Corporate Stock Holders				Change only the values in yellow
					Equity downline model showing disbursements from a base profit of:	$101,288,880
			Total Number of Founders:	4	<<<<<< Number of Equal Founders
Regardless of the number of founders chosen, an additional equal share is counted for as the corporate entity.
Each level recruits a subordinate officer and pays them out of their percentage.
Each of the Founders will have this amount of stock:				20%
	Each level pays out:	20%	to their subordinate based on the number or Founders
Ordinate	Profit	Percent		Entity	Kept Dividend Each	Number of Shares	Number / Entity
0	$101,288,880	10%		Corp	$20,257,776	550,000
1	$51,657,329	51%		Founders	$46,491,596	2,805,000
2	$5,165,733	10%		VP	$4,649,160	550,000	68750
3	$516,573	10%		Directors	$470,082	550,000	68750
4	$46,492	9%		Secretary	$46,492	495,000	30937.5
	$4,649	10%		Common Shares		550,000
		100%		Per Founder Downline:	$51,657,329	5,500,000
				Total Corporate Benefit Paid to Founders:	$206,629,315
				Total Corporate Retained Earnings:	-$105,340,435
				Total Profit:	$101,288,880
Salary Schedule
Equity downline model showing salaries for subordinate positions
			Subordinate Reduction:	33%
	Growth Exponent:	2
Subordinate Level	Salary	Percent		Salaried People	Adjustments to Salaried People	Total per level	Total Annual Payroll Accrual
0	$100,000	33%		4	0	$400,000	$400,000
1	$67,000	33%		8	0	$536,000	$936,000
2	$44,890	33%		16	10.72	$1,199,461	$2,135,461
3	$30,076	33%		32	21.44	$1,607,277	$3,742,738
			Ideal Number of Salaried People:	60
				Actual Salaried People in the Company:	92.16
					Total Payroll:	$3,742,738
					After 5 Years:	$18,713,691