← Client Access
Emanay
Family Office Advisory · Flow of Funds Calculator
1221 Brickell Ave, Suite 900
Miami, FL 33131
legal@emanay.io
Client
Valeriia Zharova
Based On
Services Agreement, Artist Mgmt Agreement, MSA
Status
Internal Draft — Not Client-Facing
Internal
Flow of Funds — Live Calculator

Zarova Tax & Payout Model

Grounded in what the contracts and expenses actually confirm — the 10% MSA management fee and the $3,000/month studio rent are fixed. Everything else is adjustable, because it isn't decided yet. Move the sliders to test scenarios; nothing here is a final number until Rick signs off.

Do not send this to Val as-is. The Contractor Fee / Management Fee split and the personal tax rate are open placeholders for internal modeling only. Zarova Media does not hold a corporate tax election (pass-through, given the trust structure) — this tool does not calculate corporate tax because none applies. Any "personal tax" figure below is illustrative only until Rick confirms Val's actual U.S. and home-country exposure.

Inputs
Gross Monthly Income (OnlyFans)Current Run-Rate
$
MSA Management Fee → Zarova MediaConfirmed
10%
Remitted from Zarova Media Services up to Zarova Media under their MSA.
Home Studio Rent (Covered Expense)Confirmed
$
Video/photo production space — legitimate direct business expense, not personal.
Other Business ExpensesTBD
$
Equipment, subscriptions, professional fees — pending accounting's breakdown.
Contractor Fee Split (Services Agreement)TBD Split
50%
Remainder goes to Management Fee (Artist Management Agreement) below.
0%
Leave at 0% / unchecked until Rick confirms Val's actual U.S. and home-country tax exposure under the pass-through/trust structure.
Flow of Funds
Gross Income (Platform)
Lands at Zarova Media Services via Paxum/SDM
$90,000
MSA Fee → Zarova Media
10% of gross
-$9,000
Remaining at Media Services
$81,000
Home Studio Rent
-$3,000
Other Business Expenses
-$0
Available for Contractor + Management Fee
$78,000
Contractor Fee (Services Agreement)
50% of available
$39,000
Management Fee (Artist Mgmt Agreement)
50% of available
$39,000
Net to Val (Monthly)
$78,000
$1.08M
Annual Gross
$108K
Annual to Media
$936K
Annual Net to Val
Entity Flow — Who Holds What, What Gets Expensed
OnlyFans — Platform
Source
Gross Monthly Income$90,000
Paxum → SDM
Zarova Media Services, LLC
First Receiver · Pays Val on Behalf of Zarova Media
Gross Received$90,000
Expensed — Home Studio Rent-$3,000
Expensed — Other Business Expenses-$0
Remitted Up — MSA Fee to Zarova Media-$9,000
Paid Out — Contractor + Management Fee$78,000
Entity-Level Tax RatePass-Through (0%)
MSA Fee
Zarova Media, LLC
Operating Entity · Florida
Fee Received$9,000
Entity-Level Tax RatePass-Through (0%)
Passed Through, Owned ByZarova Holdings ↓
Owned By
Zarova Holdings, LLC
Parent Entity · Wyoming
Amount Passed Through$9,000
Entity-Level Tax RatePass-Through (0%)
Passed Through, Owned ByThe Zarova Trust ↓
Owned By
The Zarova Trust
Grantor & Beneficiary: Valeriia Zharova
Amount Passed Through$9,000
Entity-Level Tax RateAssumed Grantor Trust (0%) — Unconfirmed

Assumes a grantor trust taxed to Val directly. Not yet confirmed — trust instrument isn't drafted yet.

Fees + Expenses
Valeriia Zharova
Contractor / Artist / Beneficiary
Contractor Fee$39,000
Management Fee$39,000
Net Received$78,000
Personal Tax RatePending Rick's Analysis

Studio rent and other business expenses are Covered Expenses under Val's Services Agreement — paid or reimbursed in the course of producing content, distinct from her Contractor and Management Fee compensation.