| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | NOTE: IT IS VITAL THAT NO CALCULUS, POPULATION NUMBERS OR MULTIPLIERS ARE TOUCHED IN THIS, IT WILL POTANTIALLY DESTROY THE WHOLE SPREADSHEET. | HOWEVER THE AREAS MARKED GREEN ARE ABLE TO BE AMENDED IN ORDER TO AFFECT THE CHANGES THAT GOVERNMENTS AND POLICIES PLACE ON THE ECONOMY. | ||||||||||||||||||||||||||||
2 | Government Accounts | Expenditure | Income Taxation | Corp Taxation | ||||||||||||||||||||||||||
3 | TOTAL REVENUE | £631,633,950,654.70 | Policy | Cost | Multiplier | People | Total Cost | Actual Income | Tax free | Eligible Lower Income | Rate Paid on Lo In. | Higher Income | Rate Paid on Hi In. | Additional Income | Rate Paid on Ad In. | tax payable | Percentage of population | People | Revenue | UBI | Corp Type | Gross Income | Tax | Tax Paid | Number | Revenue | ||||
4 | TOTAL EXPENDITURE | £654,842,420,336.65 | Welfare | £5,000.00 | £5,000.00 | £0.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 0 | 3.738% | 1,472,060 | £0.00 | £27,969,133,694.11 | Coop | £90,000.00 | 15% | £13,500.00 | 536,678 | £7,245,158,400.00 | ||||||||
5 | SURPLUS(+) / DEFICIT(-) | -£23,208,469,681.94 | State Pension | £148.40 | 52 | 13,198,086 | £101,846,988,925.35 | £10,000.00 | £10,000.00 | £0.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 0 | 3.816% | 1,502,777 | £0.00 | £21,038,875,256.60 | Regular | £90,000.00 | 20% | £18,000.00 | 1,463,637 | £26,345,458,800.00 | ||||
6 | DEBT | £1,513,205,000,000.00 | Winter Fuel Allowance | £300.00 | 1 | 4,800,000 | £1,440,000,000.00 | £11,500.00 | £11,500.00 | £0.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 0 | 4.230% | 1,665,814 | £0.00 | £20,822,673,876.77 | Coop | £150,000.00 | 15% | £22,500.00 | 369,665 | £8,317,467,000.00 | ||||
7 | (ALL PER ANNUM) | Child Benefit | £36.90 | 52 | 1,200,000 | £2,302,560,000.00 | £12,500.00 | £12,000.00 | £500.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 150 | 9.706% | 3,822,314 | £573,347,156.45 | £43,956,615,327.68 | Regular | £150,000.00 | 20% | £30,000.00 | 1,089,080 | £32,672,394,000.00 | |||||
8 | ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~ | Job Seekers Allowence | Calculated | 52 | 1,284,100 | £4,477,876,222.13 | £15,500.00 | £12,000.00 | £3,500.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 1,050 | 9.081% | 3,576,262 | £3,755,075,353.38 | £30,398,229,051.21 | Coop | £300,000.00 | 15% | £45,000.00 | 5,311 | £238,989,600.00 | |||||
9 | Revenue | Bereavment Allowence | £2,000.00 | 1 | 7500 | £15,000,000.00 | £18,000.00 | £12,000.00 | £6,000.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 1,800 | 12.009% | 4,729,258 | £8,512,663,509.32 | £28,375,545,031.05 | Regular | £300,000.00 | 20% | £60,000.00 | 11,076 | £664,558,800.00 | |||||
10 | Tax | GDP | GDP Multiplier | Revenue | Community Care Grant | £600.00 | 1 | 500,000 | £300,000,000.00 | £22,000.00 | £12,000.00 | £10,000.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 3,000 | 13.286% | 5,232,152 | £15,696,456,461.09 | £10,464,304,307.40 | Coop | £1,000,000.00 | 15% | £150,000.00 | 3,354 | £503,136,000.00 | ||
