With or Without Income Taxes

I added a w_or_w_out_tax page to the Kingdoms budget:

This one is finally a great little calculator,
because it tells right away if the years savings goes negative.

with the list feature, the income taxes are removed from the yearly income.

The pre-paid wage on its own, 
really prefers 300,000 or more
as ...the have-to-have average... 
of the properties bought & sold.


All in all, though, I am returning to 25% taxation specifically for :

• Banks & Casinos, including credit card companies,
• Church donations over 1,000,000
• Persons earning in excess of 1,000,000 per year whom are: Celebrities, Sports persons, Musicians, Lecturers, or Entertainers.
• Pornography business income.
• Utilities companies, electricity, telephone, water, gas, etc
• Businesses who own Highways & Autobahns & collect fees,
• Airport landing fees.
• Cargo & Cruise Ship docking fees. 
• Gasoline & Gazoil & Benzine companies. 

So, taxation is only for a few unique situations, of business, or career.
included on the updated budget sheet, under tax collection.

A Rule to implement with the above companies & businesses is...
"The 25% income tax cannot be passed on to consumers"

-------------------

Income Stats Sheet

I added a few other sheets:

The income stats sheet,
which details all the info from other pages in one section,

from #of properties & population to property sales & income.

The 2nd section allows for estimates on the above scenarios.

----------

A tiny profit shares sheet which gives income tax rates,
and final profits to the company.

----------

The larger profit share sheet, which includes also the new income rate info,
for each employee.  short term shareholders or longer term.


 

Reviewing the 25% flat rate income tax

Adding in the income tax: 25 %
with the: The Vaux Kingdoms Budget & Profit Calculator 

I know its easier and quicker to implement, & that it can also offer the immediacy of a pre-paid wage also.

As time is so expediently precious in.. have to have been already done yesterday,
it does seem stupid to continue with my older version, which was more complicated.
 
The old version was more complicated because each sector of departments alloted has employees that require the same or similar yearly wage as before.

Whereas using the 25% flat rate income tax only... across the board,
does not always bring in the same wage the employees were getting.

So, I added it to the Kingdom's budget sheet,
along with the pre-paid wage also, & it works.

Because both have to occur or else it is only the same system rewritten that denigrates the impoverished into further hopelessness, etc.

-----------

The funny thing about it is, the per capita per personal income
drastically changes,

The lower paid incomes... 20,000 to 80,000,
receive extra money, as the pre-paid wage also pays for the 25% tax.

& the 25% is not so stressful for higher wage earners,
as it may be the similar to the income they already have,

and the under 20000 pre-paid wage persons compensate,
employers, as they do not have to pay them for work under 20,000.

Thereby the bump-up into per capita is if a specialized workers yearly pay is
higher than 20,000,
22000 ie.,
he or she is paid 22,000 by their employer, receiving 42000 per yr.
between the Kingdom & the employer.

Whereas the non-specialized under 20000 a year employee,
only receives 20,000 from the Kingdom.
Which activates a want for the non-specialized persons
to obtain higher learning & education,
in order to leap the gap up to the 40,000 or higher range.  

Specialized does not associate with only formal schooling though,
A specialized career worker is the decision of the employer.

With the new chart page called the Kingdoms Savings:
The Income Tax Rate for all was added.
I also took into account,
adding the estimated population of non-wage earners. 

There are estimated & current year sections.
The estimated charts are for other populations #'s.

& the % of personal incomes by population estimated & current is also included. 

Buyer Incentives during Transition

I will retract what I said. in this recent vlog,
about the buyers of the property having to pay in-full
from their savings during the transition phase.
& conclude that they can also use a bank loan or mortgage
to fulfill the final asking price of the property.

Due to no-risk to the Kingdom:
Technically the Kingdom is not affiliated with the bank loan,
merely that the bank has to pay the Kingdom in-full for the actual property, similar to how a bank has been paying a notaire as has been active here in olde France,
The Kingdom is essentially the notaire with a difference:
1.) The "Writ of Deed(s)" are kept by the Kingdom
2.) Funds from purchasers are kept as income & to pay sellers.

Therefore, the mortgage acquisition from the buyer
is not a risk investment to the Kingdom,
only the bank, if the mortgage is not paid.

Buyer Incentives:
Also, I spoke about,
buyers incentives for persons with property investment portfolios,


1.) those who rent out & let out properties,
there is the initial citizenship given to property purchasers for properties 500,000 or over, to anyone in the world,
which includes the pre-paid wage... on into retirement.

