$0
4	Producer pool all remaining net proceeds after full recoupment	residual	$0	—

producer pool splits

Christine participates in both the investor recoupment stack (tier 1) and the producer pool. Her cumulative column reflects total received across both.

Entity	Share	Pool share	Cumulative total
Stuart Davis Media LLC	30%	$0	$0
Christine	30%	$0	$0
siona francesca, llc	20%	$0	$0
Matt	20%	$0	$0