11 | Income Tax | £1,823,519,238,452.77 | SUM(N20) | £263,448,023,243.80 | Crisis Loan | £600.00 | 1 | 150,000 | £90,000,000.00 | £30,000.00 | £12,000.00 | £18,000.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 5,400 | 12.222% | 4,812,962 | £25,989,994,033.81 | 0 | Regular | £1,000,000.00 | 20% | £200,000.00 | 7,477 | £1,495,432,000.00 | ||
12 | Petrol Revenue Duty | £1,823,519,238,452.77 | Calculated | £6,719,011,250.00 | Employment & Support Allowence | £55.00 | 52 | 900,000 | £2,574,000,000.00 | £37,500.00 | £12,000.00 | £25,500.00 | 30.00% | £0.00 | 45.00% | £0.00 | 50.00% | 7,650 | 10.520% | 4,142,954 | £31,693,598,240.11 | Coop | £10,000,000.00 | 15% | £1,500,000.00 | 1,677 | £2,515,680,000.00 | |||
13 | VAT | £1,823,519,238,452.77 | 5.80% | £105,764,115,830.26 | Funeral Payments | £600.00 | 1 | 14,000 | £8,400,000.00 | £48,000.00 | £12,000.00 | £28,000.00 | 30.00% | £8,000.00 | 45.00% | £0.00 | 50.00% | 12,000 | 9.409% | 3,705,353 | £44,464,235,689.43 | £69,830,682,827.48 | Regular | £10,000,000.00 | 20% | £2,000,000.00 | 4,333 | £8,665,120,000.00 | ||
14 | Mansion/Wealth Tax | £1,823,519,238,452.77 | SUM(S38) | £5,960,000,000.00 | Guardian's Allowence | £20.00 | 52 | 600,000 | £624,000,000.00 | £60,000.00 | £12,000.00 | £28,000.00 | 30.00% | £20,000.00 | 45.00% | £0.00 | 50.00% | 17,400 | 6.133% | 2,415,233 | £42,025,058,810.79 | Coop | £50,000,000.00 | 15% | £7,500,000.00 | 5 | £36,595,967.50 | |||
15 | Corporation Tax | £1,823,519,238,452.77 | SUM(U15) | £103,166,720,283.82 | Housing Benefit | £100.00 | 52 | 4,880,000 | £25,376,000,000.00 | £65,000.00 | £12,000.00 | £28,000.00 | 30.00% | £25,000.00 | 45.00% | £0.00 | 50.00% | 19,650 | 1.610% | 634,033 | £12,458,752,191.06 | Regular | £50,000,000.00 | 20% | £10,000,000.00 | 1,551 | £15,508,817,800.00 | |||
16 | Cigarette Duty | £1,823,519,238,452.77 | 0.55% | £10,029,355,811.49 | Income Support | £57.35 | 52 | 471,000 | £1,404,616,200.00 | £70,000.00 | £12,000.00 | £28,000.00 | 30.00% | £30,000.00 | 45.00% | £0.00 | 50.00% | 21,900 | 1.210% | 476,509 | £10,435,556,218.64 | Total | 3,493,844 | £104,208,808,367.50 | ||||||
17 | Fuel Duty | £1,823,519,238,452.77 | 1.45% | £26,441,028,957.57 | Industrial Injuries Disablment | £85.00 | 52 | 500,000 | £2,210,000,000.00 | £75,000.00 | £12,000.00 | £28,000.00 | 30.00% | £35,000.00 | 45.00% | £0.00 | 50.00% | 24,150 | 0.949% | 373,725 | £9,025,462,465.13 | Total Coops | 916,691 | |||||||
18 | Capital Gains Tax | £1,823,519,238,452.77 | 0.30% | £5,470,557,715.36 | Maternity Allowence | £138.19 | 26 | 650,000 | £2,335,411,000.00 | £85,000.00 | £12,000.00 | £28,000.00 | 30.00% | £45,000.00 | 45.00% | £0.00 | 50.00% | 28,650 | 0.241% | 94,908 | £2,719,116,315.52 | Total Private | 2,577,153 | |||||||
19 | Stamp Duty Land Tax | £1,823,519,238,452.77 | 0.71% | £12,874,045,823.48 | Over 80's Pension | £35.00 | 52 | 1,000,000 | £1,820,000,000.00 | £95,000.00 | £12,000.00 | £28,000.00 | 30.00% | £55,000.00 | 45.00% | £0.00 | 50.00% | 33,150 | 0.259% | 101,997 | £3,381,188,737.68 | |||||||||