2.) With the additional incentive of adding 1-2 citizens into the Kingdom,
who prefer to rent the said property purchased.

Then the buyer has a secure deal to help accomodate any mortgages paid into,
because the rent allowance is already there each year,
for each renter in the Kingdom.

I believe in Britain the above type of property owners are called buy-to-let.
--------------

Retirement Benefit:
3.) By purchasing 500,000 or more in a property investment,
the yearly pre-paid wage is included for 1 person through retirement,
which can be a greatness for many persons, 
who had uncertain retirement plans,
because the yearly amount is certain throughout one's lifetime.

The original 500,000 equivacates to 25 yrs of spend value "@" 20000 per yr.
from a savings from a regular bank,

While the Kingdom's give as a spend value, includes;
a.) Options of 1-2 new Kingdom citizens as renters,
b.) Funding one of the Kingdom's businesses for profits.
c.) If living over the 25 yrs., the buyer receives;
additional yrs. of retirement proceeds.

4.) Upon, selling, the Kingdom handles the transaction,
& has a purchaser list at the ready.  

Bringing Personal Savings into the Vaux Kingdom's Bank:
One can purchase citizenship into the Kingdom also,
on any amount 1,000,000 or over,
However, 500,000 of the money cannot be withdrawn,
where it is kept as a 25 yr. retirement voucher,
& the other 500,000 or more,
is not to be used outside of the Kingdom's realm of businesses;
which avoids money pass-throughs of laundering & corruption from occurring,

The retirement voucher block, also avoids,
yearly pre-paid wage greedaholics from getting a quick 20,000 each yr.  for the rest of their lives, who had no want to spend it on our businesses or remain in the Kingdom at all.

Convincing Everyone

The Vaux Kingdom's economy:
 
Business:
1.) 25% business tax only to:
*Banking institutions, casinos, public utilities and telecom companies, church donations, and celebrity and/or sportspersons if over 1 million in earnings per yr. 
2.) No employer or employee retirement taxes.
3.) Free pre-paid workers, 
that also pay into the business, 
a minimal yearly amount 1000 -3000 for yearly company profits, as profit shares.

Employees:
1.) no personal income tax, including wages.
2.) 20,000 that is also is included with retirement.
3.) No retirement taxations, No health care taxations from their employer.  
3.) Profit Share options: inputs from the 20,000, 
1000-10,000 can be used for profit shares in a company.

100,000 former wage. and the pre-paid wage: 20,000

=120,000 actual take home wage.

& including the 20,000 through their retirement years.

Unemployed:
1.) The unemployed can join businesses & earn a profit potential & not be fired due to lay-offs from company with less profits.

Retirees:
As silent partners to businesses, they can give up to 10,000 per yr to a business, & obtain profits from that yearly input, tax free.
The option is freely given from the kingdoms savings,
savings that is built on pure profit of property sales, that fund the economy.

Non-workers:
House husbands & house wives who stay at home and rear children or are variable to changing their careers during life, are compensated, 20000 per yr.
This cuts down on any family aggressions due to financial stress,
thereby reducing the police departments in size and reason for patrol.
These non-workers also can contribute up to 10000 toward a house or condo with their spouse(s)., or friends.
Just as the retirees; they can also be silent partners supporting a business,
& not actually go to work physically or work for a company,
yet receive a small profit for savings year to year, tax free.

Students:
Have enough money to pay for additional schooling,
schooling which helps to increase the over-all intelligence of the human race.

Property Owners:
A certain yearly amount available to pay for a property,
regardless of career status changes.
Options to include assured renters;
Renters who will always be able to pay each years rent,
or at least a major portion in expensive areas.

Renters:
Have enough to pay the rent, & choose which property,
making better decisions on where to live for longer durations,
rather than living in a less than wanted circumstance,
which depletes contentment of persons all-around.

Profit shares from the kingdoms yearly budget, 
will balance the difference for persons of the following careers, if they are workers with the Kingdom:
1.) Realtors 2.) Health Care workers 3.) Government Department Employees

So, the above career workers are able to continue to pay for their mortgages,
& maintain a similar payment to savings plan.


Government departments wanting more to run, 
such as Military or Infrastructure, will be lessoned, into a slower, more choosy reality, of what to purchase & what is over-supply.


*Casinos, Gaming Halls, & Banking Institutions:
The business income tax is currently 25%. Though it could increase.
The tax is because money is garnered from a persons savings or work efforts.

