EXAMPLE ONE:

A self-funding operation and its participants (actors) are approved by the principles-engineer to provide the victims of the recent storms in the Southeast with:

• late model, fully-equipped, self-contained, insured and licensed mobile-living vehicles, more

• car insurance, garage, licensing, fuel allowance, vehicle maintenance & repairs,

• university education and employment with lucrative income (as needed),

• monthly social income of 1,500 per man and woman, and 500-1000 per child (as needed),

• and, a cash-collateral growth account for funding of a permanent, land-based, private-home, farm or business property (as needed)

at absolutely no cost to them, government or anyone - ever.

Summary One

This example is based on average amounts given in Calculator One below, which you may adjust after you log-in. During the actual operation each vehicle-contract is calculated individually so the dynamic ledger will produce a wider array of accurate, real-time statics. 

 

Calculator One

Input Tables:

I.1 Actors Compensation Variables

	Position	Amount
	Treasury
	Executive Producer
	Franchise
	Trainer
	Research Analyst
	Senior Analyst
	Daily Op Manager
	Delivery Agent
	Transportista
	Principles Engineer
	Guarantor
	Comptroller
	Controller
	Trustee

I.2 Vehicle Cost Variables

	Item	Amount
	Vehicle Purchase Price
	Production & Delivery Cost
	Added Values Cost (total)
	Acquisition Cost

I.3 Operation Gains Variables

Add	Item	Gains%	Cost$
	Self Funding Mechanism	%
	Mobile Living Vehicle Pkg	%
	BioFuel Electric Generator	%
	Electric Vehicle Conversion	%
	Biogenic Field Lab Vehicle	%
	Value-Adding Item (1)	%
	Value-Adding Item (2)	%
	Value Adding Item (3)	%
	Total Gains% & Cost$	%
	Net Gains% (Operation)	%

I.4 Guarantor Factors

	Item	Amount	Item	Amount
	SBL% (a.p.r.)	%	ESP PV$
	LBS% (gains)	%	ESP Gain FV$
	RAs per SA		SAs per DOM
	Mo In Round		Initial Deposit

I.5 Vehicle Deposits

Add	Item	InCost$	Month$	Annual$	Deposit$	Type
	Monthly Payment
	PD Comp & Liability Ins
	Garage & Storage
	Maintenance & Repairs
	VStats Monitor & Report
	RA Monitor Fee
	Title & Registration
	Fuel Gas / Diesel
	Automatic CEV Creator:	A deposit of $5.02 is made in GL: CEVDD to create $40,000.00 for the contract end value.
	Vehicle$ Deposit Totals

I.6 Person Deposits

Add	Item	InCost$	Month$	Annual$	Deposit$	Type
	Social Income
	Cash Collateral
	Post Office Box
	Affidavit Of Residency
	Gym Spa Membership
	State Park Pass
	Person$  Deposit Totals

I.7.Payment Calculations

	Item	Amount
	Contract Term
	Capitalized Amount
	Contract End Value %
	Monthly Amortization
	CEV Monthly Fee
	Lease Payment

Output Tables:

O.1 Operation Gains

Round	Months	Vehicles	Cost	PTD Vehicles	Treasury
1	2	200	8,000,000	200	28,400,000
2	4	710	28,400,000	910	100,820,000
3	6	2,521	100,820,000	3,430	357,911,000
4	8	8,948	357,911,000	12,378	1,270,584,050
5	10	31,765	1,270,584,050	44,142	4,510,573,378
6	12	112,764	4,510,573,378	156,907	16,012,535,490
	14	400,313	16,012,535,490	557,220	56,844,500,990

O.2 Person Income

Social Income
Round	Months	Amount	OTD=
1	2	3,000	3,000
2	4	3,000	6,000
3	6	3,000	9,000
4	8	3,000	12,000
5	10	3,000	15,000
6	12	3,000	18,000
	18	3,000	27,000
Cash Collateral
Round	Months		Personal Balance
9	18		17,909,571

O.3 Actors Income

Round	Months	Position	Count	Income	Units Delivered:
	18	All	40,324	18,857,512,170	7,023,282
Round	Months	Position	Count	Income	Person
9	18	Executive Producer	1	702,328,200
9	18	VFLO Franchise	1	1,404,656,400
9	18	Educators	6,948	351,164,100	50,539
9	18	Research Analysts	19,509	5,267,461,500	270,000
9	18	Senior Analysts	1,301	1,053,492,300	809,756
9	18	Daily Operation Manager	131	245,814,870	1,876,449
9	18	Delivery Agent	19,509	3,511,641,000	180,000
9	18	Freight	1	5,969,789,700
9	18	Principles Engineer	1	0
9	18	Guarantor	1	0
9	18	Comptroller	1	175,582,050
9	18	Controller	1	0
9	18	Trustee	1	175,582,050

