Costs 1973-1989

Monthly
Monthly Subsidized Monthly Monthly Monthly Monthly
Fiscal Core Rent Rent Food Medical Education
Year Rent Payment Subsidy Subsidy Subsidy Subsidy
1973 $520 $0 $0 $30 $78 $126
1974 $530 $0 $0 $31 $81 $153
1975 $540 $0 $0 $32 $84 $180
1976 $550 $0 $0 $33 $87 $207
1977 $560 $80 $480 $34 $90 $234
1978 $570 $90 $480 $35 $93 $261
1979 $580 $100 $480 $35 $96 $288
1980 $590 $110 $480 $40 $99 $315
1981 $600 $120 $480 $45 $102 $342
1982 $610 $130 $480 $50 $105 $369
1983 $620 $140 $480 $55 $108 $396
1984 $630 $150 $480 $60 $111 $423
1985 $640 $160 $480 $65 $114 $450
1986 $650 $170 $480 $70 $117 $477
1987 $660 $180 $480 $75 $120 $504
1988 $670 $190 $480 $80 $123 $531
1989 $680 $200 $480 $85 $126 $558
Year Data Data Computed Data Data Data

Page 1
 Costs 1973-1989

Yearly
Subsidy
Average Government +
Overall Admin Government
Monthly Yearly Government Costs Admin
Subsidy Fiscal Subsidy Administration Yearly Costs
Subtotal Year Subtotal Cost Subtotal Subtotal
$234 1973 $2,808 42.50% $4,002 $6,810
$265 1974 $3,180 43.15% $4,554 $7,734
$296 1975 $3,552 43.80% $5,108 $8,660
$327 1976 $3,924 44.45% $5,670 $9,594
$838 1977 $10,056 45.10% $14,592 $24,648
$869 1978 $10,428 45.75% $15,200 $25,628
$899 1979 $10,788 46.40% $15,794 $26,582
$934 1980 $11,208 47.05% $16,482 $27,690
$969 1981 $11,628 47.70% $17,176 $28,804
$1,004 1982 $12,048 48.35% $17,874 $29,922
$1,039 1983 $12,468 49.00% $18,578 $31,046
$1,074 1984 $12,888 49.65% $19,288 $32,176
$1,109 1985 $13,308 50.30% $20,002 $33,310
$1,144 1986 $13,728 50.95% $20,724 $34,452
$1,179 1987 $14,148 51.60% $21,450 $35,598
$1,214 1988 $14,568 52.25% $22,180 $36,748
$1,249 1989 $14,988 52.90% $22,918 $37,906
Computed Subtotal Data Subtotal Subtotal
$175,716 Average $261,592 $437,308
is
47.70%

Page 2
 Costs 1973-1989

Calculate Correcting
Constant Yearly Total
Correcting to Subsidy System
Total Correct + Costs
Yearly System for Government for
US Costs for 2009 Admin 2009
Nominal Inflation Fiscal Constant Costs Constant
Inflation Total Year Dollars Subtotal Dollars
3.85% $7,074 1973 4.137 x $7,074 → $29,268
3.95% $8,040 1974 4.056 x $8,040 → $32,607
4.05% $9,012 1975 3.974 x $9,012 → $35,811
4.15% $9,994 1976 3.892 x $9,994 → $38,896
4.25% $25,696 1977 3.810 x $25,696 → $97,905
4.35% $26,744 1978 3.728 x $26,744 → $99,709
4.45% $27,766 1979 3.646 x $27,766 → $101,248
4.55% $28,950 1980 3.565 x $28,950 → $103,197
4.65% $30,144 1981 3.483 x $30,144 → $104,987
4.75% $31,344 1982 3.401 x $31,344 → $106,601
4.85% $32,552 1983 3.319 x $32,552 → $108,046
4.95% $33,770 1984 3.237 x $33,770 → $109,326
5.05% $34,994 1985 3.156 x $34,994 → $110,426
5.15% $36,228 1986 3.074 x $36,228 → $111,355
5.25% $37,468 1987 2.992 x $37,468 → $112,101
5.35% $38,716 1988 2.910 x $38,716 → $112,667
5.45% $39,972 1989 2.828 x $39,972 → $113,052
Data Total Total
Average $458,464 $1,527,203
is
4.65%

