Project Budgets

Kingdom Budget 2026 - 2028

AIRCRAFT FLEET BASE PRICE PACKAGE UPGRADES TOTAL SUM TYPE TOTAL
BOMBARDIER GLOBAL 8000 $75,000,000.00  DEFENSE UPGRADE $15,000,000.00   $90,000,000.00  PRIORITY  
BOMBARDIER GLOBAL 8000 $75,000,000.00  DEFENSE UPGRADE $15,000,000.00   $90,000,000.00  EXECUTIVE  
BOMBARDIER GLOBAL 8000 $75,000,000.00  DEFENSE UPGRADE $15,000,000.00   $90,000,000.00  EXECUTIVE STBY  
BOMBARDIER GLOBAL 8000 $75,000,000.00     $-     $75,000,000.00  EXECUTIVE  
BOMBARDIER GLOBAL 8000 $75,000,000.00     $-     $75,000,000.00  EXECUTIVE  
BOMBARDIER GLOBAL 5500 $50,000,000.00  DEFENSE UPGRADE $10,000,000.00   $60,000,000.00  MED + TRANSPORT  
BOMBARDIER GLOBAL 5500 $50,000,000.00  DEFENSE UPGRADE $10,000,000.00   $60,000,000.00  MED + TRANSPORT  
BOMBARDIER GLOBAL 5500 $50,000,000.00  DEFENSE UPGRADE $10,000,000.00   $60,000,000.00  MED + TRANSPORT  
BOMBARDIER GLOBAL 5500 $50,000,000.00  DEFENSE UPGRADE $10,000,000.00   $60,000,000.00  COMMS  
BOMBARDIER GLOBAL 5500 $50,000,000.00  DEFENSE UPGRADE $10,000,000.00   $60,000,000.00  COMMS  
BOMBARDIER GLOBAL 5500 $50,000,000.00  DEFENSE UPGRADE $10,000,000.00   $60,000,000.00  COMMS  
BOMBARDIER GLOBAL 5500 $50,000,000.00  DEFENSE UPGRADE $10,000,000.00   $60,000,000.00   $840,000,000.00   
HELICOPTER AGUSTA 189 $27,000,000.00       $27,000,000.00  EXECUTIVE  
HELICOPTER AGUSTA 169 $14,000,000.00       $14,000,000.00  EXECUTIVE  
BEECHCRAFT $11,500,000.00       $11,500,000.00  PRIVATE TRAINING  
BEECHCRAFT $11,500,000.00       $11,500,000.00  COMMS EXEC  
BEECHCRAFT $11,500,000.00       $11,500,000.00  COMMS EXEC  
TOTAL $800,500,000.00     $115,000,000.00   $915,500,000.00     $915,500,000.00 
VEHICLE FLEET BASE PRICE PACKAGE UPGRADES TOTAL SUM TYPE  
PRIORITY       $3,000,000.00     
ATS / COMPANY       $5,000,000.00     
TOTAL       $8,000,000.00     $8,000,000.00 
ACQUISITIONS [$ PAID] COMPANY VALUE ASSETS EMPLOYMENT $ REVENUE OFFER  
EBANQ $1,700,000.00   $1,000,000.00   $350,000.00   $513,000.00   $2,300,000.00   
SE + SNS [MERGER] $-     $1,000,000.00   $500,000.00   $800,000.00   $3,000,000.00   
TRANS ALASKA PIPELINE $-     $10,000,000.00   $2,200,000.00   $-     $10,000,000.00   
EYE DETECT $-     $2,500,000.00   $2,500,000.00   $6,300,000.00   $8,000,000.00   
ZAKS ANTIQUITIES $4,500,000.00   $1,000,000.00   $500,000.00   $1,500,000.00   $6,500,000.00   
TOTAL $6,200,000.00   $15,500,000.00   $6,050,000.00   $9,113,000.00   $29,800,000.00   $29,800,000.00 
EMPLOYMENT YEAR 1 YEAR 2 BENEFITS 2 YEAR    
PRIORITY EMPLOYMENT $17,966,000.00   $17,966,000.00   $-     $30,432,000.00     
EMPLOYMENT $440,000,000.00   $710,000,000.00   $-     $1,150,000,000.00     
DEMO EMPLOYMENT $123,000,000.00   $252,000,000.00   $-     $375,000,000.00     
TOTAL $580,966,000.00   $979,966,000.00   $-     $1,555,432,000.00     $1,555,432,000.00 
PRIVATE EXPENSES            
        $85,500,000.00     
TOTAL       $85,500,000.00     $85,500,000.00 
KAUAI *BUILD BUDGET            
        $150,000,000.00     
TOTAL       $150,000,000.00     $150,000,000.00 
SEGMENTATION SYSTEM FUND RESEARCH ENGINEERING MANUFACTURING SYSTEM MAINTENANCE  
RESEARCH & DEVELOPMENT $750,000.00   $750,000.00   $1,000,000.00   $2,500,000.00   $300,000.00   
TOTAL       $2,500,000.00   $300,000.00   $2,500,000.00 
SAVINGS            
        $50,000,000.00     
TOTAL       $50,000,000.00     $50,000,000.00 
OVERHEAD /100 REVENUE YR 1 REVENUE YR2 REVENUE OVERHEAD /100    
             
TOTAL       0/100    
OFFICE EQUIPMENT            
PRIORITY       $2,000,000.00     
         $25,000,000.00     
TOTAL       $27,000,000.00     $27,000,000.00 
OFFICE MATERIALS & SUPPLIES            
        $350,000.00     
TOTAL       $350,000.00     $350,000.00 
RESEARCH & DEVELOPMENT SPECIALTY FACILITY TESTING EQUIPMENT      
2 YR $75,000,000.00   $15,000,000.00   $10,000,000.00   $100,000,000.00     
TOTAL       $100,000,000.00     $100,000,000.00 
LEASE | LAND | PROPERTY            
PRIORITY       $7,500,000.00     
         $25,000,000.00     
TOTAL       $32,500,000.00     $32,500,000.00 
EXHIBITION CHARITY FUND INVESTMENT        
  $5,000,000.00   $1,000,000.00     $6,000,000.00     
TOTAL       $6,000,000.00     $6,000,000.00 
RENOVATION            
PRIORITY       $2,000,000.00     
         $8,000,000.00     
TOTAL       $10,000,000.00     $10,000,000.00 
WEDDING EVENT KNIGHT SMITH VAULT DISPLAY      
CORONATION $3,000,000.00   $15,000,000.00   $5,000,000.00   $23,000,000.00     
TOTAL       $23,000,000.00     $23,000,000.00 
PRIORITY PRESERVATION            
EGG       $1,500,000.00     
TOTAL       $1,500,000.00     $1,500,000.00 
FILM MAKING            
PART I       $12,000,000.00     
PART II       $15,000,000.00     
TOTAL       $27,000,000.00     $27,000,000.00 
TOTAL EXPENSES            
             
TOTAL EXPENSES            
$3,024,082,000.00             
          U.S. TAXES $262,171,875.00 
          SUB CONTRACTS $-   
          VENDORS $-   
             
    SITE SURVEY ARCHITECTURE SITE BUDGET JERUSALEM $50,000,000.00 
    SITE SURVEY ARCHITECTURE SITE BUDGET PHILADELPHIA $30,000,000.00 
             
             $3,366,253,875.00 
        BALANCE $133,746,125.00   
          BUDGET $3,500,000,000.00 

Jerusalem

Philadelphia

Space Initiative Program