Scribd Logo
Upload

Welcome to Scribd!

  • 2 views

    4.3a Balancing The Budget Exercise

    Uploaded by

    Robin19921815185

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    4.3a Balancing The Budget Exercise

    Uploaded by

    Robin19921815185
    2 views5 pages

    Original Title

    4.3a Balancing the Budget Exercise

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    2 views5 pages

    4.3a Balancing The Budget Exercise

    Uploaded by

    Robin19921815185

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 5

    Balancing the budget START Year 1

    Revenue sources $000 $000

    Income tax 6000 8000


    Corporation tax 1000 2000
    Nat. Insurance contributions 2000 0
    VAT 500 500
    Excise duties 300 300
    Import tariffs 200 200
    10000
    Expenditure $000 $000

    Health 2000 1000


    Education 2000 1000
    Defence 1500 2000
    Pensions and other social security 1500 1000
    Transport infrastructure 1000 3000
    Law and order 1000 2000
    Debt repayments 1000 1000
    10000

    Budget surplus/deficit 0

    Popularity Points 70
    Year 1 Year 2

    Change? $000 Change?


    Inc/Dec? Inc/Dec?
    6000
    1500
    2000
    800
    300
    400
    11000 11000
    $000

    1500
    3000
    1000
    1000
    3500
    0
    1000
    11000 11000

    0 0
    Year 3 Year 4

    $000 Change? $000


    Inc/Dec?
    8000 6000
    2000 2000
    2000 1600
    1000 500
    300 200
    100 200
    13400 10500
    $000 $000

    2000 2000
    1000 1000
    3000 1500
    1500 3000
    2000 1000
    2900 1000
    1000 1000
    13400 10500

    0 0
    Year 5 Year 6

    Change? $000 Change? $000


    Inc/Dec? Inc/Dec?
    5000 8000
    1500 4000
    1500 2000
    400 300
    150 200
    300 500
    8850
    $000 $000

    1000 2000
    1500 1000
    1000 5000
    2650 1000
    1200 3000
    500 2000
    1000 1000
    8850

    0
    Year 6 Year 7

    Change? $000 Change?


    Inc/Dec? Inc/Dec?
    8000
    4000
    2000
    200
    200
    400
    15000 14800
    $000

    4000
    1500
    3000
    2300
    2000
    1000
    1000
    15000 14800

    0 0

    You might also like