***************************************************************************
***************************************************************************
********************** ***********************
********************** FREEDOM WIDGET COMPANY ***********************
********************** ***********************
***************************************************************************
***************************************************************************
__________________________________________________________________________
| PRODUCTION LEVEL || UNIT || REVENUE DISTRIBUTION |
|_NUMBER_OF_WIDGETS__|| SELLING ||_____________1,000'S OF $'S____________|
| DESIGN | MAXIMUM || PRICE || LABOR | GOV'T |______PROFIT_______|
|_CAPACITY_|_PROFIT__||__DOLLARS__||_INCOME__|__TAXES__|_NORMAL__|__MONOP__|
| | || || | | | |
| COMPANY PERFORMANCE WITH: || | | | |
| | || || | | | |
| 1 - PRESENT INCOME TAXES || | | | |
| | || || | | | |
| 100,000 | 100,000 || 10,000.00 || 600,000 | 200,000 | 150,000 | 50,000 |
| | || || | | | |
| 2 - MONOPOLY TAX EQUAL TO INCOME TAXES| | | |
| | || || | | | |
| 100,000 | 104,000 || 9,960.05 || 633,812 | 200,000 | 150,000 | 52,033 |
| | || || | | | |
| ADJUSTED MONOPOLY TAX || | | | |
| | || || | | | |
| 100,000 | 104,000 || 9,960.05 || 633,812 | 252,033 | 150,000 | 0 |
| | || || | | | |
| 3 - INVESTMENT ENLARGING FACTORY | | | |
| | || || | | | |
| 104,000 | 107,250 || 9,927.70 || 651,491 | 252,033 | 156,000 | 5,222 |
| 124,500 | 124,500 || 9,757.76 || 747,000 | 252,033 | 186,750 | 29,058 |
| | || || | | | |
| ADJUSTED MONOPOLY TAX || | | | |
| | || || | | | |
| 124,500 | 124,500 || 9,757.76 || 747,000 | 281,091 | 186,750 | 0 |
| | || || | | | |
| 4 - CITIZEN'S DIVIDEND || | | | |
| | || || | | | |
| 124,500 | 125,500 || 10,000.00 || 755,637 | 281,091 | 186,750 | 31,522 |
| | || || | | | |
| ADJUSTED MONOPOLY TAX || | | | |
| | || || | | | |
| 124,500 | 125,500 || 10,000.00 || 755,637 | 312,614 | 186,750 | 0 |
| | || || | | | |
| 5 - CITIZEN'S DIVIDEND PLUS INVESTMENT | | |
| | || || | | | |
| 131,500 | 131,500 || 10,000.00 || 789,000 | 328,751 | 197,250 | 0 |
|__________|_________||___________||_________|_________|_________|_________|
***************************************************************************
***************************************************************************
Return to Contents Page
Return to Home Page