[GJM] Robert Ashford, and Larry Gell........and P.E.and H. on Binary Economics!!

E. Crockett echojurist at yahoo.com
Fri Jan 4 08:55:19 MST 2008


--- "E. Crockett" <echojurist at yahoo.com> wrote:

> 
> --- robert searle <dharao4 at yahoo.co.uk> wrote:
> 
> > 
> > Dear All,
> > 
> >      Two interesting items from You Tube on Binary
> > Economics. The first link goes to another Channer
> > interview with Robert Ashford, and Larry Gell. The
> > second link is provided as kind of unusual
> > "amusement"
> > if such it can be called!!!
> > 
> > > 
> > > 
> > > 
> > >
> >
>
http://www.youtube.com/watch?v=UkAnC_Hrl_8&feature=related
> > > 
> > > 
> > > http://www.youtube.com/watch?v=CrpAXASVuC4
> > > 
> > > 
> > >      
> > >Robert Searle
> >
>
__________________________________________________________
> > > Sent from Yahoo! Mail - a smarter inbox
> > > http://uk.mail.yahoo.com
> > > 
> > 
> > 
> > 
> > 
> >      
> >
>
__________________________________________________________
> > Sent from Yahoo! Mail - a smarter inbox
> > http://uk.mail.yahoo.com
> > 
> > 
> > _______________________________________________
> > Discussion mailing list
> > Discussion at globaljusticemovement.net
> >
>
http://globaljusticemovement.net/mailman/listinfo/discussion_globaljusticemovement.net
> > 
> 
> 
>      
>
____________________________________________________________________________________
> Be a better friend, newshound, and 
> know-it-all with Yahoo! Mobile.  Try it now. 
>
http://mobile.yahoo.com/;_ylt=Ahu06i62sR8HDtDypao8Wcj9tAcJ
> 
> 
---------------------------------

     CAN THE FED FIGHT AN EFFECTIVE WAR ON POVERTY?

Kelso’s most radical proposition, however, was that
the   public’s power of money creation be harnessed to
the task of democratizing ownership.    Without
disturbing monetary policy’s usual functions, the
central bank could   force-feed the development of
universal ownership by providing low-interest   credit
directly to these citizen trusts -- buying their loans
at discount as   the preferred method for increasing
the money supply, rather than buying government  
bonds as the Federal Reserve does now.

Every year, as it enlarges the nation’s money supply
to   meet the needs of commerce in an expanding
economy, the Federal Reserve creates   $30 billion to
$40 billion in new money -- literally “free money”
that is created   out of nothing more tangible than
the public’s shared faith in the currency   and the
economic system.  This new money is now distributed
through the private   banking system, lent out by
commercial banks to people and businesses at market  
interest rates and for private gain.  If the newly
created money was instead   lent directly to
citizen-ownership trusts, it would provide very cheap
capital   for a large public purpose.  Economists who
have grudgingly accepted Kelso’s   other ideas still
choke on that proposition, though it is the core of
his vision   for achieving a synthesis of democracy
and capitalism.

 William Greider, One World, Ready   or Not, p. 422

Imagine a rural community in the late 1800s made   up
of fifteen farming families.  Between the fruits of
their individual farms   and the cooperative “barn
raising” activities of all, each family finds its  
subsistence needs are met.  As free and equal
individuals, the adults of the   community (at least
those who care to) meet from time to time to establish
mutually   beneficial rules to govern their
interactions.

One day, one of the farmers gets a bright idea.    His
farm is so large, it will support many more people
than the number in his   family.  He invites a group
of immigrants to become laborers on his farm. 
Eventually,   he is able to dedicate his time to other
creative activities while his subsistence   is
provided by the work of the laborers.  He uses the
surplus of their labor   to purchase the unused land
of the other farmers and invites more immigrants   to
come and work on his growing farm.  Finally, a
three-tiered system evolves.    One farmer owns 50% of
the land, the other 14 own the other 50% which is
enough   to maintain their standard of living.  The
population of laborers has grown   by this time to 85
families.

 
Our large landowner pays a fair wage and sells   his
surplus back to the laborers, to his neighbors and
exports some outside   the community.  Over time, the
landowner invests in capital intensive power   farming
equipment which allows him to increase his production
while cutting   his workforce in half (which also
allows him pay less as the workers compete   for the
opportunity to work).  At first he is very pleased
because his labor   costs have been cut greatly, but
after a while he finds that he is unable to   sell his
production, because 43% of the population has no
source of income.

The government announces a national Homestead Act  
and opens up new lands for those landless people who
want to become productive   farmers.  Everybody
benefits.  The unemployed now become self-sufficient
and   even have a little surplus which they can use to
purchase the production of   our large landowner.

