Public Sheets: Budget 2022-2023

	A	B	C	D	E	F	G
1		2021	2022	2023	2024	2025	2026
2	Table 1: Budget Balance (£ billion)
3		2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
4	Total Revenue	969.69	1,105.56	1,165.97	1,216.46	1,269.09	1,324.00
5	Total Expenditure	1,005.58	1,206.57	1,197.71	1,224.17	1,250.34	1,274.15
6	Deficit/Surplus	-35.89	-101.01	-31.74	-7.71	18.75	49.85
7
8	Table 2: Debt Balance (£ billion)
9		2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
10	Previous Debt	1,889.05	1,924.94	2,025.95	2,057.69	2,065.41	2,046.66
11	Deficit/Surplus	35.89	101.01	31.74	7.71	-18.75	-49.85
12	Debt	1,924.94	2,025.95	2,057.69	2,065.41	2,046.66	1,996.81
13	Debt-to-GDP	83.65%	86.32%	85.95%	84.58%	82.17%	78.59%
14
15		2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
16	GDP	2,301.14	2,347.16	2,394.10	2,441.99	2,490.82	2,540.64
17	Land Value (UK)	5,652.73	5,833.03	6,013.33	6,193.63	6,373.94	6,554.24
18
19	GDP growth = 2%
20	Wage growth = 2%
21	Inflation = 2%
22	New tax intake = 4%
23	Housing prices = 2%
24	Any other factors = 2%
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100