20 | Drug Tax | £1,823,519,238,452.77 | 0.70% | 0 - not active tax yet | Pension Credit | £187.00 | 12 | 2,710,000 | £6,081,240,000.00 | £110,000.00 | £7,000.00 | £33,000.00 | 30.00% | £70,000.00 | 45.00% | £0.00 | 50.00% | 41,400 | 0.305% | 120,112 | £4,972,631,736.02 | |||||||||
21 | Inheritance Tax | £1,823,519,238,452.77 | 0.22% | £3,957,036,747.44 | Statuatory Adoption Pay | £138.19 | 52 | 69,000 | £495,825,720.00 | £135,000.00 | £0.00 | £40,000.00 | 30.00% | £95,000.00 | 45.00% | £0.00 | 50.00% | 54,750 | 0.355% | 139,802 | £7,654,178,631.44 | |||||||||
22 | Alcohol Duty | £1,823,519,238,452.77 | 0.60% | £10,941,115,430.72 | Statuatory Paternity Pay | £138.18 | 2 | 150,000 | £41,454,000.00 | £160,000.00 | £0.00 | £40,000.00 | 30.00% | £110,000.00 | 45.00% | £10,000.00 | 50.00% | 66,500 | 0.313% | 123,262 | £8,196,946,485.26 | |||||||||
23 | Customs Duty | £1,823,519,238,452.77 | 0.16% | £2,844,690,011.99 | Training Premium | £15.00 | 52 | 30,000 | £23,400,000.00 | £200,000.00 | £0.00 | £40,000.00 | 30.00% | £110,000.00 | 45.00% | £50,000.00 | 50.00% | 86,500 | 0.235% | 92,545 | £8,005,161,290.40 | Unemployment Claimants | No. Unemployed | Unclaiming Pop. | No. Claimants | |||||
24 | Aggregates Levy | £1,823,519,238,452.77 | 0.02% | £309,998,270.54 | Widowed Parent Allowence | £111.20 | 52 | 15,000 | £86,736,000.00 | £220,000.00 | £0.00 | £40,000.00 | 30.00% | £110,000.00 | 45.00% | £70,000.00 | 50.00% | 96,500 | 0.162% | 63,600 | £6,137,421,592.45 | Youth Unemployed | 911,075 | 50% | 455,538 | 10932900029 | ||||
25 | Insurance Premium Tax | £1,823,519,238,452.77 | 0.18% | £3,245,864,244.45 | Financial Marriage Incentive | £565.00 | 52 | 131,000 | £3,848,780,000.00 | £275,000.00 | £0.00 | £40,000.00 | 30.00% | £110,000.00 | 45.00% | £125,000.00 | 50.00% | 124,000 | 0.121% | 47,730 | £5,918,483,237.05 | 25+ Unemployed | 1,380,938 | 40% | 828,563 | 16571250988 | ||||
26 | Air Passenger Duty | £1,823,519,238,452.77 | 0.19% | £3,464,686,553.06 | Northern Ireland Housing Insen... | £100,000,000.00 | 1 | 1 | £100,000,000.00 | £620,000.00 | £0.00 | £40,000.00 | 30.00% | £110,000.00 | 45.00% | £470,000.00 | 50.00% | 296,500 | 0.040% | 15,910 | £4,717,285,698.35 | Total | 1,284,100 | 27504151017 | ||||||
27 | Vehicle Excise Duty | £1,823,519,238,452.77 | 0.33% | £6,017,613,486.89 | Severe Disablement Allowence | £52.00 | 52 | 40,000 | £108,160,000.00 | £850,000.00 | £0.00 | £40,000.00 | 30.00% | £110,000.00 | 45.00% | £700,000.00 | 50.00% | 411,500 | 0.032% | 12,699 | £5,225,482,754.63 | JSA | ||||||||
28 | Betting and Gaming Duties | £1,823,519,238,452.77 | 0.15% | £2,644,102,895.76 | Survivors of War | £1,200,000,000.00 | 1 | 1 | £1,200,000,000.00 | £1,200,000.00 | £0.00 | £40,000.00 | 30.00% | £110,000.00 | 45.00% | £1,050,000.00 | 50.00% | 586,500 | 0.020% | 7,760 | £4,551,017,779.65 | Age | Payment | Multiplier | Multiplier Cost | No. Claimants | Cost | |||
29 | Landfill Tax | £1,823,519,238,452.77 | 0.07% | £1,331,169,044.07 | 1 | 1 | £0.00 | Total | 100.00% | 39,381,731 | £266,109,114,387.67 | 18-24 | £57.35 | 52 | £2,982.20 | 455,538 | £1,358,503,936.15 | |||||||||||||