Government economists begin worrying about the  
future.  There is no more land to distribute.  Some
fear that leftists will   rise to power by promising
to nationalize the large landowner’s land.  Others  
fear that the liberals will get elected with the
promise to build a welfare   state to take care of the
disenfranchised.  Kelso proposes a third solution  
which will neither expropriate the wealth of the rich,
nor build a class of   disenfranchised dependent on
the state.  Kelso proposes to give everyone the  
opportunity to become owners of the new growth in
productive assets, so that   as production grows, the
income will be spread among a broad base of consumers 
 -- so demand will grow along with supply and no one
will become dependent on   the welfare state.

The Kelsonian School of Political and Economic  
Thought

A school of political and economic thought distinct  
from both those of Adam Smith and Karl Marx accept the
following assumptions:

Assumption 1: Democracy, defined as a system   where
individuals of relative equal power freely choose to
mutually govern themselves   through elected
representatives, is good.

Assumption 2: Political freedom rests on   the
economic independence of individuals.

Assumption 3: Economic independence comes   from
ownership of capital, defined as productive assets,
which generate enough   income for the owner to
subsist.

Assumption 4: Capital has displaced labor   as the
primary source of production.  Income from labor
cannot produce sufficient   demand for the supply of
which capital is capable of producing.  Only by
avoiding   the concentration of capital, can a broad
enough distribution of income from   capital exist to
create increasing demand to match increasing supply.

Assumption 5: The accumulation of capital   sufficient
to create economic independence cannot occur through
savings alone;   rather it requires access to capital
credit.

 
Based on these assumptions, the argument is made  
that in order to preserve democracy, the state should
provide access to capital   credit for those citizens
who lack a sufficient accumulation of capital to
maintain   their economic independence.  Economist
Louis Kelso proposed using the money-creation  
capacity of the Federal Reserve as the source of the
necessary credit.

This paper will explain why capital credit is the  
most effective tool for capital accumulation, describe
the citizen stock ownership   trust proposed by Kelso
as the mechanism for channeling credit to
undercapitalized   citizens, discuss the limitations
of past attempts to use tax policy to encourage  
access to credit, explain how the Federal Reserve
currently uses its money-creation   capacity, and
describe how Kelso would have the Fed use this
capacity.  Then   we will examine this proposal with
an eye towards its impact on inflation, and   its
effectiveness for achieving the goal of allowing every
family to subsist   on capital income.

Leverage Is the Source of Wealth

Ben Franklin said, “A penny saved is a penny earned.” 
  But anyone, other than entertainment and sports
superstars, who has ever gotten   wealthy knows that
they did not do it by saving money.  They got wealthy
by   letting other people save, borrowing their
savings at the going   interest rate, and investing
this in productive assets which returned a higher  
rate.

For example, if I had $1 million, I could buy a  
business worth $1 million.  If this business generated
$300,000 the first year,   I would then have $1.3
million.  This would be a nice 30% return on my
investment.    What if I used leverage instead?  What
if I borrowed $4 million at a 10% interest   rate and
bought five companies?  At the end of the first year,
I would have   $2.1 million [$1 million (initial
investment) + $1.5 million ($300,000 X 5 companies)  
- $400,000 ($4 million X 10% interest)].  In one year
I have more than doubled   my money with a 110%
return!  And I gained all of this new wealth without
sacrificing   any consumption or increasing the sale
of my labor. My productive assets paid   for
themselves.

 
So why doesn’t everybody get in on this game?    The
answer is that not everybody has access to capital
credit.  To obtain   credit, the borrower must
demonstrate the 5 “C”s: Character, Conditions,
Capacity,   Collateral, and Capital.  Individual
undercapitalized people are not in a very   good
situation to meet these requirements.  Kelso’s
solution is to create a   Citizen Stock Ownership
Trust, an investment club.  Like a mutual fund,   each
club member has an account.  The difference is that
money is put into the   account, not from the account
holder’s savings, but through a loan from a commercial
  lender.  The CSOT is represented by a fiduciary who
acts as the investment fund   manager.  The CSOT
manager seeks out private companies in need of
investment.    Together, they approach a commercial
lender for a loan to the CSOT which, in   turn, is
used to make an investment in the company.  As with
any request for   a bank loan, the borrowers must
demonstrate the viability of the project.  The  
economic conditions must be right and the project must
have the capacity to   generate sufficient cash flow
to cover the debt service.  While the productive  
assets purchased with the loan proceeds will serve as
collateral, the bank will   require an additional
guarantee, either that the company provide some of the
  funds to purchase the productive assets, or pledge
the existing capital of the   company as a guarantee. 
And finally, the character of the company will be
judged.

