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	500	20,000,000	500	72,800,000
2	4	1,820	72,800,000	2,320	264,992,000
3	6	6,625	264,992,000	8,944	964,570,880
4	8	24,114	964,570,880	33,059	3,511,038,003
5	10	87,776	3,511,038,003	120,835	12,780,178,332
6	12	319,504	12,780,178,332	440,339	46,519,849,127
	14	1,162,996	46,519,849,127	1,603,335	169,332,250,823

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
	22	3,000	33,000
Cash Collateral
Round	Months		Personal Balance
11	22		297,265,984

O.3 Actors Income

Round	Months	Position	Count	Income	Units Delivered:
	16	All	37,700	15,671,381,085	5,836,641
Round	Months	Position	Count	Income	Person
8	16	Executive Producer	1	583,664,100
8	16	VFLO Franchise	1	1,167,328,200
8	16	Educators	6,497	291,832,050	44,919
8	16	Research Analysts	18,240	4,377,480,750	240,000
8	16	Senior Analysts	1,216	875,496,150	719,980
8	16	Daily Operation Manager	122	204,282,435	1,674,446
8	16	Delivery Agent	18,240	2,918,320,500	160,000
8	16	Freight	1	4,961,144,850
8	16	Principles Engineer	1	0
8	16	Guarantor	1	0
8	16	Comptroller	1	145,916,025
8	16	Controller	1	0
8	16	Trustee	1	145,916,025

O.4 Lease-Backed-Securities Owners Gains

Round	Month	Leases	Price	Value	Gains	Receipts
1	2	500	72,800,000	80,999,960	8,199,960	5,083,330
OTD=		500	72,800,000	80,999,960	8,199,960	5,083,330
2	4	1,820	264,992,000	294,839,854	29,847,854	23,586,651
OTD=		2,320	337,792,000	375,839,814	38,047,814	28,669,981
3	6	6,625	964,570,880	1,073,087,470	108,516,590	90,930,607
OTD=		8,945	1,302,362,880	1,448,927,284	146,564,404	119,600,588
4	8	24,114	3,511,038,003	3,906,466,071	395,428,068	336,099,613
OTD=		33,059	4,813,400,883	5,355,393,355	541,992,472	455,700,201
5	10	87,776	12,780,178,332	14,219,542,978	1,439,364,646	1,228,488,361
OTD=		120,835	17,593,579,215	19,574,936,333	1,981,357,119	1,684,188,562
6	12	319,504	46,519,849,127	51,759,622,440	5,239,773,312	4,476,776,898
OTD=		440,339	64,113,428,342	71,334,558,773	7,221,130,431	6,160,965,460
7	14	1,162,996	169,332,250,823	188,405,258,960	19,073,008,137	16,300,561,811
OTD=		1,603,336	233,445,679,165	259,739,817,733	26,294,138,568	22,461,527,271
8	16	4,233,306	616,369,392,996	685,795,233,336	69,425,840,340	59,339,144,589
OTD=		5,836,642	849,815,072,161	945,535,051,069	95,719,978,908	81,800,671,860
9	18	15,409,235	2,243,584,590,504	2,496,294,675,261	252,710,084,757	215,999,597,694
OTD=		21,245,877	3,093,399,662,665	3,441,829,726,330	348,430,063,665	297,800,269,554
10	20	56,089,615	8,166,647,909,436	9,086,512,980,831	919,865,071,395	786,243,642,930
OTD=		77,335,492	11,260,047,572,102	12,528,342,707,161	1,268,295,135,060	1,084,043,912,484
11	22	204,166,198	29,726,598,390,348	33,074,907,580,704	3,348,309,190,356	2,861,931,961,489
OTD=		281,501,689	40,986,645,962,450	45,603,250,287,865	4,616,604,325,416	3,945,975,873,973
12	24	743,164,960	108,204,818,140,867	120,392,663,904,803	12,187,845,763,937	10,417,437,433,722
OTD=		1,024,666,649	149,191,464,103,316	165,995,914,192,669	16,804,450,089,352	14,363,413,307,696
13	26	2,705,120,454	393,865,538,032,755	438,229,296,976,364	44,363,758,943,609	37,919,477,338,419
OTD=		3,729,787,103	543,057,002,136,071	604,225,211,169,032	61,168,209,032,962	52,282,890,646,115
14	28	9,846,638,451	1,433,670,558,439,226	1,595,154,641,168,924	161,484,082,729,697	138,026,902,612,663
OTD=		13,576,425,553	1,976,727,560,575,297	2,199,379,852,337,956	222,652,291,762,659	190,309,793,258,778

