๐Ÿ“Š SPV Ownership Model ยท Interactive

Owners Equity

Model shareholder equity splits, assess value-added service contributions, and visualise distribution impacts for each stakeholder.

$2.7M
Total CAPEX
$830K
Annual Revenue
$560K
Net Profit / yr
4
Shareholders
How It Works Sweat Equity Model

๐Ÿ’ก Sweat Equity โ€” Services for Shares

๐Ÿ—๏ธ Dave O'Gorman โ€” Eiretech Pty Ltd

Dave earns his 15% equity by providing engineering and electrical services through Eiretech. The business does not pay Eiretech โ€” Dave funds his own costs to earn his stake. Any products/services supplied are valued and shown as value-added contribution.

โšก Steve Boyd โ€” White Technics

Steve Boyd earns his 5% equity by providing technical services as a partner in White Technics. Same model โ€” no cash outlay from the SPV. Steve self-funds his contribution to earn his ownership stake.

๐Ÿ’ฐ Aaron Davis โ€” Founding Partner

Aaron holds 40% founding equity as project originator, providing capital investment, business development, and project management. Cash contribution to CAPEX.

๐Ÿ”ง Steve [Co-Founder] โ€” Founding Partner

Steve holds 40% founding equity as co-founder, providing capital investment and operational expertise. Cash contribution to CAPEX.

Equity Split & Value Contributions

Ownership Structure

AD
Aaron Davis
Founding Partner ยท Project Originator
๐Ÿ’ผ Cash Investor
40%
Equity Stake 40%
Value-Added Services $0
Capital investment, business development, project management, investor relations
S
Steve
Founding Partner ยท Operations
๐Ÿ’ผ Cash Investor
40%
Equity Stake 40%
Value-Added Services $0
Operational expertise, equipment procurement, site management
DO
Dave O'Gorman
Sweat Equity ยท Engineering & Electrical
๐Ÿ”ง Eiretech Pty Ltd
15%
Equity Stake 15%
Value-Added โ€” Eiretech Services $0
Electrical design, switchboard supply, installation, commissioning โ€” self-funded by Eiretech (no SPV cost)
SB
Steve Boyd
Sweat Equity ยท Technical Services
โšก White Technics (Partner)
5%
Equity Stake 5%
Value-Added โ€” White Technics Services $0
Technical consulting, generator commissioning support โ€” self-funded via White Technics (no SPV cost)
Financial Impact Summary 15-Year Model

Annual Distribution & Return Analysis

Based on $560K net annual profit (80% distribution policy = $448K distributed). Value-added services appear as "notional equity credit" โ€” the shareholder's in-kind contribution at market rates.

Shareholder Equity Annual Dist. Value Contrib. Effective ROI 15yr Total
Value-Added Service Benefit Sweat Equity Uplift

Service Contribution vs. Equity Return

Compares each shareholder's self-funded product/service contribution against the equity value they receive. A positive "Net Benefit" means the shareholder receives more in distributions than they invest in services โ€” their "sweat equity premium."

Shareholder Service Value Company Annual Dist. Payback on Services Net Benefit (15yr)