30 | Climate Change Levy | £1,823,519,238,452.77 | 0.12% | £2,115,282,316.61 | Subtotal | £158,810,448,067.48 | Welfare | Personal Allowance | £12,000.00 | Lower | 30% | 25+ | £72.40 | 52 | £3,764.80 | 828,563 | £3,119,372,285.98 | |||||||||||||
31 | Stamp Duty on Shares | £1,823,519,238,452.77 | 0.17% | £3,154,688,282.52 | Health | Higher rate start | £40,000.00 | Higher | 45% | Total | 1,284,100 | £4,477,876,222.13 | ||||||||||||||||||
32 | Bank Levy | £1,823,519,238,452.77 | 0.15% | £2,735,278,857.68 | NHS Running Costs | £100,000,000,000.00 | 1 | 1 | £100,000,000,000.00 | Additional rate start | £150,000.00 | Additional | 50% | |||||||||||||||||
33 | Intrest and Dividends | £1,823,519,238,452.77 | 1.07% | £19,548,126,236.21 | Adult Social Care | £370,000,000.00 | 1 | 1 | £370,000,000.00 | Income limit | £100,000.00 | |||||||||||||||||||
34 | Land Value Tax | £1,823,519,238,452.77 | LOCAL GOVT TAX | 0 - No Money goes to Cent Gov | Attendence Allowence | £71.40 | 52 | 2,000,000 | £7,425,600,000.00 | Bereavment Allowence | ||||||||||||||||||||
35 | Other Taxes and Royalties | £1,823,519,238,452.77 | Calculated | £29,400,000,000.00 | Constant Attendence Allowence | £83.00 | 52 | 900,000 | £3,884,400,000.00 | Deaths p/a on average | Partnerships | No. of Partners | Claimants | No. Claimants | ||||||||||||||||
36 | Penalty Payments (Laws Broken) | £1,823,519,238,452.77 | Calculated | £51,439,361.00 | Healthcare Travel Costs Scheme | £80.00 | 1 | 500,000 | £40,000,000.00 | 25000 | 60.00% | 15000 | 50.00% | 7500 | ||||||||||||||||
37 | ????? | £1,823,519,238,452.77 | £0.00 | Health Costs Allowence | £250.00 | 1 | 300,000 | £75,000,000.00 | People Below the Personal Allowence | 12,039,227 | ||||||||||||||||||||
38 | ????? | £1,823,519,238,452.77 | £0.00 | Health In Pregrancy Allowence | £500.00 | 1 | 200,000 | £100,000,000.00 | ||||||||||||||||||||||
39 | ????? | £1,823,519,238,452.77 | £0.00 | Incapacity Benefit | £101.00 | 52 | 162,000 | £850,824,000.00 | <---- Tax cut but | Wealth/Mansion Tax | ||||||||||||||||||||
40 | ????? | £1,823,519,238,452.77 | £0.00 | Disability Allowance | £52.43 | 52 | 3,000,000 | £8,179,080,000.00 | represented as | Value | % Paid | Tax Paid | Number | Revenue | UBI | |||||||||||||||
41 | ????? | £1,823,519,238,452.77 | £0.00 | Carer's Allowence | £61.35 | 52 | 250,000 | £797,550,000.00 | a payment | £1,000,000.00 | 0.50% | £5,000.00 | 484,000 | £2,420,000,000.00 | 12000 | |||||||||||||||
42 | ????? | £1,823,519,238,452.77 | £0.00 | Statuatory Sick Pay | £87.55 | 28 | 300,000 | £735,420,000.00 | £2,000,000.00 | 1% | £20,000.00 | 118,000 | £2,360,000,000.00 | 9000 | ||||||||||||||||
43 | ????? | £1,823,519,238,452.77 | £0.00 | Sure Start Maternity Grant | £500.00 | 1 | 200,000 | £100,000,000.00 | £2,500,000.00 | 1% | £25,000.00 | 47,200 | £1,180,000,000.00 | 6000 | ||||||||||||||||
44 | ????? | £1,823,519,238,452.77 | £0.00 | War Disablement Pension | £3,785.89 | 12 | 170,000 | £7,723,215,600.00 | Total | £5,960,000,000.00 | ||||||||||||||||||||