O.4 Lease-Backed-Securities Owners Gains

Round	Month	Leases	Price	Value	Gains	Receipts
1	2	200	28,400,000	32,399,984	3,999,984	2,033,332
OTD=		200	28,400,000	32,399,984	3,999,984	2,033,332
2	4	710	100,820,000	115,019,943	14,199,943	9,251,661
OTD=		910	129,220,000	147,419,927	18,199,927	11,284,993
3	6	2,521	357,911,000	408,239,798	50,328,798	34,871,644
OTD=		3,431	487,131,000	555,659,726	68,528,726	46,156,636
4	8	8,948	1,270,584,050	1,449,413,284	178,829,234	125,842,917
OTD=		12,378	1,757,715,050	2,005,073,010	247,357,960	171,999,554
5	10	31,765	4,510,573,378	5,145,765,459	635,192,081	448,776,706
OTD=		44,143	6,268,288,428	7,150,838,469	882,550,041	620,776,260
6	12	112,764	16,012,535,490	18,267,758,979	2,255,223,489	1,595,220,121
OTD=		156,907	22,280,823,918	25,418,597,448	3,137,773,530	2,215,996,380
7	14	400,313	56,844,500,990	64,850,673,975	8,006,172,985	5,665,066,285
OTD=		557,221	79,125,324,908	90,269,271,423	11,143,946,515	7,881,062,665
8	16	1,421,113	201,797,978,514	230,220,030,311	28,422,051,797	20,113,038,978
OTD=		1,978,333	280,923,303,422	320,489,301,734	39,565,998,312	27,994,101,643
9	18	5,044,949	716,382,823,726	817,281,334,404	100,898,510,678	71,403,320,178
OTD=		7,023,283	997,306,127,148	1,137,770,636,138	140,464,508,990	99,397,421,821
10	20	17,909,571	2,543,159,024,226	2,901,348,907,234	358,189,883,008	253,483,839,281
OTD=		24,932,853	3,540,465,151,374	4,039,119,543,372	498,654,391,998	352,881,261,102
11	22	63,578,976	9,028,214,536,004	10,299,788,863,682	1,271,574,327,678	899,869,661,254
OTD=		88,511,829	12,568,679,687,378	14,338,908,407,054	1,770,228,719,676	1,252,750,922,357
12	24	225,705,363	32,050,161,602,814	36,564,250,749,571	4,514,089,146,757	3,194,539,357,219
OTD=		314,217,192	44,618,841,290,192	50,903,159,156,625	6,284,317,866,433	4,447,290,279,576
13	26	801,254,040	113,778,073,689,990	129,803,090,379,677	16,025,016,689,687	11,340,616,755,525
OTD=		1,115,471,232	158,396,914,980,182	180,706,249,536,302	22,309,334,556,120	15,787,907,035,101
14	28	2,844,451,842	403,912,161,599,464	460,800,970,847,853	56,888,809,248,388	40,259,191,519,513
OTD=		3,959,923,075	562,309,076,579,646	641,507,220,384,154	79,198,143,804,508	56,047,098,554,614

O.5 Short-Cycle Securities-Backed-Loans Owners Gains

Round	Month	sblu	sblur	Loans Total$	SBL$	ESP/S	Payoff Mo	SBL OTD
1	0	0	0	11,150,326.80	13,071.90	1,639,753.94	2.00	13,071.90
1	2	200	710	1,793,158.00	7,440.49	263,699.71	2.00	20,512.39

O.6 Internal Deposit Itemization

Vehicle	c1	cd1	cr1	m1	md1	mr1	a1	ad1	ar1	d1	r1	os1
mpmt	10,166.66	4,003.54	14,170.20	5,083.33	2,001.77	2,001.77		0.00	0.00	16,171.97	16,171.97	0.00
ins	1,000.00	393.79	1,393.79		0.00	0.00	1,000.00	3.64	3.64	1,397.43	1,397.43	0.00
gar	260.00	102.39	362.39	130.00	51.19	51.19		0.00	0.00	413.58	413.58	0.00
mar		0.00	0.00		0.00	0.00	2,500.00	9.09	9.09	9.09	9.09	0.00
vstat	250.00	98.45	348.45	54.50	21.46	21.46		0.00	0.00	369.91	369.91	0.00
ram		0.00	0.00	25.00	9.84	9.84		0.00	0.00	9.84	9.84	0.00
tar	200.00	78.76	278.76		0.00	0.00	200.00	0.73	0.73	279.49	279.49	0.00
fuel	318.00	125.23	443.23	159.00	62.61	62.61		0.00	0.00	505.84	505.84	0.00
Totals	12194.66	4802.16	16996.82	5451.83	2146.87	2146.87	3700	13.46	13.46	19157.15	19157.15	0
Person	c1	cd1	cr1	m1	md1	mr1	a1	ad1	ar1	d1	r1	os1
sinc	3,000.00	1,181.37	4,181.37	1,500.00	590.69	590.69	0.00	0.00	0.00	4,772.06	4,772.06	0.00
cash	200.00	78.76	278.76	0.00	0.00	0.00	0.00	0.00	0.00	278.76	278.76	0.00
pob	80.00	31.50	111.50	0.00	0.00	0.00	80.00	0.29	0.29	111.79	111.79	0.00
aor	200.00	78.76	278.76	10.00	3.94	3.94	0.00	0.00	0.00	282.70	282.70	0.00
gym	23.00	9.06	32.06	23.00	9.06	9.06	0.00	0.00	0.00	41.12	41.12	0.00
park	50.00	19.69	69.69	0.00	0.00	0.00	50.00	0.18	0.18	69.87	69.87	0.00
Totals	3553	1399.14	4952.14	1533	603.69	603.69	130	0.47	0.47	5556.3	5556.3	0

O.7 Creating the CEV for Contract Termination

Scheduled	a1	ad1	ar1	d1	r1	os1
Last contract year	20,000.00	20.48	0.01	20.49	20.49	0.00
Early	c1	cd1	cr1	d1	r1	os1
1 round creation	40,000.00	15,751.63	55,751.63	55,751.63	55,751.63	0.00

O.8 Creating the Initial Deposit

Origination	c1	cd1	cr1	d1	r1	os1
Initial Deposit	8,000,000.00	3,150,326.80	11,150,326.80	11,150,326.80	11,150,326.80	0.00

Community
Government

After & Future Life Theorem

---