You are on page 1of 6

INHIBATANTS BASIS DETTIC AMOUNT AMERICA TWELVAL BUDGETING PROJECTIVE & REFU

7 300 000 000 20 T$ 10/09/18 GLOBAL ANNUAL REFUNDING BY GIVATORS

ASIAN ARABIAN
YEARS YEARAL DEBT DEBTS INTERESTS TOTAL DEBT + INTERESTS AFRICAN GIVATION EUROPEAN GIVATION
CONTRIBUTION CONTRIBUTION

2018 $2 000 000 000 000 000 000 $322 200 000 000 000 000 2 322 200 000 000 000 000 € $464 440 000 000 000 000 $464 440 000 000 000 000 ################### $464 440 000 000 000 000
2019 $2 644 400 000 000 000 000 $426 012 840 000 000 000 3 070 412 840 000 000 000 € $614 082 568 000 000 000
2020 $3 496 425 680 000 000 000 $563 274 177 048 000 000 4 059 699 857 048 000 000 € $811 939 971 409 600 000
2021 $4 622 974 034 096 000 000 $744 761 116 892 866 000 5 367 735 150 988 870 000 € $1 073 547 030 197 770 000
2022 $6 112 496 267 881 730 000 $984 723 148 755 747 000 7 097 219 416 637 480 000 € $1 419 443 883 327 500 000
2023 $8 081 942 565 393 220 000 $1 302 000 947 284 850 000 9 383 943 512 678 070 000 € $1 876 788 702 535 610 000
2024 ####################### $1 721 505 652 500 030 000 12 407 450 112 462 900 000 € $2 481 490 022 492 590 000
2025 ####################### $2 276 174 773 735 530 000 16 405 130 538 698 500 000 € $3 281 026 107 739 700 000
2026 ####################### $3 009 558 285 833 120 000 21 690 863 598 267 200 000 € $4 338 172 719 653 430 000
2027 ####################### $3 979 237 965 528 560 000 28 679 659 849 628 800 000 € $5 735 931 969 925 770 000
2028 ####################### $5 261 348 438 021 860 000 37 920 246 253 179 300 000 € $7 584 049 250 635 850 000
2029 ####################### $6 956 554 904 752 500 000 50 138 149 595 953 600 000 € $10 027 629 919 190 700 000
2030 ####################### $9 197 956 895 063 750 000 66 292 661 395 769 900 000 € $13 258 532 279 154 000 000
2031 ####################### $12 161 538 606 653 300 000 87 652 156 897 486 900 000 € $17 530 431 379 497 400 000
2032 ####################### $16 079 986 345 717 000 000 115 893 681 849 857 000 000 € $23 178 736 369 971 400 000
2033 ####################### $21 260 957 946 307 000 000 153 234 626 141 881 000 000 € $30 646 925 228 376 200 000
2034 ####################### $28 111 238 596 607 100 000 202 606 822 684 795 000 000 € $40 521 364 536 959 100 000
2035 ####################### $37 168 679 672 433 900 000 267 886 740 953 836 000 000 € $53 577 348 190 767 300 000
2036 ####################### $49 144 428 262 892 100 000 354 199 848 889 162 000 000 € $70 839 969 777 832 500 000
2037 ####################### $64 978 763 049 196 000 000 468 323 040 201 251 000 000 € $93 664 608 040 250 100 000
2038 ####################### $85 914 920 503 646 900 000 619 216 723 754 093 000 000 € $123 843 344 750 819 000 000
2039 ####################### $113 596 707 889 922 000 000 818 728 352 147 662 000 000 € $163 745 670 429 532 000 000
2040 ####################### $150 197 567 172 055 000 000 1 082 522 627 209 640 000 000 € $216 504 525 441 928 000 000
FROM 2041 TO 2065 ####################### $198 591 223 314 891 000 000 1 431 311 417 696 580 000 000 € $286 262 283 539 317 000 000
TOTAL ####################### $27 547 352 250 353 100 000 198 542 710 725 543 000 000 € $1 173 282 282 109 510 000 000 $464 440 000 000 000 000
################### $464 440 000 000 000 000
RATE VARIABILITY DURATION 30 YEARS