Getting Companies to Play Along

But why should a private company capable of obtaining 
 a commercial loan bother to go through a CSOT.  We
have already demonstrated   that using leverage
increases the return to the equity holder.  An
entrepreneur   with unlimited capital would not have
any strong financial incentive to involve   a CSOT in
his or her company’s financial structure.  Even with
(as described   below) the possibility that the CSOT
could obtain its money at a low rate of   interest,
and even though the company could deduct dividends
paid to the CSOT   from taxable income, the fact that
the earnings of the company would accrue   to the
CSOT’s stock would simply reduce the beneficial effect
that leverage   would provide the entrepreneur (see
Exhibit 1).

On the other hand, entrepreneur’s without unlimited  
capital are often in need of gap financing.  Suppose
the investment needed for   a company worth $15
million to complete an expansion project is $10
million   (see Exhibit 2).  The current owner will use
the existing assets to complete   the collateral for
the expansion loan without contributing new equity,
but the   projected growth in sales is not expected to
support the increased cash flow   necessary to cover
the additional debt service on a 5 year 10% commercial
bank   loan.  Such a loan would require an annual debt
service of $2,637,975.  However   projected pre-tax
cash flows are only $3 million per year, and the bank
wants   1.25 coverage or $3,297,469.  Furthermore, the
company needs to reinvest at   least 5% of total
assets back into the company annually.  The CSOT
offers to   invest the needed $10,000,000 in new
equity.  The company must guarantee an   annual
dividend of 6% on the nominal value of the CSOT’s
investment.  The original   owners only see a 1.12%
increase in the return on their equity in the first  
year, however the $12 million in new assets have
increased operating income   by $3 million, 25% of
assets versus the previous 16.7%.  Their company is
not   subject to the risks of being highly leveraged
but they have modernized.

Taxpayers Cry “Foul!”

 
While the scenario described above would be made  
possible, if Kelso had his way, through government
intervention, it would not   increase government
spending nor decrease tax revenues.  Taxes in the CSOT
scenario   were actually $400,000 higher than if the
company had some how borrowed the   money and deducted
$1 million in interest from their pre-tax earnings. 
Employee   Stock Ownership Plans are financed through
government tax policy.  When money   is borrowed
through an ESOP, both the principal and interest are
deducted from   the company’s taxable income because
the loan is repaid with tax deductible   contributions
to the ESOP.  In the above scenario, the company paid
a $600,000   dividend in after tax dollars to the
CSOT.  If this had been an ESOP,   it would have cost
taxpayers $240,000.  While some of us believe these
are tax   dollars well spent, it leaves ESOPs
vulnerable to government deficit worriers   constantly
looking to close tax loopholes.  Furthermore, under
current circumstances,   an ESOP would have had to
obtain credit through the same commercial bank at  
10% with a 5 year term.  The CSOT in our example was
using credit made available   through the US Federal
Reserve.

The Fed to the Rescue

The Federal Reserve is the US Central Bank.  It   has
the power to create money.  According to William
Greider, the Fed creates   $30 billion to $40 billion
in new money every year out of thin air.  This money  
is added to the US money supply available to purchase
existing products and   services.  As Milton Friedman
teaches us, an increase in the money supply to  
purchase a fixed amount of products and services will
result in inflation.    Since more dollars are chasing
the same amount of output, the price of that   output
naturally increases.  But, as Friedman points out, if
output increases   and there is not increase to the
money supply, the opposite will happen.  Prices   will
drop.  Deflation can be just as bad as inflation
because it makes your   property values drop and the
value of your outstanding home mortgage increase.   
So Friedman supports the Fed’s use of its money
creating powers to increase   the money supply as long
as this is benchmarked to the annual increase in
output.

How does the Fed currently use its power to increase  
supply.  For the past several years, the Fed has done
so by buying US Treasury   financial instruments,
bonds, notes and bills.  When the Treasury issues
bonds   for example, it receives the savings of the
bond buyers.  This is existing money   which the
government proceeds to spend on existing output. 
However, when the   Fed buys those bonds, either from
the government directly, or from current bondholders, 
 it is releasing new money into the economy.  By
increasing the demand for US   bonds, the Fed is
actually subsidizing government borrowing because this
drives   the interest rates and raises the price of
the bonds.  If the Fed did not buy   the government’s
financial instruments, the government would be forced
to rely   solely on market rate capital markets to
finance deficit spending.  Deficit   spending
increases consumption (by the government) but does not
increase output.