Page 3
 Costs 1973-1989

K-12 K-12 K-12 K-12 K-12 K-12

Local Normalized Normalized
Per Average Average Average Per Per
Student Local Local Local Student School
Monthly Students Classes Grades Monthly Yearly
Fiscal Education per per per Education Education
Year Subsidy Class Grade School Subsidy Subsidy
1973 $126 24.3 5.10 4.25 $66,365 $796,374
1974 $153 24.2 5.10 4.28 $80,820 $969,844
1975 $180 24.1 5.10 4.31 $95,354 $1,144,243
1976 $207 24.0 5.10 4.34 $109,962 $1,319,541
1977 $234 23.9 5.12 4.37 $125,131 $1,501,573
1978 $261 23.8 5.15 4.40 $140,759 $1,689,113
1979 $288 23.7 5.15 4.43 $155,723 $1,868,672
1980 $315 23.6 5.20 4.46 $172,409 $2,068,912
1981 $342 23.5 5.20 4.49 $187,648 $2,251,775
1982 $369 23.4 5.20 4.52 $202,948 $2,435,372
1983 $396 23.3 5.25 4.55 $220,405 $2,644,862
1984 $423 23.2 5.25 4.58 $235,968 $2,831,616
1985 $450 23.1 5.25 4.61 $251,585 $3,019,020
1986 $477 23.0 5.30 4.64 $269,799 $3,237,586
1987 $504 22.9 5.30 4.67 $285,666 $3,427,994
1988 $531 22.8 5.30 4.70 $301,580 $3,618,965
1989 $558 22.7 5.30 4.73 $317,539 $3,810,468
Data Data Data Subtotal Subtotal
Average Average Average $3,219,661 $38,635,928
23.5 5.2 4.49

Page 4
 Costs 1973-1989

K-12 K-12 K-12

Normalized Normalized Corrected
Per Per Per
School School School
Government Probable Overall
Admin Inflationary Cost
Costs Variance Subsidy
$1,134,833 $43,691 $1,178,524
$1,388,332 $54,839 $1,443,171
$1,645,421 $66,640 $1,712,061
$1,906,076 $79,102 $1,985,178
$2,178,782 $92,598 $2,271,380
$2,461,882 $107,092 $2,568,974
$2,735,736 $121,740 $2,857,476
$3,042,335 $138,426 $3,180,761
$3,325,871 $154,653 $3,480,524
$3,612,874 $171,612 $3,784,485
$3,940,845 $191,131 $4,131,976
$4,237,514 $209,757 $4,447,270
$4,537,587 $229,148 $4,766,735
$4,887,136 $251,688 $5,138,824
$5,196,838 $272,834 $5,469,672
$5,509,874 $294,778 $5,804,652
$5,826,205 $317,528 $6,143,734
Subtotal Subtotal Subtotal
$57,568,141 $2,797,257 $60,365,398

Page 5
 Costs 1993-2009

Monthly
Monthly Subsidized Monthly Monthly Monthly
Fiscal Core Rent Rent Food Medical
Years Rent Payment Subsidy Subsidy Subsidy
1993 $700 - $170 → $530 + $104 + $150 +
1994 $710 - $170 → $540 + $104 + $160 +
1995 $720 - $175 → $545 + $107 + $170 +
1996 $730 - $175 → $555 + $107 + $180 +
1997 $740 - $175 → $565 + $107 + $190 +
1998 $750 - $185 → $565 + $113 + $200 +
1999 $760 - $185 → $575 + $113 + $210 +
2000 $770 - $185 → $585 + $113 + $220 +
2001 $780 - $190 → $590 + $116 + $230 +
2002 $790 - $190 → $600 + $116 + $240 +
2003 $800 - $195 → $605 + $119 + $250 +
2004 $810 - $195 → $615 + $119 + $260 +
2005 $820 - $195 → $625 + $119 + $270 +
2006 $830 - $200 → $630 + $122 + $280 +
2007 $840 - $200 → $640 + $122 + $290 +
2008 $850 - $205 → $645 + $125 + $300 +
2009 $860 - $210 → $650 + $128 + $310 +
Years Data Data Computed Data Data
total Computed Average
16 is
$230

