ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
This sheet can be used for new forming governments, ones seceeding*, or even for a re-make of a current social system (50-50 from each system t/first 20 yrs)
2
The dividend helper page, can be used to help one allot their dividends for their portfolios, with monthly income potentials.
3
Sheets
Most Active pages
4
V3
(includes 1 code page for the quick calc)
Retirement Social Payment SystemGoal
5
Dividend Helper
all Pre Paid
6
row 30quick calc
for instance:
tax perpop$Year
7
basic stats:
population:
1,000,0001)avr incometax
working age pop.
Country (city-country)
8
property sales tax rate
12.5%3500043756400002,800,000,0002039
9
income tax rate
12.5%social:70%2,017,500,000
10
gov. Other:30%840,000,000
11
working population:
6400002)avr incometax
working age pop.
Country (city-country)
12
dividend avr :
8.0%4000050006400003,200,000,0002037
13
retirement age:
64social:70%2,297,500,000
14
property tax:
0gov. Other:30%960,000,000
15
avr incometax
working age pop.
Country (city-country)
16
3)4500056256400003,600,000,0002035
17
social:70%2,577,500,000
18
gov. Other:30%1,080,000,000
19
20
definitions
21
Pre Paid:
Income tax is not required to support the social system,
22
the saved amount & dividends are enough to retain the balance. Before that time it's a worker income tax at a basic rate, ie., 12.5%
23
tapered:
social payments paid out would be less in the beginning, for the first 20 yrs, as social security from elsewhere, will support most of those persons.
24
lack thereof would be found with this social payment system for them.
1500 usd
167 from the social payment.
avr. 50% for 20 yrs
25
If attempting to use my system for the us gov, well the same would apply, a changeover where the old & new versions paid out.
26
total social income:
This amount is set to ie., 1667 based upon the average income earned
27
when the pre paid goes into effect for each age group, the amount boosts higher approx. 10-15%
28
29
*
tax havens, new communities, valued regions due to safety (gun-free), less to no military involvement, highway collection money source for government income.
30
sold %Quick Calc:
31
homes per pop. Of people
1.0%home valuepopulation:1,000,000avr incometax each
working age pop.
Country (city-country)
Pre paid Year
32
2500002500184,000
property sales tax rate
12.5%350004375600,0002,625,000,0002042
33
income tax rate
12.5%social :70%3,0631,895,000,000
*incl prop sales tax
34
Yearly payment
20,000
retired population:
230,00023%gov. Other:30%1,313787,500,000
35
each mo.1,667
working population:
600,00060%
property sales tax:
12.5%23,00057,500,000
36
Avr. Years of retirement:
24
37
dividend avr :
8.0%4,600,000,000
38
original stats
retirement age:
60all gov income
39
age 64
property tax is zero:
02,682,500,000
40
start yr:2022
41
pop. % are avr, 19% & 64%, at retirement age 64.
42
retirement83
43
Results?!!55-64
64 is better, as the pre pay is sooner.
44
Well it looks like a reduced worker age group can retire much earlier, at 50, which will push the pre paid years back.
45
All of this extra possible was due to the fact the first 20 yrs of the system, depend upon approx. 50% of the social payments from elsewhere. (tapered)
46
Therefore, younger ages can retire, vs waiting until 64, making a reduced size of worker group.
47
The best goal though really is to have the pre paid finished, because then there would be no need for an exacting worker group population.
48
At that point workers could work far less. & know their retirement was pre paid in advance.
49
50
written by:
51
Therese Vaux de la Fontaine
52
La Reine de France
https://paypal.me/ThereseVauxFontaine?country.x=US&locale.x=en_US
53
http://www.queen-of-france.com
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100