This rate is actually lower, in many cases,
due to the incredibly less-efforted work afforded of figuring the income tax due.
A blessing to those businesses, where before they have been hounded for each profit proceed with a different rate & gain variation from each.

*There are only a few other odd businesses that may be taxed 25%: 
Pornography: businesses selling or making pornography for resale.
Church entities receiving donations.
Utilities and Telecom companies.
Celebrities & Movie makers, earning over 1,000,000 per engagement, event, or movie.
Sports Persons earning over 1,000,000 per year.
Lecturers at Universities & other Schools earning over 1,000,000 per year.
 
Other fines & Penalties:

Foreign Ship Docking Fees:			100 – 10000		daily – monthly moorage fees.
Small Fines:			Under 1000		from speeding, & other small claims:
Medium Fines:			Under 100000		unfair business practices
Large Fines:			Over 100000		businesses creating excessive pollution, etc.

The Kingdom is classed as Free Trade:
Countries not included with our Kingdom's Free Trade, 
of no sales tax on imports or exports, 
& will have import taxations 
on their items to be sold for resale within the Kingdom: from 5 - 25%:
5% being most goods, 
25% being weapons & militia equipment. 

Prison Facilities:
10000 each prisoners from their yearly account which goes towards funding the operations of the prison facility, with group buying for foods, upkeep, repairs, renovations, while also paying the main operators a profit share. 100 prisoners = 1,000,000 per yr.
If additional is required, a small % goes from the kingdom's savings also. 
Though the plan is to release most drug offenders which reduces prison populations dramatically. 
--------------------------------
 
After the property sales momentum reaches a peak,
then, a tax rate may have to be applied to other businesses, 
in order to compensate for increases or decreases 
in departmental spending.  

Property Purchases with & without Mortgages

As the Vaux Kingdom's savings balances builds, while maintaining its population with the pre-paid wage & other governmental departments:

A few interims of money flow have to go on during the transition phase:
 
Beginning with each property sold,
requiring a buyer, who has the dedicated amount, the seller is asking:

such as :
seller: 2,000,000 to sell.
buyer: 2,000,000 or more* to purchase.


*in areas where property is in demand, buyers may purchase higher.

--------------

Later on, as the savings balance builds, higher, then, purchases of property over the 20 yrs, without a mortgage, of 1000-10000 per yr. can commence.

Before that time: if the full amount to purchase is not available,
mortgages are the option, if not renting.

Mortgages:
Purchasing through a bank.

Bank loans & mortgages can be used as an inclusion method of purchase:
in conjunction with the pre-paid wage allowance toward a property.

bank mortgage + the pre-paid wage allowance = property paid.

However because of the additional interest rates,
the houses or condos available to the purchaser will be lower priced in value,
than ones with the longer term plans for the Kingdom,
(of interest free over 20 yrs) ... on properties up to 200,000. per person.

as shown in the following workable chart:

under the with mortgage & without mortgage sections.

Located on the spreadsheet of The Kingdoms Profit & Budget  

on the property allowance page.

With help of the Kingdom's Allowance a few lesser valued properties can be purchased outright if a savings is associated and or other persons group purchase.
---------------
 

& Later on...
when the Kingdom can purchase the many properties outright for resale,
with full value finally returned over 20 yrs time, :
Then the free-interest rate version, with properties up to 200,000 per person,
can be purchased directly through us.

------------------


*The kingdoms budget spreadsheet:
Things I am adding to it:

1.) requires a few more department columns,
such as health care (100 per person aprox.), & realtors % based,
from the kingdom savings account.

2.) property sheet
of sellers & buyer(s),
with prices of each. that are sold through the kingdom.
as those yearly amounts then, are adding into the total into the years income,
on the starting sheet.
 
3.) Profit Shares % for businesses to give out to employees, to make up the difference, from the 20000 wage to their old wage,
such as 50000, reducing the retirement benefits to around 39000,
requiring profit shares of 19000 for the employee.
Businesses will have the profit shares available for their workers,
because there is no business income tax,
plus the free pre-paid wage workers with lessor skills.


4.) Including also on the property sheet section:
inheritance properties, with value columns,
if there are no beneficiaries listed from the property owner.

