AMERICA TWELVAL BUDGET AND REFUND PROJECTIVE
4
DETTIC AMOUNT 20 T$ 26/02/18 $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 $464 440 000 000 000 000 $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 $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 $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 $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 $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 $10 685 944 459 962 900 000 $1 721 505 652 500 030 000 12 407 450 112 462 900 000 € $2 481 490 022 492 590 000 $14 128 955 764 963 000 000 $2 276 174 773 735 530 000 16 405 130 538 698 500 000 € $3 281 026 107 739 700 000 $18 681 305 312 434 000 000 $3 009 558 285 833 120 000 21 690 863 598 267 200 000 € $4 338 172 719 653 430 000 $24 700 421 884 100 300 000 $3 979 237 965 528 560 000 28 679 659 849 628 800 000 € $5 735 931 969 925 770 000 $32 658 897 815 157 400 000 $5 261 348 438 021 860 000 37 920 246 253 179 300 000 € $7 584 049 250 635 850 000 $43 181 594 691 201 100 000 $6 956 554 904 752 500 000 50 138 149 595 953 600 000 € $10 027 629 919 190 700 000 $57 094 704 500 706 100 000 $9 197 956 895 063 750 000 66 292 661 395 769 900 000 € $13 258 532 279 154 000 000 $75 490 618 290 833 600 000 $12 161 538 606 653 300 000 87 652 156 897 486 900 000 € $17 530 431 379 497 400 000 $99 813 695 504 140 200 000 $16 079 986 345 717 000 000 115 893 681 849 857 000 000 € $23 178 736 369 971 400 000 $131 973 668 195 574 000 000 $21 260 957 946 307 000 000 153 234 626 141 881 000 000 € $30 646 925 228 376 200 000 $174 495 584 088 188 000 000 $28 111 238 596 607 100 000 202 606 822 684 795 000 000 € $40 521 364 536 959 100 000 $230 718 061 281 402 000 000 $37 168 679 672 433 900 000 267 886 740 953 836 000 000 € $53 577 348 190 767 300 000 $305 055 420 626 270 000 000 $49 144 428 262 892 100 000 354 199 848 889 162 000 000 € $70 839 969 777 832 500 000 $403 344 277 152 055 000 000 $64 978 763 049 196 000 000 468 323 040 201 251 000 000 € $93 664 608 040 250 100 000 $533 301 803 250 446 000 000 $85 914 920 503 646 900 000 619 216 723 754 093 000 000 € $123 843 344 750 819 000 000 $705 131 644 257 740 000 000 $113 596 707 889 922 000 000 818 728 352 147 662 000 000 € $163 745 670 429 532 000 000 $932 325 060 037 584 000 000 $150 197 567 172 055 000 000 1 082 522 627 209 640 000 000 € $216 504 525 441 928 000 000 $1 232 720 194 381 690 000 000 $198 591 223 314 891 000 000 1 431 311 417 696 580 000 000 € $286 262 283 539 317 000 000 $170 995 358 475 190 000 000 $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 $464 440 000 000 000 000 SPENDINGS EARNINGS BALANCE SPENDINGS EARNINGS BALANCE SPENDINGS 2018 $601 $637 -$36 $570 $637 -$67 $404 2019 $610 $665 -$55 $579 $665 -$86 $410 2020 $619 $694 -$75 $587 $694 -$107 $416 2021 $628 $711 -$82 $596 $711 -$115 $422 2022 $638 $721 -$83 $605 $721 -$116 $429 2023 $647 $732 -$85 $614 $732 -$118 $435 2024 $657 $743 -$86 $623 $743 -$120 $442 2025 $667 $754 -$87 $633 $754 -$122 $448 2026 $677 $766 -$89 $642 $766 -$123 $455 2027 $687 $777 -$90 $652 $777 -$125 $462 2028 $697 $789 -$91 $662 $789 -$127 $469 2029 $708 $801 -$93 $671 $801 -$129 $476 2030 $719 $813 -$94 $682 $813 -$131 $483 2031 $729 $825 -$95 $692 $825 -$133 $490 2032 $740 $837 -$97 $702 $837 -$135 $498 2033 $751 $850 -$98 $713 $850 -$137 $505 2034 $763 $862 -$100 $723 $862 -$139 $513 2035 $774 $875 -$101 $734 $875 -$141 $520 2036 $786 $889 -$103 $745 $889 -$143 $528 2037 $797 $902 -$104 $756 $902 -$145 $536 2038 $809 $915 -$106 $768 $915 -$148 $544 2039 $822 $929 -$107 $779 $929 -$150 $552 2040 $834 $943 -$109 $791 $943 -$152 $561 FROM 2041 TO 2065 $18 430 $18 430 -$2 067 $18 430 $18 430 -$2 911 $10 999 SPENDINGS EARNINGS BALANCE SPENDINGS EARNINGS BALANCE SPENDINGS 2018 $315 $637 -$322 $590 $637 -$47 $643 2019 $320 $665 -$345 $599 $665 -$66 $653 2020 $325 $694 -$370 $608 $694 -$86 $662 2021 $329 $711 -$381 $617 $711 -$94 $672 2022 $334 $721 -$387 $626 $721 -$95 $682 2023 $339 $732 -$393 $636 $732 -$97 $693 2024 $344 $743 -$399 $645 $743 -$98 $703 2025 $350 $754 -$405 $655 $754 -$99 $714 0 0 0 0 0 0 0 2,07% SUB-TOTAL YEARAL DEBT DEBTS INTERESTS TOTAL DEBT + INTERESTS YEARS PUBLIC & PRIVATE EDUCATION LEASURES EQUIPMENTS 2029 TOTAL INFLATIONNIST SWITCH GIP SWITCH 1,1 % 0 0 0 YEARS CORRECTIONAL ORGANISMS RATE VARIABILITY DURATION 30 YEARS 2030 INFLATIONIST SWITCH 0 2040 FROM 2041 TO 2065 GLOBAL ANNUAL REFUNDING BY GIVATORS EUROPEAN GIVATION AMERICA TWELVAL BUDGETING PROJEC ASIAN CONTRIBUTION AFRICAN GIVATION ARABIAN CONTRIBUTION INHIBATANTS BASIS 325 000 000 YEARS 2018 2021 2,07% 0 0 0 2024 2025 2026 2027 2028 2019 2020 2022 2023 CITIZENNAL DELEGATIONS WITH EFFECTS MASLOWICS BUDGETING ON PERIOD 2018-2065 0 0 0 0 ROADWORKS & SANITATION 0 0 0 0 0 0 0 0 0 0 0 0 2031 2032 2033 2034 2035 2036 2037 2038 2039
Transcript of AMERICA TWELVAL BUDGET AND REFUND PROJECTIVE
DETTIC AMOUNT
20 T$ 26/02/18
$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 $464 440 000 000 000 000
$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
$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
$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
$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
$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
$10 685 944 459 962 900 000 $1 721 505 652 500 030 000 12 407 450 112 462 900 000 € $2 481 490 022 492 590 000
$14 128 955 764 963 000 000 $2 276 174 773 735 530 000 16 405 130 538 698 500 000 € $3 281 026 107 739 700 000
$18 681 305 312 434 000 000 $3 009 558 285 833 120 000 21 690 863 598 267 200 000 € $4 338 172 719 653 430 000
$24 700 421 884 100 300 000 $3 979 237 965 528 560 000 28 679 659 849 628 800 000 € $5 735 931 969 925 770 000
$32 658 897 815 157 400 000 $5 261 348 438 021 860 000 37 920 246 253 179 300 000 € $7 584 049 250 635 850 000
$43 181 594 691 201 100 000 $6 956 554 904 752 500 000 50 138 149 595 953 600 000 € $10 027 629 919 190 700 000
$57 094 704 500 706 100 000 $9 197 956 895 063 750 000 66 292 661 395 769 900 000 € $13 258 532 279 154 000 000
$75 490 618 290 833 600 000 $12 161 538 606 653 300 000 87 652 156 897 486 900 000 € $17 530 431 379 497 400 000
$99 813 695 504 140 200 000 $16 079 986 345 717 000 000 115 893 681 849 857 000 000 € $23 178 736 369 971 400 000
$131 973 668 195 574 000 000 $21 260 957 946 307 000 000 153 234 626 141 881 000 000 € $30 646 925 228 376 200 000
$174 495 584 088 188 000 000 $28 111 238 596 607 100 000 202 606 822 684 795 000 000 € $40 521 364 536 959 100 000
