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 $