Kelso believes a better use of the Fed’s money  
creating powers would be to increase the money supply
by providing subsidized   credit for the purpose of
investment in productive assets which would increase  
output.  The Fed would make new money available at its
cost of producing it,   say, 0.5% to commercial
banks.  The banks would continue to originate loans,  
bare the risk of default, and service the repayment,
however the Fed would provide   the funds.  The banks
would continue to tack on their 2% spread to cover
costs   and generate a profit, and where additional
risk were involved they would add   the additional
percentage needed for default insurance.

 
Of course this public subsidy would be for a public  
purpose -- broadening the ownership of capital to
undercapitalized citizens.    The banks would lend the
money to Citizen Stock Ownership Trusts managed by  
professional investment managers.  These CSOTs would
have to invest these funds   in productive assets for
projects which stood up to normal conservative
bankers’   scrutiny.  The productive assets being
purchased would serve as collateral,   and the balance
would be guaranteed by the company receiving the
investment.    The terms of the loans could be as long
as necessary to make CSOT investment   attractive. 
For example, in Exhibit 2 above, the CSOT had a 22
year, 2.5% interest   loan.  Its annual payments were
$596,466.  This was paid with the proceeds from   the
annual dividends.

In a project where the CSOT purchased 100% of the  
stock, for example an employee-CSOT buying its own
company, the dividend payments   could be increase to
support a shorter term loan.  In the case of Exhibit
2,   $1,904,000 was available for debt service.  This
would allow the term to be   reduced to 5.7 years.

What could the Fed achieve in the effort to increase  
the wealth of our country’s undercapitalized.  Let’s
make the following   assumptions.  The starting point
for annual output is $2 trillion.  This will   grow at
a real rate of 2%.  Let’s assume zero inflation since
the Fed will increase   the money supply only by the
growth in output plus the annual CSOT principal  
repayments.  Why do we add these in to the equation? 
The Fed only lent enough   money to the CSOTs to match
the growth in the money supply required by growth   in
output.  However when the CSOT repays the loan, this
money is removed from   the money supply without a
corresponding decrease in output.  So it can be
recycled   back in.  As time goes on, the amount of
money being recycled through this revolving   loan
fund will actually exceed the amount of new money
issued to keep up with   growth in output.  Let’s fix
the term at 10 years, somewhere between the 5.7   and
22 years in our two examples.  Furthermore, as the new
capital accumulated,   it would generate an additional
return for its owners -- let’s estimate this   at
15%.  Exhibit 3 illustrates that in 20 years,
undercapitalized US   families will have accumulated a
collective $6.382 trillion.  Assuming a population  
of 300 million and an average family size of 4, we
have 75 million families.    Since we earlier pointed
out that 85%   [1]  of the population only owns 5% of
the wealth, let’s allow those   63.75 million families
to participate in CSOTs.  These families will have
accumulated   $100,110 providing them with an annual
capital income of $10,000 to supplement   their wage
income.

And It Gets Better

 
Kelso predicts, furthermore, that with the increase  
in income available to a broader population, rising
consumer demand can support   a growing real growth
rate in output.  Exhibit 4 assumes that the growth
rate   increases by 0.5% each year.  With these new
figures, the average undercapitalized   family will
have accumulated $279,772 generating an annual capital
income of   $28,000.  If each citizen were allowed a
tax free capital accumulation threshold,   future
generations would not have to begin at zero.  Just
like the family farm,   the family capital would be
passed on from generation to generation.

It is unlikely that the Fed will ever be used to  
eliminate poverty in the US.  First of all, as the
fourth branch of US government,   the Fed is
relatively independent of political pressures.  It
would be hesitant   to give up the current lever which
it uses to regulate the money supply.  Money   supply
is not only affected by growth in output, but also by
the habits of US   citizens to hold money.  Friedman
estimates that national money holdings in   the US are
close to 9 months of national income.  This money is
effectively   kept out of circulation.  If people
began spending more and reducing this figure   to 8
months for example, an inflationary increase in the
money supply could   emerge.  The Fed would want to
reduce the money supply rather than increase   it. 
When the vehicle is US government financial
instruments, this is a relatively   easy task.  There
is a liquid market for Treasury instruments and the
Fed could   soak up excess money by selling off part
of its supply of such instruments.    However, if the
Fed were to deplete its supply of Treasury
instruments, and   replace these with CSOT loans at
2.5%, it would have a difficult time finding   buyers,
and its ability to regulate the money supply would be
curtailed.  On   the other hand, it could sell CSOT
loans at a discount from face value in order   to
stimulate a market for them.

  Bibliography

Arshadi, Nasser, and Gordon Karels, “The Federal  
Reserve System,” in Modern financial intermediaries
and markets, Upper   Saddle River, NJ: Prentice Hall,
1997.

