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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|