Page 6
 Costs 1993-2009

College Raw Average Computed

University Raw Yearly Overall Admin
Monthly Monthly Government Government Costs
Education Subsidy Fiscal Subsidy Administration Yearly
Subsidy Subtotal Year Subtotal Cost Subtotal
$503 = $1,287 1993 $15,444 x 50.32% = $7,771
$34,828 = $35,632 1994 $427,588 x 50.95% = $217,856
$34,899 = $35,721 1995 $428,650 x 51.58% = $221,098
$34,605 = $35,447 1996 $425,358 x 52.21% = $222,080
$95,606 = $96,468 1997 $1,157,613 x 52.84% = $611,683
$34,486 = $35,364 1998 $424,369 x 53.47% = $226,910
$34,458 = $35,356 1999 $424,276 x 54.10% = $229,533
$97,422 = $98,340 2000 $1,180,083 x 54.73% = $645,860
$94,962 = $95,898 2001 $1,150,771 x 55.36% = $637,067
$96,802 = $97,758 2002 $1,173,094 x 55.99% = $656,815
$95,628 = $96,602 2003 $1,159,225 x 56.62% = $656,353
$96,983 = $97,977 2004 $1,175,719 x 57.25% = $673,099
$418 = $1,432 2005 $17,184 x 57.88% = $9,946
$411 = $1,443 2006 $17,316 x 58.51% = $10,132
$404 = $1,456 2007 $17,472 x 59.14% = $10,333
$396 = $1,466 2008 $17,592 x 59.77% = $10,515
$0 = $1,088 2009 $13,056 x 60.40% = $7,886
Data Years Subtotal Data Subtotal
Average total $9,224,810 Average $5,054,936
is 16 is
$45,220 55.36%

Page 7
 Costs 1993-2009

Yearly
Total
Overall Subsidy Correct
Admin Yearly Corrected for
Costs US for 2009
Corrected Nominal Inflation Fiscal Constant
Total Inflation Total Year Dollars
→ $23,215 + 4.66% = $24,296 1993 2.305 x
→ $645,444 + 4.66% = $675,528 1994 2.224 x
→ $649,748 + 4.67% = $680,069 1995 2.143 x
→ $647,438 + 4.67% = $677,687 1996 2.062 x
→ $1,769,296 + 4.68% = $1,852,060 1997 1.981 x
→ $651,279 + 4.68% = $681,781 1998 1.900 x
→ $653,809 + 4.69% = $684,466 1999 1.819 x
→ $1,825,943 + 4.69% = $1,911,664 2000 1.738 x
→ $1,787,838 + 4.70% = $1,871,870 2001 1.657 x
→ $1,829,909 + 4.71% = $1,916,021 2002 1.576 x
→ $1,815,579 + 4.71% = $1,901,118 2003 1.496 x
→ $1,848,818 + 4.72% = $1,936,026 2004 1.415 x
→ $27,130 + 4.72% = $28,411 2005 1.334 x
→ $27,448 + 4.73% = $28,745 2006 1.253 x
→ $27,805 + 4.73% = $29,121 2007 1.172 x
→ $28,107 + 4.74% = $29,439 2008 1.091 x
→ $20,942 + 4.74% = $21,936 2009 1.010 x
→ Subtotal Data Total Years
$14,279,745 Average $14,950,238 total
is 16 Provisional
4.70%