Bailey, Norman, “Fed should share the wealth,”   in
Journal of Commerce, May 5, 1989.

Beckner, Steven, Back from the brink: The Greenspan  
years, New York: John Wiley & Sons, Inc., 1996.

Conte, Michael, and Rama Jampani, “Are ESOPs as   good
as other pension plans?”, in Owners at Work, v. VIII,
n. 1, Summer   1996, pp. 4-7.

Deninger, Klaus, and Lyn Squire, “Economic growth  
and income inequality: Reexamining the links,” in
Finance & Development,   v. 34 I. 1, March 1997, pp.
38-41.

Friedman, Milton, Money mischief: Episodes in  
monetary history, New York: Harcourt Brace Jovanovich,
Publishers, 1992.

Greider, William, “A radical idea as old as Lincoln,” 
 C1, Washington Post, March 11, 1979.

Greider, William, One world, ready or not: The   manic
logic of global capitalism, New York: Simon and
Schuster, 1997.

 
Greider, William, Secrets of the temple: How   the
Federal Reserve runs the country, New York: Simon and
Schuster, 1987.

Kardas, Peter, Jim Keogh and Adria Scharf, “Wealth  
and income consequences of employee ownership: A
comparative analysis,” Washington   State Department
of Community, Trade and Economic Development, 1997.

Kelso, Louis, and Mortimer Adler, The capitalist  
manifesto, New York: Random House, 1958.

Kurland, Norman, The Federal Reserve discount  
window: An untapped off-federal budget source of
expanded bank credit for accelerating   private sector
growth, new ESOPs and genuine economic empowerment for
all,   Washington, DC: Center for Economic and Social
Justice, 1995.

Kurland, Norman, “Prices and money: Rapid growth  
without inflation under Kelso plan for expanded
ownership,” Washington, DC:   Center for Economic and
Social Justice, unpublished paper, 1994.

Merrick, Bill, “Income disparity - Part 1,” in  
Credit Union Magazine, v. 63, I. 4, April 1997, pp.
38-40.

Solomon, Steve, The confidence game: How unelected  
central bankers are governing the changed world
economy, New York: Simon   and Schuster, 1995.

Vijverberg, Chu-Ping, “Macroeconomic conditions,  
class mobility, and inequality,” in Journal of
Macroeconomics, v. 18,   I. 2, Spring 1996, pp.
315-340.

 
  
     EXHIBITS

1. CSOT Equity Reduces Opportunity to Increase  
Return from Leverage

2. Proposed Expansion Project

3. Families Accumulate $110,000 Capital

4. Families Accumulate $279,772 Capital

  
 EXHIBIT 1: CSOT Equity Reduces   Opportunity to
Increase Return from Leverage
              
NO CSOT
               
Year 1
               
Year 2
               
Year 3
               
Year 4
               
Year 5
                    
Working Capital Liabilities @ 0%
               
$6,000,000
               
$6,300,000
               
$6,615,000
               
$6,945,750
               
$7,293,037
                    
Debt @ 9%
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
                    
Equity
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
                    
Retained Earnings
               
$0
               
$950,000
               
$1,962,500
               
$3,041,375
               
$4,190,731
                    
Total Liabilities & Equity
               
$19,000,000
               
$20,250,000
               
$21,577,500
               
$22,987,125
               
$24,483,769
                                                      
      
Operating Income
               
$2,600,000
               
$2,730,000
               
$2,866,500
               
$3,009,825
               
$3,160,316
                    
Interest @ 9%
               
$585,000
               
$585,000
               
$585,000
               
$585,000
               
$585,000
                    
Earnings Before Income Tax
               
$2,015,000
               
$2,145,000
               
$2,281,500
               
$2,424,825
               
$2,575,316
                    
Tax
               
$806,000
               
$858,000
               
$912,600
               
$969,930
               
$1,030,126
                    
Profit After Tax
               
$1,209,000
               
$1,287,000
               
$1,368,900
               
$1,454,895
               
$1,545,190
                    
Dividend
               
$259,000
               
$274,500
               
$290,025
               
$305,539
               
$321,001
                    
Accumulated Dividends
               
$259,000
               
$559,400
               
$905,365
               
$1,301,440
               
$1,752,586
                    
Earnings on Dividends @ 10%
               
$0
               
$25,900
               
$55,940
               
$90,536
               
$130,144
                    
Return on Equity
               
18.60%
               
20.20%
               
21.92%
               
23.78%
               
25.77%
      
  
 EXHIBIT 1: CSOT Equity Reduces   Opportunity to
Increase Return from Leverage (Continued)
              
