Total Cost to Goverment

8/14/2019 Total Cost to Goverment

1/24


2/24

Costs 1973-1989

Page 2

Yearly

Subsidy

Average Government +

Overall Admin Government

Monthly Yearly Government Costs AdminSubsidy 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 $437,308is

47.70%


3/24

Costs 1973-1989

Page 3

Calculate Correcting

Constant Yearly Total

Correcting to Subsidy System

Total Correct + Costs

Yearly System for Government for

US Costs for 2009 Admin 2009Nominal 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 $1,527,203is

4.65%


4/24

Costs 1973-1989

Page 4

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 YearlyFiscal 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 $38,635,92823.5 5.2 4.49


5/24

Costs 1973-1989

Page 5

K-12 K-12 K-12

Normalized Normalized Corrected

Per Per Per

School School School

Government Probable OverallAdmin 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


6/24

Costs 1993-2009

Page 6

Monthly

Monthly Subsidized Monthly Monthly Monthly

Fiscal Core Rent Rent Food MedicalYears 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


7/24

Costs 1993-2009

Page 7

College Raw Average Computed

University Raw Yearly Overall Admin

Monthly Monthly Government Government Costs

Education Subsidy Fiscal Subsidy Administration YearlySubsidy Subtotal Year Subtotal Cost Subtotal

$503 = $1,287 1993 $15,444 x 50.32% = $7,771

$34,827 = $35,631 1994 $427,568 x 50.95% = $217,846

$34,859 = $35,681 1995 $428,176 x 51.58% = $220,853

$34,692 = $35,534 1996 $426,403 x 52.21% = $222,625

$94,408 = $95,270 1997 $1,143,236 x 52.84% = $604,086

$34,904 = $35,782 1998 $429,386 x 53.47% = $229,593

$34,448 = $35,346 1999 $424,151 x 54.10% = $229,466

$96,781 = $97,699 2000 $1,172,389 x 54.73% = $641,649

$96,712 = $97,648 2001 $1,171,772 x 55.36% = $648,693

$96,578 = $97,534 2002 $1,170,414 x 55.99% = $655,315

$95,439 = $96,413 2003 $1,156,951 x 56.62% = $655,066

$97,458 = $98,452 2004 $1,181,428 x 57.25% = $676,368

$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 $9,229,939 Average $5,058,141

is 16 is$45,245 55.36%


8/24

Costs 1993-2009

Page 8

Yearly

Total

Overall Subsidy Correct

Admin Yearly Corrected for

Costs US for 2009

Corrected Nominal Inflation Fiscal ConstantTotal Inflation Total Year Dollars

$23,215 + 4.66% = $24,296 1993 2.305 x

$645,413 + 4.66% = $675,496 1994 2.224 x

$649,029 + 4.67% = $679,317 1995 2.143 x

$649,028 + 4.67% = $679,352 1996 2.062 x

$1,747,322 + 4.68% = $1,829,059 1997 1.981 x

$658,979 + 4.68% = $689,842 1998 1.900 x

$653,617 + 4.69% = $684,265 1999 1.819 x

$1,814,038 + 4.69% = $1,899,199 2000 1.738 x

$1,820,466 + 4.70% = $1,906,031 2001 1.657 x

$1,825,728 + 4.71% = $1,911,643 2002 1.576 x

$1,812,017 + 4.71% = $1,897,388 2003 1.496 x

$1,857,796 + 4.72% = $1,945,428 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

$14,288,080 Average $14,958,969 total

is 16 Provisional4.70%


9/24

Costs 1993-2009

Page 9

Yearly

Total Nominal

Subsidy Corrected Yearly Model

Corrected for Tertiary Costs

for 2009 Education Educational

Inflation Constant Cost Fiscal IndexSubtotal Dollars Guesstimate Year Yearly

$24,296 $55,994 $1,250,830 1993 $7,712

$675,496 $1,502,126 1994 $714,294

$679,316 $1,455,658 Weighted 1995 $731,878

$679,352 $1,400,770 Years 1996 $6,713,692

$1,829,058 $3,623,382 14.0 1997 $590,750

$689,841 $1,310,768 1998 $6,502,784

$684,264 $1,244,808 Years 1999 $981,246

$1,899,199 $3,301,344 Enrolled 2000 $900,670

$1,906,031 $3,159,006 10.0 2001 $75,344

$1,911,643 $3,013,638 2002 $118,020

$1,897,388 $2,837,650 Paying 2003 $123,092

$1,945,428 $2,752,092 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

$14,958,962 $25,819,548 $17,511,616

Provisional Provisional


10/24

Costs 1993-2009

Page 10

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 InstitutionalConstant 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