CITIZENNAL DELEGATIONS WITH EFFECTS MASLOWICS BUDGETING ON PERIOD 2018-2065

PUBLIC & PRIVATE EDUCATION CORRECTIONAL ORGANISMS LIB


INFLATIONNIST SWITCH YEARS
SPENDINGS EARNINGS BALANCE SPENDINGS EARNINGS BALANCE SPENDINGS
2,07% 2018 $601 $637 -$36 $570 $637 -$67 $404
0 2019 $610 $665 -$55 $579 $665 -$86 $410
0 2020 $619 $694 -$75 $587 $694 -$107 $416
0 2021 $628 $711 -$82 $596 $711 -$115 $422
0 2022 $638 $721 -$83 $605 $721 -$116 $429
0 2023 $647 $732 -$85 $614 $732 -$118 $435
0 2024 $657 $743 -$86 $623 $743 -$120 $442
0 2025 $667 $754 -$87 $633 $754 -$122 $448
0 2026 $677 $766 -$89 $642 $766 -$123 $455
0 2027 $687 $777 -$90 $652 $777 -$125 $462
0 2028 $697 $789 -$91 $662 $789 -$127 $469
0 2029 $708 $801 -$93 $671 $801 -$129 $476
0 2030 $719 $813 -$94 $682 $813 -$131 $483
0 2031 $729 $825 -$95 $692 $825 -$133 $490
0 2032 $740 $837 -$97 $702 $837 -$135 $498
0 2033 $751 $850 -$98 $713 $850 -$137 $505
0 2034 $763 $862 -$100 $723 $862 -$139 $513
0 2035 $774 $875 -$101 $734 $875 -$141 $520
0 2036 $786 $889 -$103 $745 $889 -$143 $528
0 2037 $797 $902 -$104 $756 $902 -$145 $536
0 2038 $809 $915 -$106 $768 $915 -$148 $544
0 2039 $822 $929 -$107 $779 $929 -$150 $552
0 2040 $834 $943 -$109 $791 $943 -$152 $561

FROM 2041
0
TO 2065

SUB-TOTAL $18 430 $18 430 -$2 067 $18 430 $18 430 -$2 911 $10 999

GIP SWITCH 1,1 %


LEASURES EQUIPMENTS ROADWORKS & SANITATION WATER S
INFLATIONIST SWITCH YEARS
SPENDINGS EARNINGS BALANCE SPENDINGS EARNINGS BALANCE SPENDINGS
2,07% 2018 $315 $637 -$322 $590 $637 -$47 $643
0 2019 $320 $665 -$345 $599 $665 -$66 $653
0 2020 $325 $694 -$370 $608 $694 -$86 $662
0 2021 $329 $711 -$381 $617 $711 -$94 $672
0 2022 $334 $721 -$387 $626 $721 -$95 $682
0 2023 $339 $732 -$393 $636 $732 -$97 $693
0 2024 $344 $743 -$399 $645 $743 -$98 $703
0 2025 $350 $754 -$405 $655 $754 -$99 $714
0 2026 $355 $766 -$411 $665 $766 -$101 $724
0 2027 $360 $777 -$417 $675 $777 -$102 $735
0 2028 $366 $789 -$423 $685 $789 -$104 $746
0 2029 $371 $801 -$430 $695 $801 -$106 $757
0 2030 $377 $813 -$436 $705 $813 -$107 $769
0 2031 $382 $825 -$442 $716 $825 -$109 $780
0 2032 $388 $837 -$449 $727 $837 -$110 $792
0 2033 $394 $850 -$456 $738 $850 -$112 $804
0 2034 $400 $862 -$463 $749 $862 -$114 $816
0 2035 $406 $875 -$470 $760 $875 -$115 $828
0 2036 $412 $889 -$477 $771 $889 -$117 $841
0 2037 $418 $902 -$484 $783 $902 -$119 $853
0 2038 $424 $915 -$491 $795 $915 -$121 $866
0 2039 $431 $929 -$498 $807 $929 -$123 $879
0 2040 $437 $943 -$506 $819 $943 -$124 $892
0 FROM 2041
TO 2065
SUB-TOTAL $18 430 $18 430 -$9 854 $18 430 $18 430 -$2 367 $17 506