Page 8
 Costs 1993-2009

Yearly
Total Nominal
Subsidy Corrected Yearly Model
Corrected for Tertiary Costs
for 2009 Education Educational
Inflation Constant Cost Fiscal Index
Subtotal Dollars Guesstimate Year Yearly
$24,296 → $55,994 $1,250,830 1993 $7,712
$675,528 → $1,502,196 1994 $714,294
$680,068 → $1,457,270 Weighted 1995 $731,878
$677,687 → $1,397,336 Years 1996 $6,713,692
$1,852,059 → $3,668,946 14.0 1997 $590,750
$681,780 → $1,295,452 1998 $6,502,784
$684,465 → $1,245,174 Years 1999 $981,246
$1,911,663 → $3,323,010 Enrolled 2000 $900,670
$1,871,869 → $3,102,386 10.0 2001 $75,344
$1,916,020 → $3,020,538 2002 $118,020
$1,901,118 → $2,843,228 Paying 2003 $123,092
$1,936,026 → $2,738,792 Tertiary 2004 $42,744
$28,411 → $37,894 Debt 2005 $4,274
$28,745 → $36,014 4.0 2006 $2,994
$29,121 → $34,128 2007 $1,708
$29,438 → $32,118 2008 $414
$21,935 → $22,158 2009 $0
Total Total Total
$14,950,229 $25,812,634 $17,511,616
Provisional Provisional

Page 9
 Costs 1993-2009

Boolean Boolean Boolean

Community Integer Float
College University General
Governmental Costs Costs Costs Costs Cost
Student Multiplier Multiplier Multiplier University Multiplier
Corrective Monthly Transfer Graduate Departmental College Institutional
Constant Subsidy Students Students Misc Multiplier Externalities
0.6452 $996 34 1 0.22 0.25 0.35
59.5840 $999 38 1 1.25 1.12 1.12
60.8681 $1,002 36 1 1.30 1.14 1.14
556.6909 $1,005 34 9 1.35 1.16 1.16
48.8384 $1,008 1 25 1.40 1.18 1.18
536.0026 $1,011 16 16 1.45 1.20 1.20
80.6415 $1,014 36 1 1.51 1.22 1.22
73.8011 $1,017 1 25 1.56 1.24 1.53
6.1555 $1,020 1 2 1.61 1.26 1.52
9.6137 $1,023 1 3 1.66 1.28 1.51
9.9977 $1,026 1 3 1.71 1.30 1.50
3.4616 $1,029 1 1 1.76 1.32 1.49
0.3450 $1,032 1 1 1.00 1.00 0.35
0.2410 $1,035 1 1 1.00 1.00 0.24
0.1370 $1,038 1 1 1.00 1.00 0.14
0.0330 $1,041 1 1 1.00 1.00 0.03
0.0000 $1,044 0 0 1.00 1.00 0.01

Page 10
 Costs 1993-2009

Boolean
TRUE
Enrolling
Enrolled
Paying
Tertiary
Debts
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0

Page 11
 Future Costs

Monthly
Monthly Monthly Rent Monthly Monthly
Fiscal Core Subsidized Subsidy Food Medical
Year Rent Rent Amount Subsidy Subsidy
2009 $860 - $210 → $650 + $128 + $315 =