11/24

Costs 1993-2009

Page 11

Boolean

TRUE

Enrolling

Enrolled

Paying

TertiaryDebts

1

1

1

1

1

1

1

1

1

1

1

1

1

1

1

1

0


12/24

Future Costs

Page 12

Monthly

Monthly Monthly Rent Monthly Monthly

Fiscal Core Subsidized Subsidy Food Medical

Year Rent Rent Amount Subsidy Subsidy2009 $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


13/24

Future Costs

Page 13

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%


14/24

Future Costs

Page 14

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








$13,241 + 21.95% = $16,147 Subject to USD hyperinflation $13,733 + 23.85% = $17,008 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%


15/24

IRS Payoff Horizon

Page 15

Method Inputs Data Value Index

Computed Historical Total $27,346,751 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 3Computed Baseline income $911,558 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

2425

26

27

28

29

30


16/24


17/24

IRS Payoff Horizon

Page 17

Income Amount

Year Needed Tax Rate IRS paid Tax Rate

2009 $1,830,275 - 33.60% = $918,717 33.60%

2010 $1,832,970 - 33.80% = $921,412 33.80%

2011 $1,834,816 - 33.94% = $923,258 33.94%

2012 $1,822,095 - 33.01% = $910,537 33.01%2013 $1,844,852 - 34.67% = $933,294 34.67%

2014 $1,837,600 - 34.14% = $926,042 34.14%

2015 $1,856,720 - 35.54% = $945,162 35.54%

2016 $1,855,861 - 35.47% = $944,303 35.47%

2017 $1,834,130 - 33.89% = $922,572 33.89%

2018 $1,853,505 - 35.30% = $941,947 35.30%

2019 $1,857,854 - 35.62% = $946,296 35.62%

2020 $1,861,284 - 35.87% = $949,726 35.87%

2021 $1,847,803 - 34.89% = $936,245 34.89%

2022 $1,854,700 - 35.39% = $943,142 35.39%

2023 $1,837,346 - 34.12% = $925,788 34.12%

2024 $1,844,501 - 34.64% = $932,943 34.64%

2025 $1,855,325 - 35.43% = $943,767 35.43%

2026 $1,847,908 - 34.89% = $936,350 34.89%

2027 $1,842,777 - 34.52% = $931,219 34.52%

2028 $1,862,647 - 35.97% = $951,089 35.97%

2029 $1,829,512 - 33.55% = $917,954 33.55%

2030 $1,835,109 - 33.96% = $923,551 33.96%

2031 $1,835,248 - 33.97% = $923,690 33.97%

2032 $1,839,363 - 34.27% = $927,805 34.27%

2033 $1,851,584 - 35.16% = $940,026 35.16%2034 $1,843,409 - 34.56% = $931,851 34.56%

2035 $1,855,089 - 35.42% = $943,531 35.42%

2036 $1,840,919 - 34.38% = $929,361 34.38%

2037 $1,823,513 - 33.11% = $911,955 33.11%

2038 $1,862,248 - 35.94% = $950,690 35.94%

2039 $1,823,989 - 33.15% = $912,431 33.15%

Sum total $57,154,949 Sum total $27,977,934 div math

needed to Lifetime $27,346,751 equals math

be earned cost 1.0231 Around ~1 Goal 1.01

in my lifetimeto pay off

total cost

to all levels

of government

in the US


18/24

IRS Payoff Horizon

Page 18

F9 : Recalc


19/24

IRS Payoff Horizon

Page 19

Imputed data

Imputed data

Imputed data

Imputed dataImputed 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 dataImputed data

Imputed data

Imputed data

Imputed data

Imputed data

Imputed data


20/24

IRS Payoff Horizon

Page 20


21/24

Summary

Page 21

Years My Total Cost to Government in US

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

16 Historical Costs (1993-2009) $14,288,080

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

16 Corrected (1993-2009) $25,819,548

32 Historical Total $27,346,751

Yearly Average (1973-1989) $95,450

Yearly Average (1993-2009) $1,613,721

Yearly Historical Average $854,585

Units365 Cost per day $2,341.33

24 Cost per hour $97.56

60 Cost per minute $1.63

60 Cost per second $0.03

US lifetime earnings to pay off cost

to government via IRS $57,154,949

F9 : Recalc

Model Version 0.96


22/24

Summary

Page 22

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 Computed










23/24

Donate $1000

Page 23

What it will cost you if you don't dona

Yearly Historical Average $854,585

Cost per day $2,341.33

Cost per hour $97.56

Cost per minute $1.63

Cost per second $0.03

Donations help me return to Canada


24/24

Donate $1000

Page 24

How much money have I already

lost by reading this?

Seconds reading this spreadsheet345

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 theUSA is run these days.

te

F9 : Recalc

Total Cost to Goverment

Documents

Transcript of Total Cost to Goverment