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	27,607,323.23	31,565.66	4,059,900.48	2.00	31,565.66
1	2	500	1820	4,326,780.00	17,953.44	636,291.18	2.00	49,519.10

O.6 Internal Deposit Itemization

Vehicle	c1	cd1	cr1	m1	md1	mr1	a1	ad1	ar1	d1	r1	os1
mpmt	10,166.66	3,867.05	14,033.71	5,083.33	1,933.53	1,933.53		0.00	0.00	15,967.24	15,967.24	0.00
ins	1,000.00	380.37	1,380.37		0.00	0.00	1,000.00	2.95	2.95	1,383.32	1,383.32	0.00
gar	260.00	98.90	358.90	130.00	49.45	49.45		0.00	0.00	408.35	408.35	0.00
mar		0.00	0.00		0.00	0.00	1,000.00	2.95	2.95	2.95	2.95	0.00
vstat	250.00	95.09	345.09	54.50	20.73	20.73		0.00	0.00	365.82	365.82	0.00
ram		0.00	0.00	25.00	9.51	9.51		0.00	0.00	9.51	9.51	0.00
tar	200.00	76.07	276.07		0.00	0.00	200.00	0.59	0.59	276.66	276.66	0.00
fuel	318.00	120.96	438.96	159.00	60.48	60.48		0.00	0.00	499.44	499.44	0.00
Totals	12194.66	4638.44	16833.1	5451.83	2073.7	2073.7	2200	6.49	6.49	18913.29	18913.29	0
Person	c1	cd1	cr1	m1	md1	mr1	a1	ad1	ar1	d1	r1	os1
sinc	3,000.00	1,141.10	4,141.10	1,500.00	570.55	570.55	0.00	0.00	0.00	4,711.65	4,711.65	0.00
cash	200.00	76.07	276.07	0.00	0.00	0.00	0.00	0.00	0.00	276.07	276.07	0.00
pob	80.00	30.43	110.43	0.00	0.00	0.00	80.00	0.24	0.24	110.67	110.67	0.00
aor	200.00	76.07	276.07	10.00	3.80	3.80	0.00	0.00	0.00	279.87	279.87	0.00
gym	23.00	8.75	31.75	23.00	8.75	8.75	0.00	0.00	0.00	40.50	40.50	0.00
park	50.00	19.02	69.02	0.00	0.00	0.00	50.00	0.15	0.15	69.17	69.17	0.00
Totals	3553	1351.44	4904.44	1533	583.1	583.1	130	0.39	0.39	5487.93	5487.93	0

O.7 Creating the CEV for Contract Termination

Scheduled	a1	ad1	ar1	d1	r1	os1
Last contract year	20,000.00	17.63	0.01	17.63	17.63	0.00
Early	c1	cd1	cr1	d1	r1	os1
1 round creation	40,000.00	15,214.65	55,214.65	55,214.65	55,214.65	0.00

O.8 Creating the Initial Deposit

Origination	c1	cd1	cr1	d1	r1	os1
Initial Deposit	20,000,000.00	7,607,323.23	27,607,323.23	27,607,323.23	27,607,323.23	0.00

Community
Government

After & Future Life Theorem

---