45 | Public Health Services | £5,300,000,000.00 | 1 | 1 | £5,300,000,000.00 | |||||||||||||||||||||||||
46 | ~~~~~~ OPERATIONS CONSOLE ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~ | Subtotal | £135,581,089,600.00 | Health | ||||||||||||||||||||||||||
47 | Housing Market Sim | |||||||||||||||||||||||||||||
48 | Employment Statistics: | Numbers | Percentage | Calculus - Ignore | Education | Value | % of No. B/Y | No. B/Y | ||||||||||||||||||||||
49 | Total National Population | 65,990,429 | 0.7% p/a = 0.583% p/m | Primary Education Cost | £700,000,000.00 | 1 | 1 | £700,000,000.00 | £10,000.00 | |||||||||||||||||||||
50 | Labour Force Participation | 41,672,956 | 63.15% | Secondary Education Cost | £25,600,000,000.00 | 1 | 1 | £25,600,000,000.00 | £20,000.00 | |||||||||||||||||||||
51 | Employed Population | 39,380,944 | 94.50% | 100% | Further Education Cost | £12,800,000,000.00 | 1 | 1 | £12,800,000,000.00 | £30,000.00 | ||||||||||||||||||||
52 | Unemployed 16-24 | 911,075 | 39.75% | School Meals | £6,000,000,000.00 | 1 | 1 | £6,000,000,000.00 | £50,000.00 | |||||||||||||||||||||
53 | Unemployed 25+ | 1,380,938 | 60.25% | Academies Fund | £2,800,000,000.00 | 1 | 1 | £2,800,000,000.00 | £80,000.00 | |||||||||||||||||||||
54 | Total Unemployed Population | 2,292,013 | 5.50% | Education N.E.C | £2,500,000,000.00 | 1 | 1 | £2,500,000,000.00 | £100,000.00 | |||||||||||||||||||||
55 | Pensioners | 13198085.85 | 20.00% | Pr-Primary Education Cost | £100,000,000.00 | 1 | 1 | £100,000,000.00 | £120,000.00 | |||||||||||||||||||||
56 | Other Costs | £800,000,000.00 | 1 | 1 | £800,000,000.00 | £150,000.00 | ||||||||||||||||||||||||
57 | ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~ | 1 | 1 | £0.00 | £180,000.00 | |||||||||||||||||||||||||
58 | Subtotal | £51,300,000,000.00 | Education | £200,000.00 | ||||||||||||||||||||||||||
59 | Transport and Infrastructure | £220,000.00 | ||||||||||||||||||||||||||||
60 | Research & Development | £4,500,000,000.00 | 1 | 1 | £4,500,000,000.00 | £250,000.00 | ||||||||||||||||||||||||
61 | Rail Investment | £3,500,000,000.00 | 1 | 1 | £3,500,000,000.00 | £280,000.00 | ||||||||||||||||||||||||
62 | Offshore Wind Industry | £95,000,000.00 | 1 | 1 | £95,000,000.00 | £300,000.00 | ||||||||||||||||||||||||
63 | Wave/Tidal Tech Fund | £48,000,000.00 | 1 | 1 | £48,000,000.00 | £350,000.00 | ||||||||||||||||||||||||
64 | Nuclear Tech Fund Advancement | £37,000,000.00 | 1 | 1 | £37,000,000.00 | £400,000.00 | ||||||||||||||||||||||||
65 | Other Transport | £1,800,000,000.00 | 1 | 1 | £1,800,000,000.00 | £450,000.00 | ||||||||||||||||||||||||
66 | NI Transport Holding | £100,000,000.00 | 1 | 1 | £100,000,000.00 | £500,000.00 | ||||||||||||||||||||||||
67 | Local Public Transport | £400,000,000.00 | 1 | 1 | £400,000,000.00 | £550,000.00 | ||||||||||||||||||||||||
68 | National Roads | £3,200,000,000.00 | 1 | 1 | £3,200,000,000.00 | £600,000.00 | ||||||||||||||||||||||||
69 | Local Roads | £400,000,000.00 | 1 | 1 | £400,000,000.00 | £650,000.00 | ||||||||||||||||||||||||