WITH CSOT
               
Year 1
               
Year 2
               
Year 3
               
Year 4
               
Year 5
                    
Working Capital Liabilities @ 0%
               
$6,000,000
               
$6,300,000
               
$6,615,000
               
$6,945,750
               
$7,293,037
                    
CSOT Equity
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
                    
Equity
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
               
$6,500,000
                    
Retained Earnings
               
$0
               
$950,000
               
$1,962,500
               
$3,041,375
               
$4,190,731
                    
Total Liabilities & Equity
               
$19,000,000
               
$20,250,000
               
$21,577,500
               
$22,987,125
               
$24,483,769
                                                      
      
Operating Income
               
$2,600,000
               
$2,730,000
               
$2,866,500
               
$3,009,825
               
$3,160,316
                    
Interest
               
$0
               
$0
               
$0
               
$0
               
$0
                    
Earnings Before Income Tax
               
$2,600,000
               
$2,730,000
               
$2,866,500
               
$3,009,825
               
$3,160,316
                    
Tax
               
$1,040,000
               
$1,092,000
               
$1,146,600
               
$1,203,930
               
$1,264,126
                    
Profit After Tax
               
$1,560,000
               
$1,638,000
               
$1,719,900
               
$1,805,895
               
$1,896,190
                    
Dividend
               
$305,000
               
$312,750
               
$320,512
               
$328,269
               
$336,001
                    
Accumulated Dividends
               
$305,000
               
$648,250
               
$1,033,588
               
$1,465,216
               
$1,947,738
                    
Earnings on Dividends @ 10%
               
$0
               
$30,500
               
$64,825
               
$103,359
               
$146,522
                    
Return on Equity
               
12.00%
               
13.07%
               
14.23%
               
15.48%
               
16.84%
                    
Dividend on CSOT
               
$305,000
               
$312,750
               
$320,512
               
$328,269
               
$336,001
      
  
 EXHIBIT 2: Proposed Expansion   Project
              
NO CSOT
               
No Change
               
Expansion
                     
                                WITH CSOT
               
Year 1
                    
Working Capital Liabilities @ 0%
               
$5,000,000
               
$7,000,000
                     
Working Capital Liabilities @ 0%
               
$7,000,000
                    
Line of Credit @ 12%
               
$10,000,000
               
$10,000,000
                     
Line of Credit @ 12%
               
$10,000,000
                    
Expansion Debt @ 10%, 5 Years
               
$0
               
$10,000,000
                     
CSOT Equity
               
$10,000,000 
                    
Equity
               
$15,000,000
               
$15,000,000
                     
Equity
               
$15,000,000
                    
Retained Earnings
               
$0
               
$0
                     
Retained Earnings
               
$0
                    
Total Liabilities & Equity
               
$30,000,000
               
$42,000,000
                     
Total Liabilities & Equity
               
$42,000,000
                                            
Operating Income
               
$8,000,000
                    
Operating Income
               
$5,000,000
               
$8,000,000
                     
Interest @ 12%
               
$1,200,000
                    
Interest @ 12%
               
$1,200,000
               
$1,200,000
                     
Earnings Before Income Tax
               
$6,800,000
                    
Interest @ 10%
               
$0
               
$1,000,000
                     
Tax
               
$2,720,000
                    
Earnings Before Income Tax
               
$3,800,000
               
$5,800,000
                     
Profit After Tax
               
$4,080,000
                    
Tax
               
$1,520,000
               
$2,320,000
                     
Reinvestment @ 5% of Assets
               
$2,100,000
                    
Profit After Tax
               
$2,280,000
               
$3,480,000
                     
Dividend to CSOT
               
$600,000
                    
Reinvestment @ 5% of Assets
               
$1,500,000
               
$2,100,000
                     
Dividend to Other Shareholders
               
$900,000
                    
Cash Available for Debt Service
               
$780,000
               
$2,380,000
                     
Retained Earnings
               
$2,580,000
                    
Bank’s 1.25 Coverage Ratio
               
NA
               
$1,904,000
                     
Total Earnings forOther Owners
               
$2,448,000
                    
Return on Equity
               
15.20%
               
23.20%
                     
Return on Equity
               
16.32%
      
  
 EXHIBIT 3: Families Accumulate   $100,110 Capital 
              
Year
               
1
               
2
               
3
               
4
               
5
               
6
               
7
               
8
               
9
               
10
                    
Growth Rate
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
                    
Annual GNP (billions)
               