2010 $920 - $219 → $701 + $137 + $337 =

2011 $935 - $234 → $701 + $140 + $359 =
2012 $955 - $252 → $703 + $142 + $381 =
2013 $970 - $271 → $699 + $144 + $403 =
2014 $985 - $287 → $698 + $147 + $425 =
2015 $1,000 - $305 → $695 + $149 + $447 =
2016 $1,020 - $324 → $696 + $152 + $469 =
2017 $1,035 - $344 → $691 + $154 + $491 =
2018 $1,050 - $363 → $687 + $157 + $513 =
2019 $1,070 - $384 → $686 + $159 + $535 =
2020 $1,085 - $404 → $681 + $161 + $557 =
2021 $1,100 - $426 → $674 + $164 + $579 =
2022 $1,115 - $445 → $670 + $166 + $601 =
2023 $1,135 - $469 → $666 + $169 + $623 =
2024 $1,150 - $492 → $658 + $171 + $645 =
2025 $1,165 - $514 → $651 + $174 + $667 =
2026 $1,180 - $536 → $644 + $176 + $689 =
2027 $1,200 - $561 → $639 + $178 + $711 =
2028 $1,215 - $585 → $630 + $181 + $733 =
2029 $1,230 - $609 → $621 + $183 + $755 =
2030 $1,245 - $632 → $613 + $186 + $777 =
2031 $1,265 - $660 → $605 + $188 + $799 =
2032 $1,280 - $686 → $594 + $191 + $821 =
2033 $1,295 - $711 → $584 + $193 + $843 =
2034 $1,315 - $740 → $575 + $196 + $865 =
2035 $1,330 - $765 → $565 + $198 + $887 =
2036 $1,345 - $794 → $551 + $200 + $909 =
2037 $1,360 - $820 → $540 + $203 + $931 =
2038 $1,380 - $851 → $529 + $205 + $953 =
2039 $1,395 - $881 → $514 + $208 + $975 =
2040 $1,410 - $908 → $502 + $210 + $997 =
2041 $1,425 - $936 → $489 + $213 + $1,019 =
2042 $1,445 - $970 → $475 + $215 + $1,041 =
Years
total
32

Page 12
 Future Costs

US
Yearly Yearly
Average Govt
Monthly Yearly Governmental Admin
Subsidy Subsidy Administration Costs
Subtotal Year Subtotal Cost Subtotal
$443 2009 $5,316 x 62.14% = $3,303

$474 USD collapse? 2010 $5,688 x 63.01% = $3,584

$499 USD collapse? 2011 $5,988 x 63.22% = $3,786
$523 USD collapse? 2012 $6,276 x 63.43% = $3,981
$547 USD collapse? 2013 $6,564 x 63.64% = $4,177
$572 USD collapse? 2014 $6,864 x 63.85% = $4,383
$596 USD collapse? 2015 $7,152 x 64.06% = $4,582
$621 USD collapse? 2016 $7,452 x 64.27% = $4,789
$645 USD collapse? 2017 $7,740 x 64.48% = $4,991
$670 USD collapse? 2018 $8,040 x 64.69% = $5,201
$694 USD collapse? 2019 $8,328 x 64.90% = $5,405
$718 USD collapse? 2020 $8,616 x 65.11% = $5,610
$743 USD collapse? 2021 $8,916 x 65.32% = $5,824
$767 USD collapse? 2022 $9,204 x 65.53% = $6,031
$792 USD collapse? 2023 $9,504 x 65.74% = $6,248
$816 USD collapse? 2024 $9,792 x 65.95% = $6,458
$841 USD collapse? 2025 $10,092 x 66.16% = $6,677
$865 USD collapse? 2026 $10,380 x 66.37% = $6,889
$889 USD collapse? 2027 $10,668 x 66.58% = $7,103
$914 USD collapse? 2028 $10,968 x 66.79% = $7,326
$938 USD collapse? 2029 $11,256 x 67.00% = $7,542
$963 USD collapse? 2030 $11,556 x 66.73% = $7,711
$987 USD collapse? 2031 $11,844 x 66.46% = $7,872
$1,012 USD collapse? 2032 $12,144 x 66.19% = $8,038
$1,036 USD collapse? 2033 $12,432 x 65.92% = $8,195
$1,061 USD collapse? 2034 $12,732 x 65.65% = $8,359
$1,085 USD collapse? 2035 $13,020 x 65.38% = $8,512
$1,109 USD collapse? 2036 $13,308 x 65.11% = $8,665
$1,134 USD collapse? 2037 $13,608 x 64.84% = $8,823
$1,158 USD collapse? 2038 $13,896 x 64.57% = $8,973
$1,183 USD collapse? 2039 $14,196 x 64.30% = $9,128
$1,207 USD collapse? 2040 $14,484 x 64.03% = $9,274
$1,232 USD collapse? 2041 $14,784 x 63.76% = $9,426
$1,256 USD collapse? 2042 $15,072 x 63.49% = $9,569
Years Total Data Total
total $347,880 Average $226,434
32 is
64.96%