TOTAL DELEGATIONS BALANCE 2018 -$827

CANCELLATION TAXIC YEAR 2018


$19 007
BILLION $

GENERATIONNAL DETTIC TAX 2018 51014175180 $

TOTAL DELEGATIONS BALANCE


325 $
WITH EFFECT MASLOWIC 2018

MASLOWIC BUDGET 2018 510147175360 $

METHODOLOGY REFUNDING ON TWELVAL PERIOD BY GIVATORS

FINANCIAL CONTRIBUTORS EUROPEAN CONTRIBUTION ASIAN CONTRIBUTION ARABIAN CONTRIBUTION

DETTIC DISPATCHING $464 440 000 000 000 000 $464 440 000 000 000 000 $464 440 000 000 000 000

SUB-TOTAL 1 $464 440 000 000 000 000 $464 440 000 000 000 000 $464 440 000 000 000 000

GENERATIONNAL DETTIC TAX $10 202 835 036 $10 202 835 036 $10 202 835 036

GLOBAL FUND $464 439 989 797 165 000 $464 439 989 797 165 000 $464 439 989 797 165 000

SUB-TOTAL 2 $464 440 000 000 000 000 $464 440 000 000 000 000 $464 440 000 000 000 000

TOTAL $0 $0 $0
TOTAL $0 $0 $0
AMERICA TWELVAL BUDGETING PROJECTIVE & REFUNDING DEBT
NUAL REFUNDING BY GIVATORS CITIZEN DETTIC TAX YEAR 2018
SEPTENTRIONAL & TOTAL YEARAL TOTAL DEBT-
GIVATION INHINITANTS CONTRIBUTION
CENTRAL & GENERATIONNAL
WORLD MONTHLY GIVATION
MERIDIONAL CITIZEN GIVATION
PROJECTIVE
EXCEPT USA
#################### $2 322 200 000 000 000 000 7 300 000 000 $27 997 202 932 099 $13 0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
0€
#################### $2 322 200 000 000 000 000 7 300 000 000 $27 997 202 932 099 $13 0€ 0%

ILITY DURATION 30 YEARS

ECTS MASLOWICS BUDGETING ON PERIOD 2018-2065

LIBRARIES PUBLIC & PRIVATE SECURITY GROWTH


EARNINGS BALANCE SPENDINGS EARNINGS BALANCE VARIABILITY
$637 -$233 $643 $637 $6 2,26%
$665 -$255 $653 $665 -$12 2,30%
$694 -$278 $662 $694 -$32 2,36%
$711 -$288 $672 $711 -$38
$721 -$293 $682 $721 -$39
$732 -$297 $693 $732 -$39
$743 -$301 $703 $743 -$40
$754 -$306 $714 $754 -$41
$766 -$310 $724 $766 -$41
$777 -$315 $735 $777 -$42
$789 -$320 $746 $789 -$43
$801 -$325 $757 $789 -$31 0

$813 -$330 $769 $801 -$32


UNDEFINIED
$825 -$334 $780 $801 -$20
$837 -$340 $792 $813 -$21
$850 -$345 $804 $813 -$9
$862 -$350 $816 $825 -$9
$875 -$355 $828 $825 $3
$889 -$360 $841 $837 $3
$902 -$366 $853 $837 $16
$915 -$371 $866 $850 $16
$929 -$377 $879 $850 $29
$943 -$382 $892 $862 $30

$0

$18 430 -$7 431 $17 506 $16 362 $25 $0

P SWITCH 1,1 %
WATER SUPPLY STOCK SOCIAL SERVICES GROWT
EARNINGS BALANCE SPENDINGS EARNINGS BALANCE VARIABILITY
$637 $6 $1 005 $637 $368 2,26%
$665 -$12 $1 020 $665 $355 2,30% 0

$694 -$32 $1 035 $694 $341 2,36%


$711 -$38 $1 051 $711 $340
$721 -$39 $1 067 $721 $345
$732 -$39 $1 083 $732 $351
$743 -$40 $1 099 $743 $356
$754 -$41 $1 115 $754 $361
$766 -$41 $1 132 $766 $367
$777 -$42 $1 149 $777 $372
$789 -$43 $1 166 $789 $378
-$863 $1 620 $1 184 $801 $383
-$876 $1 645 $1 202 $813 $389
UNDEFINIED
-$889 $1 669 $1 220 $825 $395
-$902 $1 694 $1 238 $837 $401
-$916 $1 720 $1 256 $850 $407
-$930 $1 746 $1 275 $862 $413
-$944 $1 772 $1 294 $875 $419
-$958 $1 798 $1 314 $889 $425
-$972 $1 825 $1 334 $902 $432
-$987 $1 853 $1 354 $915 $438
-$1 002 $1 881 $1 374 $929 $445
-$1 017 $1 909 $1 395 $943 $451

$17 506 $20 771 $27 361 $27 361 $8 932

-$827

$19 007

51014175180 $

325 $

510147175360 $

NG ON TWELVAL PERIOD BY GIVATORS


SEPTENTRIONAL & CENTRAL &
RUSSIAN CONTRIBUTION TOTAL
MERIDIONAL EXCEPT USA AMERICAN
$464 440 000 000 000 000 $464 440 000 000 000 000 $2 322 200 000 000 000 000

$464 440 000 000 000 000 $464 440 000 000 000 000 $2 322 200 000 000 000 000

$10 202 835 036 $10 202 835 036 $51 014 175 180

$464 439 989 797 165 000 $464 439 989 797 165 000 $2 322 199 948 985 820 000

$464 440 000 000 000 000 $464 440 000 000 000 000 $2 322 200 000 000 000 000

$0 $0 $0
$0 $0 $0