The Kingdom's Profits & Budget Spreadsheet

This is the profits-to-budget, divy-out banking spreadsheet for..:
The Vaux Kingdoms Budget Department:

• including allocations to governing departments, with % to each,
• Chart w/# of reserve years left to the pre-paid wage, based on balance.
• population estimates, & fields for the actual stats.
• estimations & fields for # of properties,
• income from property sales, 
• & other items such as fines,
• historical balances, in which to regain unspent savings into the years budget amount.
• Reserves sheet, for # of yrs. savings supplies the kingdom.

xlsx: Kingdom's Budget to Profits Calculator
google docs: Kingdom's Budget to Profit Calculator

I seems that I am finished with it, there were lastly a few zeros,
that kept turning up in place of text calls,
so I stopped most of the text call equations, how strange,
text box fields to text box fields calls used to work, as a spreadsheet capability.
I left 5 years of data-in, for looks, that needs to be cleared out before the actual starting date begins. 

On the 13th, I added an automated, load of values into the sales, page, for the population stats. & a few more columns ready for bank receives & sends on the properties page.

on the 11th, the new property listing page, is finished.

on the 10th,
consolidations for 20yrs. sections of dept. & savings,
worked out the awkward of the first year to the second issues of payments,
& am adding in the new property listing page, some time today.

On the 9th,
I updated population-add-features with %'s & optional
to the savings increase section.
& added a minimal department & savings spending to the first year.


Each yr listed, on the budget sheet,
pertains to income gathered during that yr.,
which is paid out at the beginning of the next.

On June 7th & 8th, 2014
a few new things, the property sales sheet,
& the 'Savings increase' section,
of 20 yrs, on the index page,
showing population numbers that can be supported with the pre-paid wage.
based on property sales & population increases.

On June 4th, 2014

the yearly tax collection section has been increased to be the monthly or quarterly collection for the certain businesses,
& also a new property sales amount section, as a guide for next years budget.
& The new reserve section on the budget page, holds days left with the pre-paid.

On June 3rd, 2014 all kinds of little code repairs,
& the new index sheet,
which front loads the main parameters for the other pages.

On June 2nd, 2014
the yearly tax collection section has been added, for specific businesses such as utilities companies, to the budget sheet, an index page, a private account withdrawl column for me & my family of the monarchy,
& a few other sheet clean-ups.

For added on May 31, 2014
an exacting mortgage helper for the property allowance sheet.

-----------
I updated it on May 30, 2014 with 5 yrs of data,
population growth & property purchases,
& there is a savings build for the Kingdom.


The added-in 25% income tax rate, & it works with earnings,
including the pre-paid wages, leaving enough for department
spending for most typical governments.

I still prefer the pre-paid only version that demands persons modify their lifes-styles a bit & use only profit shares, enhanced profit shares over having taxation, & there are pre-paid workers for a company. Therefore more initial gains to a company, that are returned as extra profits from profit shares than a taxed system with profit shares, which makes up the yearly wage difference.
& the bulk of the Kingdom's income from property sales. Lastly, implementing taxes only for Banks & Casinos, as they could help out as the balancers of the budget.

With the pre-paid only system, being a mandatory, a couple quick reasons are...
because the Kingdom is also a major purchaser of building supply centers,
for repairs of property, the Kingdom is further enabled at keeping building supply stores offering sustainable products.
& employees have more choices over where to work.

It is possible a Monaco system could be included,
with higher savings interest rates or no income tax on savings,
to lure banking customers in from other countries,
while offering loans,
a bonus income from loans towards the pre-paid wage,
though it is limiting, as it requires others from other countries in participation. & I am seeking a new world government financial system not only one country that is a tax haven.


I am still adding on to it, the program above, increasing pages...
to support more of the individual departments budget to sector data,
&  income lists for the real estate buy & sells and inheritances.
With each major update, I am writing a blog to explain it.
So, return to get the latest updated copies, from the above links.

New to include with the taxation section, 
is the 5% tax, specific to the major department stores,  that are selling food and clothing products. 
The tax is a year-end tax to each store, and therefore not a tax charged to the consumers.
 

Dealing with Crowds

As the days go on,

the people are not leaving,
as they have many requirements they need & want fulfilled:

People will become hungry, and the local shops are going to become empty.

Supplies into these shops may be difficult to re-stock due to crowds blocking the store fronts & roads.

A few vehicles have to be given access,
the food vans, & occasional ambulances.
shuttles back to other regions of the bay area,
to look after pets or persons left behind.

If the bart train stops or the electricty is cut,
we need to go back to possie judicial law.

Where certain persons guard the shops & food stores. 

Maintaining even more calm than before.

If a shop window is broken into,
the reason & the person(s) need to be found out as to the why. 

Other Importants:
large water tanks available for free water. 

free condoms available to young women in the crowd.