Page 13
 Future Costs

Admin Final
Costs US US
+ Yearly Yearly
Yearly Nominal Costs for
Costs Inflation Inflation
Subtotal Cost Total Notes
→ $8,619 + 4.85% = $9,037 Initialization vector

→ $9,272 + 6.75% = $9,898 Subject to USD hyperinflation

→ $9,774 + 8.65% = $10,619 Subject to USD hyperinflation
→ $10,257 + 10.55% = $11,339 Subject to USD hyperinflation
→ $10,741 + 12.45% = $12,079 Subject to USD hyperinflation
→ $11,247 + 14.35% = $12,861 Subject to USD hyperinflation
→ $11,734 + 16.25% = $13,640 Subject to USD hyperinflation
→ $12,241 + 18.15% = $14,463 Subject to USD hyperinflation
→ $12,731 + 20.05% = $15,283 Subject to USD hyperinflation
→ $13,241 + 21.95% = $16,147 Subject to USD hyperinflation
→ $13,733 + 23.85% = $17,008 Subject to USD hyperinflation
→ $14,226 + 25.75% = $17,889 Subject to USD hyperinflation
→ $14,740 + 27.65% = $18,816 Subject to USD hyperinflation
→ $15,235 + 29.55% = $19,737 Subject to USD hyperinflation
→ $15,752 + 31.45% = $20,706 Subject to USD hyperinflation
→ $16,250 + 33.35% = $21,669 Subject to USD hyperinflation
→ $16,769 + 35.25% = $22,680 Subject to USD hyperinflation
→ $17,269 + 37.15% = $23,685 Subject to USD hyperinflation
→ $17,771 + 39.05% = $24,710 Subject to USD hyperinflation
→ $18,294 + 40.95% = $25,785 Subject to USD hyperinflation
→ $18,798 + 42.85% = $26,852 Subject to USD hyperinflation
→ $19,267 + 44.75% = $27,889 Subject to USD hyperinflation
→ $19,716 + 46.65% = $28,913 Subject to USD hyperinflation
→ $20,182 + 48.55% = $29,981 Subject to USD hyperinflation
→ $20,627 + 50.45% = $31,034 Subject to USD hyperinflation
→ $21,091 + 52.35% = $32,131 Subject to USD hyperinflation
→ $21,532 + 54.25% = $33,214 Subject to USD hyperinflation
→ $21,973 + 56.15% = $34,311 Subject to USD hyperinflation
→ $22,431 + 58.05% = $35,453 Subject to USD hyperinflation
→ $22,869 + 59.95% = $36,578 Subject to USD hyperinflation
→ $23,324 + 61.85% = $37,750 Subject to USD hyperinflation
→ $23,758 + 63.75% = $38,904 Subject to USD hyperinflation
→ $24,210 + 65.65% = $40,104 Subject to USD hyperinflation
→ $24,641 + 67.55% = $41,286 Subject to USD hyperinflation
Total Data Total
$574,314 Average $812,452
is
36.20%

Page 14
 IRS Payoff Horizon

Method Inputs Data Value Index

Computed Historical Total → $27,339,837 FY 2009 “Constant Dollars” 0
Data Tax Rate Highest % 35 FY 2009 Tax Rate 1
Data Tax Rate Lowest % 33 FY 2009 Tax Rate 2
Data Payback Years 30 Years until retirement 3
Computed Baseline income $911,327 Total / Payback Years 4
Info FALSE Inflation assumed 5
Computed Ratio Hi/Low Tax Rate 1.06 6
Debug 1.50 Fixing constant 7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Page 15
 IRS Payoff Horizon