$230 718 061 281 402 000 000 $37 168 679 672 433 900 000 267 886 740 953 836 000 000 € $53 577 348 190 767 300 000
$305 055 420 626 270 000 000 $49 144 428 262 892 100 000 354 199 848 889 162 000 000 € $70 839 969 777 832 500 000
$403 344 277 152 055 000 000 $64 978 763 049 196 000 000 468 323 040 201 251 000 000 € $93 664 608 040 250 100 000
$533 301 803 250 446 000 000 $85 914 920 503 646 900 000 619 216 723 754 093 000 000 € $123 843 344 750 819 000 000
$705 131 644 257 740 000 000 $113 596 707 889 922 000 000 818 728 352 147 662 000 000 € $163 745 670 429 532 000 000
$932 325 060 037 584 000 000 $150 197 567 172 055 000 000 1 082 522 627 209 640 000 000 € $216 504 525 441 928 000 000
$1 232 720 194 381 690 000 000 $198 591 223 314 891 000 000 1 431 311 417 696 580 000 000 € $286 262 283 539 317 000 000
$170 995 358 475 190 000 000 $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 $464 440 000 000 000 000
SPENDINGS EARNINGS BALANCE SPENDINGS EARNINGS BALANCE SPENDINGS
2018 $601 $637 -$36 $570 $637 -$67 $404
2019 $610 $665 -$55 $579 $665 -$86 $410
2020 $619 $694 -$75 $587 $694 -$107 $416
2021 $628 $711 -$82 $596 $711 -$115 $422
2022 $638 $721 -$83 $605 $721 -$116 $429
2023 $647 $732 -$85 $614 $732 -$118 $435
2024 $657 $743 -$86 $623 $743 -$120 $442
2025 $667 $754 -$87 $633 $754 -$122 $448
2026 $677 $766 -$89 $642 $766 -$123 $455
2027 $687 $777 -$90 $652 $777 -$125 $462
2028 $697 $789 -$91 $662 $789 -$127 $469
2029 $708 $801 -$93 $671 $801 -$129 $476
2030 $719 $813 -$94 $682 $813 -$131 $483
2031 $729 $825 -$95 $692 $825 -$133 $490
2032 $740 $837 -$97 $702 $837 -$135 $498
2033 $751 $850 -$98 $713 $850 -$137 $505
2034 $763 $862 -$100 $723 $862 -$139 $513
2035 $774 $875 -$101 $734 $875 -$141 $520
2036 $786 $889 -$103 $745 $889 -$143 $528
2037 $797 $902 -$104 $756 $902 -$145 $536
2038 $809 $915 -$106 $768 $915 -$148 $544
2039 $822 $929 -$107 $779 $929 -$150 $552
2040 $834 $943 -$109 $791 $943 -$152 $561
FROM 2041 TO
2065
$18 430 $18 430 -$2 067 $18 430 $18 430 -$2 911 $10 999
SPENDINGS EARNINGS BALANCE SPENDINGS EARNINGS BALANCE SPENDINGS
2018 $315 $637 -$322 $590 $637 -$47 $643
2019 $320 $665 -$345 $599 $665 -$66 $653
2020 $325 $694 -$370 $608 $694 -$86 $662
2021 $329 $711 -$381 $617 $711 -$94 $672
2022 $334 $721 -$387 $626 $721 -$95 $682
2023 $339 $732 -$393 $636 $732 -$97 $693
2024 $344 $743 -$399 $645 $743 -$98 $703
2025 $350 $754 -$405 $655 $754 -$99 $714
0
0
0
0
0
0
0
2,07%
SUB-TOTAL
YEARAL DEBT DEBTS INTERESTS TOTAL DEBT + INTERESTS
YEARSPUBLIC & PRIVATE EDUCATION
LEASURES EQUIPMENTS
2029
TOTAL
INFLATIONNIST SWITCH
GIP SWITCH 1,1 %
0
0
0
YEARS
CORRECTIONAL ORGANISMS LIBRARIES
RATE VARIABILITY DURATION 30 YEARS
2030
INFLATIONIST SWITCH
0
2040
FROM 2041 TO 2065
GLOBAL ANNUAL REFUNDING BY GIVATORS
EUROPEAN GIVATION
AMERICA TWELVAL BUDGETING PROJECTIVE & REFUNDING DEBT
ASIAN CONTRIBUTIONAFRICAN GIVATION ARABIAN CONTRIBUTION
INHIBATANTS BASIS
325 000 000
YEARS
2018
2021
2,07%
0
0
0
2024
2025
2026
2027
2028
2019
2020
2022
2023
CITIZENNAL DELEGATIONS WITH EFFECTS MASLOWICS BUDGETING ON PERIOD 2018-2065
0
0
0
0
ROADWORKS & SANITATION WATER SUPPLY STOCK
0
0
0
0
0
0
0
0
0
0
0
0
2031
2032
2033
2034
2035
2036