Food & Food Helpers:
People who want to make food right their fresh for the passerbys.
There will not be natural gas or ovens unless kitchens
within a few of the houses are used for cooking.
1-2 houses per block should be adequate.

Simple, Cheap & Quick Cooked foods,
Polentas (fine corn), Bulgour, or Couscous,
Cooked with mixtures of raisens or olives & spices, & a little vinagrete.

Crepes & pancakes

Healthy greens,
from the stores such as green beans, spinaches, collards, etc.
If the supplies run low, perhaps there are stinging nettles around, the park regions, that have not been pesticide sprayed.
As they can be used as a spinach replacement.

Baked or slow roasted items such as potatoes,
take longer electricity wise, therefore a luxury item, to go with.

Turnips, Carrots, Beets, Broccoli, Radishes can be handed out
with Fruits also... as they can all be eaten raw.

Please do not bring any meat into the feasting,
as it promotes aggressivity.

If people are selling food, that is their option,
though, I prefer free handouts from the kingdom & workers of the kingdom of the simple cuisines such as couscous & vegetable platters.
-----------------------



Better to separate the men from the women if possible,
back to women in this section of 100 persons, & men in another section of 100 persons, to avoid excesses in promiscuity.


Video speaker podiums available to the people, each 100 person area,
so each person there can have their questions answered formally and available to tv shows & computer rooms around the world.

A speaker podium at the front arena to have discussions with the next heirs to the throne & others workers from the kingdom directly.

At night a few low key bands can play, to help enjoy the Kingdoms begins.
-----------------------
Over a few days & the crowd is content with how the new government system works,  even with melted plastic plates for id,
then it is better to move the podium arena to in-class live video chats
with students of UC Berkeley & other universites, back to normal forum environments, not always be outdoors.

Inviting students from majors and minors in Government, Law, Civics, Economics, Business & the Mathematics Department.
Streaming video such as, Skype & google hangout to reach broader audiences.

The momentum of the Kingdoms budget continuance needs to be kept though,
hopefully with enough buys & sales of real estate already,
The above stated classes, & persons therein,
will be more than supportive of our new beginnings to stop poverty,
while maintaining an economy,on a global scale. 

---------- 

Quickie ID Cards

Back to the crowds in the SF Bay area demanding their 20,000 to the kingdom, before they leave to return to their houses & apartments.


Plastic Plates melted  and poured into shapes with forms.

a small written area on paper detailing:

name
eye color
hair color
body scars
birthmark
an unusual earring, & the other is worn during each sale.

The small piece of paper is then glued to the plastic card,
and a clear varnish is coated over the paper & card for protection.

This method is basic, though does give immediate proof of person quickly.

While, we wait for companies to create,
insert your card into a card reader, for instant 3d hologram views & videos freshly woven from our computer streams & other exotics of technology.

or while we update to the simple,
photo with your yorkie or indoor houseplant photo only version.

Its preferred, to not have to resort to being as a Luxembourg or Leichtenstein,
where you have to buy property to gain citizenship.
Though it brings an instant start to the Kingdom's financial earnestness,
so I can't knock it as a choice.

After a house has been paid for to the Kingdom,
then an ID card can be issued.
The 20,000 can then be deposited into your bank account.
It is better to go with 6 month deposits of 10000 each,
as the limiters to each days spend amount...
of always having 27 vas euro dollars til the end of the year
may not yet be implemented by the bank writers.

I prefer not to have to be force a purchase of a property on the people though,
rather go with the bounty of buys & sells creating a natural state of profit...that then funds businesses also.
& believe opening the market for persons to join the Kingdom immediately will already bring a profit in certain areas, such as the east bay of San Francisco.

Profit that runs the Kingdom & the people of the Kingdom.

Employee Profit Calculator

This calculator sheet supplies
the answer amounts when each employee gives
his or her amount of input deposits to a business.
From 500-10,000 in the first section,
from the pre-paid wage allowance, or over 10,000 in the 2nd section.

When over 10,000 as an employee input deposit, such as 12,000,
Part of their pre-paid wage can be also used.

After a year of sales, worker profits-to-their-savings are listed
for each worker, based upon their original input for the year.

Also included; is the long-term financier investment share,
such as 30% from the company each year, for his or her investment profits.

the link to the spreadsheet:
version xlsx: Employee Profit Calculator
google docs: Employee Profit Calculator

the newest updated version has 2 profit share calculators
listed with the Kingdoms Budget Spreadsheet,
under profit_shares & profit_shares_lg

The Vaux Kingdoms Budget & Profit Calculator