Income Amount
Year Needed Tax Rate IRS paid Tax Rate
2009 $1,844,187 - 34.66% = $932,860 34.66%
2010 $1,827,677 - 33.45% = $916,350 33.45%
2011 $1,840,556 - 34.39% = $929,229 34.39%
2012 $1,832,548 - 33.80% = $921,221 33.80%
2013 $1,840,348 - 34.37% = $929,021 34.37%
2014 $1,829,754 - 33.60% = $918,427 33.60%
2015 $1,826,569 - 33.37% = $915,242 33.37%
2016 $1,822,415 - 33.06% = $911,088 33.06%
2017 $1,848,801 - 34.99% = $937,474 34.99%
2018 $1,844,062 - 34.65% = $932,735 34.65%
2019 $1,823,248 - 33.13% = $911,921 33.13%
2020 $1,851,619 - 35.20% = $940,292 35.20%
2021 $1,826,468 - 33.36% = $915,141 33.36%
2022 $1,828,612 - 33.52% = $917,285 33.52%
2023 $1,834,408 - 33.94% = $923,081 33.94%
2024 $1,861,632 - 35.93% = $950,305 35.93%
2025 $1,850,745 - 35.13% = $939,418 35.13%
2026 $1,822,006 - 33.03% = $910,679 33.03%
2027 $1,837,106 - 34.14% = $925,779 34.14%
2028 $1,834,466 - 33.95% = $923,139 33.95%
2029 $1,835,953 - 34.05% = $924,626 34.05%
2030 $1,828,012 - 33.47% = $916,685 33.47%
2031 $1,844,188 - 34.66% = $932,861 34.66%
2032 $1,853,427 - 35.33% = $942,100 35.33%
2033 $1,830,002 - 33.62% = $918,675 33.62%
2034 $1,834,065 - 33.92% = $922,738 33.92%
2035 $1,842,359 - 34.52% = $931,032 34.52%
2036 $1,850,715 - 35.13% = $939,388 35.13%
2037 $1,850,826 - 35.14% = $939,499 35.14%
2038 $1,828,970 - 33.54% = $917,643 33.54%
2039 $1,843,275 - 34.59% = $931,948 34.59%

Sum total → $56,969,017 Sum total → $27,785,020 div math

needed to Lifetime → $27,339,837 equals math
be earned cost 1.0163 Around ~1 Goal 1.01
in my lifetime
to pay off
total cost
to all levels
of government
in the US

F9 : Recalc

Page 16
 IRS Payoff Horizon

Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data
Imputed data

Page 17
 Summary

Years My Total Cost to Government in US

16 Historical Costs (1973-1989) $458,464

16 Historical Costs (1993-2009) $14,279,745

16 Corrected (1973-1989) $1,527,203

16 Corrected (1993-2009) $25,812,634
32 Historical Total → $27,339,837

Yearly Average (1973-1989) $95,450

Yearly Average (1993-2009) $1,613,289
Yearly Historical Average → $854,369
Units
365 Cost per day $2,340.74
24 Cost per hour $97.53
60 Cost per minute $1.63
60 Cost per second $0.03

US lifetime earnings to pay off cost

to government via IRS $56,969,017

F9 : Recalc

Model Version 0.96

Page 18
 Summary

Notes Source

Not in FY 2009 dollars Imported data

Not in FY 2009 dollars Imported data

FY 2009 “Constant Dollars” Imported data

FY 2009 “Constant Dollars” Imported data
FY 2009 “Constant Dollars” Computed

FY 2009 “Constant Dollars” Computed

FY 2009 “Constant Dollars” Computed
FY 2009 “Constant Dollars” Computed

FY 2009 “Constant Dollars” Computed

FY 2009 “Constant Dollars” Computed
FY 2009 “Constant Dollars” Computed
FY 2009 “Constant Dollars” Computed

FY 2009 “Constant Dollars” Imported data

Page 19
 Donate $1000

What it will cost you if you don't donate

Yearly Historical Average → $854,369
Cost per day 2340.74
Cost per hour 97.53
Cost per minute 1.63
Cost per second 0.03
Donations help me return to Canada

Page 20
 Donate $1000

How much money have I already

lost by reading this?

Seconds reading this spreadsheet

345
Amount you have lost in doing so
9.35
Amount going into my pocket
$0.00 ← Not one red cent

Refusing to donate to me will

probably cost you your life's savings
before it is over, that is how the
USA is run these days.

F9 : Recalc

Page 21