2040.00
               
2080.80
               
2122.42
               
2164.86
               
2208.16
               
2252.32
               
2297.37
               
2343.32
               
2390.19
               
2437.99
                    
Increase to Money Supply
               
40.00
               
40.80
               
41.62
               
42.45
               
43.30
               
44.16
               
45.05
               
45.95
               
46.87
               
47.80
                    
Pure Credit
               
40.00
               
44.80
               
49.70
               
54.69
               
59.78
               
64.98
               
70.28
               
75.68
               
81.20
               
86.82
                    
Repayments
               
0.00
               
(4.00)
               
(8.08)
               
(12.24)
               
(16.49)
               
(20.82)
               
(25.23)
               
(29.74)
               
(34.33)
               
(39.02)
                    
Accumulated Pure Credit
               
40.00
               
80.80
               
122.42
               
164.86
               
208.16
               
252.32
               
297.37
               
343.32
               
390.19
               
437.99
                    
Accumulated New Capital
               
40.00
               
89.80
               
150.95
               
225.22
               
314..66
               
421.64
               
548.85
               
699.43
               
876.96
               
1085.57
                    
Growth @ 15%
                     
6.00
               
13.47
               
22.64
               
33.78
               
47.20
               
63.25
               
82.33
               
104.91
               
131.54
                    
Less Interest @ 2.5%
                     
(1.00)
               
(2.02)
               
(3.06)
               
(4.12)
               
(5.20)
               
(6.31)
               
(7.43)
               
(8.58)
               
(9.75)
                    
Year
               
11
               
12
               
13
               
14
               
15
               
16
               
17
               
18
               
19
               
20
                                
Growth Rate
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
               
2%
                                
Annual GNP (billions)
               
2486.75
               
2536.48
               
2587.21
               
2638.96
               
2691.74
               
2745.57
               
2800.48
               
2856.49
               
2913.62
               
2971.89
               
971.89
               
Increase to Annual GNP
                    
Increase to Money Supply
               
48.76
               
49.73
               
50.73
               
51.74
               
52.78
               
53.83
               
54.91
               
56.01
               
57.13
               
58.27
               
971.89
               
Increase to Money Supply
                    
Pure Credit
               
92.56
               
98.41
               
104.38
               
110.47
               
116.67
               
123.01
               
129.47
               
136.06
               
142.78
               
149.63
               
1831.37
               
Pure Credit Made Available
                    
Repayments
               
(43.80)
               
(48.67)
               
(53.65)
               
(58.72)
               
(63.90)
               
(69.17)
               
(74.56)
               
(80.05)
               
(85.65)
               
(91.36)
                                
Accumulated Pure Credit
               
486.75
               
536.48
               
587.21
               
638.96
               
691.74
               
745.57
               
800.48
               
856.49
               
913.62
               
971.89
               
971.89
               
Outstanding Pure Credit
                    
Accumulated New Capital
               
1330.02
               
1615.76
               
1949.09
               
2337.24
               
2788.53
               
3312.52
               
3920.23
               
4624.31
               
5439.32
               
6382.02
               
$100,110
               
Capital Per Family
                    
Growth @ 15%
               
162.84
               
199.50
               
242.36
               
292.36
               
350.59
               
418.28
               
496.88
               
588.03
               
693.65
               
815.90
               
$10,011
               
Annual Capital Income @ 10%
                    
Less Interest @ 2.5%
               
(10.95)
               
(12.17)
               
(13.41)
               
(14.68)
               
(15.97)
               
(17.29)
               
(18.64)
               
(20.01)
               
(21.41)
               
(22.84)
                  
Assumptions: Growth rate based on historical
performance   remains 2% consistently

Base GNP equals $2 trillion

Increase in money supply equals increase in GNP

Increase in pure credit equals increase in money
supply   plus repayments on past credit

Repayments of principal are in equal amounts over ten 
 years

Acquired productive assets grow in value at an annual 
 rate of 15%

Interest rate on the pure credit equals 2.5%  

  
 EXHIBIT 4: Families Accumulate   $279,772 Capital 
              
Year
               
1
               
2
               
3
               
4
               
5
               
6
               
7
               
8
               
9
               
10
                    
Growth Rate
               
2.0%
               
2.5%
               
3.0%
               
3.5%
               
4.0%
               
4.5%
               
5.0%
               
5.5%
               
6.0%
               
6.5%
                    
Annual GNP (billions)
               
2040.00
               
2091.00
               
2153.73
               
2229.11
               
2318.27
               
2422.60
               
2543.73
               
2683.63
               
2844.65
               
3029.55
                    
Increase to Money Supply
               
40.00
               
51.00
               
62.73
               
75.38
               
89.16
               
104.32
               
121.13
               
139.90
               
161.02
               
184.90
                    
Pure Credit
               
40.00
               
55.00
               
71.83
               
90.75
               
112.08
               
136.15
               
163.39
               
194.28
               
229.38
               
269.37
                    
Repayments
               
0.00
               
(4.00)
               