2037
2038
2039
2026 $355 $766 -$411 $665 $766 -$101 $724
2027 $360 $777 -$417 $675 $777 -$102 $735
2028 $366 $789 -$423 $685 $789 -$104 $746
2029 $371 $801 -$430 $695 $801 -$106 $757
2030 $377 $813 -$436 $705 $813 -$107 $769
2031 $382 $825 -$442 $716 $825 -$109 $780
2032 $388 $837 -$449 $727 $837 -$110 $792
2033 $394 $850 -$456 $738 $850 -$112 $804
2034 $400 $862 -$463 $749 $862 -$114 $816
2035 $406 $875 -$470 $760 $875 -$115 $828
2036 $412 $889 -$477 $771 $889 -$117 $841
2037 $418 $902 -$484 $783 $902 -$119 $853
2038 $424 $915 -$491 $795 $915 -$121 $866
2039 $431 $929 -$498 $807 $929 -$123 $879
2040 $437 $943 -$506 $819 $943 -$124 $892
FROM 2041 TO
2065
0
0
0
0
0
0
0
0
0
0
0
0
0
$464 440 000 000 000 000 $464 440 000 000 000 000 $464 440 000 000 000 000
$464 440 000 000 000 000
$18 430 $18 430 -$9 854
SUB-TOTAL 1 $464 440 000 000 000 000 $464 440 000 000 000 000 $464 440 000 000 000 000
TOTAL $0 $0 $0
GENERATIONNAL DETTIC TAX 2018 51014175180 $
GENERATIONNAL DETTIC TAX $10 202 835 036 $10 202 835 036 $10 202 835 036
SUB-TOTAL 2
METHODOLOGY REFUNDING ON TWELVAL PERIOD BY GIVATORS
$464 440 000 000 000 000
EUROPEAN CONTRIBUTION
SUB-TOTAL
TOTAL DELEGATIONS BALANCE 2018 -$827
0
0
0
FINANCIAL CONTRIBUTORS
DETTIC DISPATCHING $464 440 000 000 000 000
$18 430 $18 430 -$2 367 $17 506
GLOBAL FUND $464 439 989 797 165 000 $464 439 989 797 165 000 $464 439 989 797 165 000
MASLOWIC BUDGET 2018 510147175360 $
CANCELLATION TAXIC YEAR 2018 BILLION $ $19 007
ASIAN CONTRIBUTION ARABIAN CONTRIBUTION
TOTAL DELEGATIONS BALANCE WITH EFFECT
MASLOWIC 2018325 $
$464 440 000 000 000 000 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 €
$464 440 000 000 000 000 7 300 000 000 $27 997 202 932 099 $13 0 € 0%
EARNINGS BALANCE SPENDINGS EARNINGS BALANCE
$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
$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
EARNINGS BALANCE SPENDINGS EARNINGS BALANCE
$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
GROWT VARIABILITY
UNDEFINIED
UNDEFINIED
TOTAL YEARAL GIVATION
INHINITANTS WORLD
PROJECTIVE
GIP SWITCH 1,1 %
SOCIAL SERVICES
LIBRARIES
$2 322 200 000 000 000 000
RATE VARIABILITY DURATION 30 YEARS
GROWTH VARIABILITYPUBLIC & PRIVATE SECURITY
SEPTENTRIONAL & CENTRAL
& MERIDIONAL EXCEPT USA
AMERICAN CONTRIBUTIONS
GLOBAL ANNUAL REFUNDING BY GIVATORS
MONTHLY GIVATIONGENERATIONNAL CITIZEN
GIVATION
CITIZEN DETTIC TAX YEAR 2018
TOTAL DEBT-
CONTRIBUTION
AMERICA TWELVAL BUDGETING PROJECTIVE & REFUNDING DEBT
CITIZENNAL DELEGATIONS WITH EFFECTS MASLOWICS BUDGETING ON PERIOD 2018-2065
$2 322 200 000 000 000 000
WATER SUPPLY STOCK
$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
-$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
$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
$27 361 $27 361 $8 932
$464 440 000 000 000 000
$17 506
$0 $0 $0
51014175180 $
$10 202 835 036 $10 202 835 036 $51 014 175 180
METHODOLOGY REFUNDING ON TWELVAL PERIOD BY GIVATORS
$464 439 989 797 165 000 $2 322 199 948 985 820 000
$2 322 200 000 000 000 000
$464 439 989 797 165 000
TOTAL
$20 771
UNDEFINIED
-$827
510147175360 $
$19 007
RUSSIAN CONTRIBUTION
$464 440 000 000 000 000
SEPTENTRIONAL & CENTRAL & MERIDIONAL EXCEPT USA
AMERICAN CONTRIBUTIONS
325 $