70 | LKTRA Transport | £2,000,000,000.00 | 1 | 1 | £2,000,000,000.00 | £700,000.00 | ||||||||||||||||||||||||
71 | HS2 | £188,248,000.00 | 1 | 1 | £188,248,000.00 | £800,000.00 | ||||||||||||||||||||||||
72 | 1 | 1 | £0.00 | £900,000.00 | ||||||||||||||||||||||||||
73 | Subtotal | £16,268,248,000.00 | Transport and Infrastructure | £1,000,000.00 | ||||||||||||||||||||||||||
74 | Defence | £1,250,000.00 | ||||||||||||||||||||||||||||
75 | Military Defence | £29,100,000,000.00 | 1 | 1 | £29,100,000,000.00 | £1,500,000.00 | ||||||||||||||||||||||||
76 | Trident | £2,400,000,000.00 | 1 | 1 | £2,400,000,000.00 | £1,750,000.00 | ||||||||||||||||||||||||
77 | Research & Development | £3,200,000,000.00 | 1 | 1 | £3,200,000,000.00 | £2,000,000.00 | ||||||||||||||||||||||||
78 | Defence N.E.C | £100,000,000.00 | 1 | 1 | £100,000,000.00 | £2,500,000.00 | ||||||||||||||||||||||||
79 | Nuclear Decom Authority | £7,000,000.00 | 1 | 1 | £7,000,000.00 | Total | ||||||||||||||||||||||||
80 | 1 | 1 | £0.00 | Govt Aim | 100000 | |||||||||||||||||||||||||
81 | Subtotal | £34,807,000,000.00 | Defence | |||||||||||||||||||||||||||
82 | Home Office and justice | |||||||||||||||||||||||||||||
83 | Police Costs | £5,600,000,000.00 | 1 | 1 | £5,600,000,000.00 | |||||||||||||||||||||||||
84 | UK Border agency | £1,200,000,000.00 | 1 | 1 | £1,200,000,000.00 | |||||||||||||||||||||||||
85 | Fire Services | £500,000,000.00 | 1 | 1 | £500,000,000.00 | |||||||||||||||||||||||||
86 | ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~ | Courts | £1,200,000,000.00 | 1 | 1 | £1,200,000,000.00 | ||||||||||||||||||||||||
87 | Prisons | £4,000,000,000.00 | 1 | 1 | £4,000,000,000.00 | |||||||||||||||||||||||||
88 | UK DEBT | Legal aid | £2,200,000,000.00 | 1 | 1 | £2,200,000,000.00 | ||||||||||||||||||||||||
89 | Current Debt Level | £1,520,774,388,862.76 | 1 | 1 | £0.00 | |||||||||||||||||||||||||
90 | Interest Rate | 1.62% | 1 | 1 | £0.00 | |||||||||||||||||||||||||
91 | Deficit (+) / Surplus (-) | £23,208,469,681.94 | Subtotal | £14,700,000,000.00 | Home Office + Jusice | |||||||||||||||||||||||||
92 | Debt in 1 month | £1,524,764,084,380.73 | Treasury + General Govt | |||||||||||||||||||||||||||
93 | Debt in 12 Months | £1,568,619,403,644.28 | Agriculture Industry | £4,900,000,000.00 | 1 | 1 | £4,900,000,000.00 | |||||||||||||||||||||||
94 | Credit Rating | AAA | General Economic Costs | £6,200,000,000.00 | 1 | 1 | £6,200,000,000.00 | |||||||||||||||||||||||
95 | ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~ | Fuel and Energy Industry | £900,000,000.00 | 1 | 1 | £900,000,000.00 | ||||||||||||||||||||||||
96 | Communications Industry | £400,000,000.00 | 1 | 1 | £400,000,000.00 | |||||||||||||||||||||||||
97 | GDP GROWTH | Other Industries | £100,000,000.00 | 1 | 1 | £100,000,000.00 | ||||||||||||||||||||||||
98 | Current GDP | £1,823,519,238,452.77 | R&D Economic Affairs | £7,600,000,000.00 | 1 | 1 | £7,600,000,000.00 | |||||||||||||||||||||||
99 | Predicted GDP Growth | 0.20% | 1 | 1 | £0.00 | |||||||||||||||||||||||||
100 | Actual GDP Growth | 0.15% | 1 | 1 | £0.00 |