(9.10)
               
(15.37)
               
(22.91)
               
(31.83)
               
(42.26)
               
(54.37)
               
(68.36)
               
(84.47)
                    
Accumulated Pure Credit
               
40.00
               
91.00
               
153.73
               
229.11
               
318.27
               
422.60
               
543.73
               
683.63
               
844.65
               
1029.55
                    
Accumulated New Capital
               
40.00
               
100.00
               
184.56
               
299.15
               
450.37
               
646.12
               
895.86
               
1210.92
               
1604.85
               
2093.83
                    
Growth @ 15%
                     
6.00
               
15.00
               
27.68
               
44.87
               
67.56
               
96.92
               
134.38
               
181.64
               
240.73
                    
Less Interest @ 2.5%
                     
(1.00)
               
(2.28)
               
(3.84)
               
(5.73)
               
(7.96)
               
(10.56)
               
(13.59)
               
(17.09)
               
(21.12)
                    
Year
               
11
               
12
               
13
               
14
               
15
               
16
               
17
               
18
               
19
               
20
                                
Growth Rate
               
7.0%
               
7.5%
               
8.0%
               
8.5%
               
9.0%
               
9.5%
               
10.0%
               
10.5%
               
11.0%
               
11.5%
                                
Annual GNP (billions)
               
3241.62
               
3484.74
               
3763.52
               
4083.42
               
4450.93
               
4873.77
               
5361.14
               
5924.06
               
6575.71
               
7331.92
               
5331.92
               
Increase to Annual GNP
                    
Increase to Money Supply
               
212.07
               
243.12
               
278.78
               
319.90
               
367.51
               
422.84
               
487.38
               
562.92
               
651.65
               
756.21
               
5331.92
               
Increase to Money Supply
                    
Pure Credit
               
315.02
               
367.28
               
427.25
               
496.25
               
575.85
               
667.93
               
774.75
               
899.03
               
1044.05
               
1213.78
               
8143.44
               
Pure Credit Made Available
                    
Repayments
               
(102.96)
               
(124.16)
               
(148.47)
               
(176.35)
               
(208.34)
               
(245.09)
               
(287.38)
               
(336.11)
               
(392.41)
               
(457.57)
                                
Accumulated Pure Credit
               
1241.62
               
1484.74
               
1763.52
               
2083.42
               
2450.93
               
2873.77
               
3361.14
               
3924.06
               
4575.71
               
5331.92
               
5331.92
               
Outstanding Pure Credit
                    
Accumulated New Capital
               
2697.19
               
3438.01
               
4343.85
               
5447.59
               
6788.49
               
8413.42
               
10378.35
               
12750.10
               
15608.57
               
17835.46
               
$279,772
               
Capital Per Family
                    
Growth @ 15%
               
314.07
               
404.58
               
515.70
               
651.58
               
817.14
               
1018.27
               
1262.01
               
1556.75
               
1912.52
               
2341.29
               
$27,977
               
Annual Capit.  Income @ 10%
                    
Less Interest @ 2.5%
               
(25.74)
               
(31.04)
               
(37.12)
               
(44.09)
               
(52.09)
               
(61.27)
               
(71.84)
               
(84.03)
               
(98.10)
               
(114.39)
                  
Assumptions: Growth rate increases by 0.5% annually  
as increasing ability to consume drives the economy

Base GNP equals $2 trillion

Increase in money supply equals increase in GNP

Increase in pure credit equals increase in money
supply   plus repayments on past credit

Repayments of principal are in equal amounts over ten 
 years

Acquired productive assets grow in value at an annual 
 rate of 15%

Interest rate on the pure credit equals 2.5%


---------------------------------
   
 [1]      The productive assets of the 20th century
are owned through corporate stock.      Since the
wealthiest 15% of the population owns about 95% of
corporate stock,     the inverse is also true -- 85%
of the population only owns 5% of corporate     stock.

> _______________________________________________
> Discussion mailing list
> Discussion at globaljusticemovement.net
>
http://globaljusticemovement.net/mailman/listinfo/discussion_globaljusticemovement.net
> 


      ____________________________________________________________________________________
Be a better friend, newshound, and 
know-it-all with Yahoo! Mobile.  Try it now.  http://mobile.yahoo.com/;_ylt=Ahu06i62sR8HDtDypao8Wcj9tAcJ 
-------------- next part --------------
An HTML attachment was scrubbed...
URL: http://globaljusticemovement.net/pipermail/discussion_globaljusticemovement.net/attachments/20080104/417345af/attachment-0001.html 


More information about the Discussion mailing list