Using the U.S. Federal Budget excel sheet to create a plan for a revised U.S. budget
Abdule2323
u.s._federal_budget.xlsUS Budget
| 2013 REVENUE SOURCES (billions) | ACTUAL | REVISED |
| Individual Income Tax | 1,316.00 | 1,316.00 |
| Corporate Income Tax | 274.00 | 274.00 |
| Social Security Payroll Tax | 947.00 | 947.00 |
| Excise Tax | 84.00 | 84.00 |
| Customs Duties | 32.00 | 32.00 |
| Estate and Gift Taxes | 19.00 | 19.00 |
| Deposits of Earning Federal Reserve | 76.00 | 76.00 |
| Other Miscellaneous Receipts | 27.00 | 27.00 |
| TOTAL REVENUE 2013 | 2,775.00 | 2,775.00 |
| 2013 EXPENSES BY AGENCY (billions) | ||
| Department of Defense | -672.90 | -672.90 |
| Department of Health (includes Medicare/Medicaid) | -940.90 | -940.90 |
| Department of Education | -71.90 | -71.90 |
| Department of Veterans Affairs | -139.70 | -139.70 |
| Department of Housing and Urban Development | -46.30 | -46.30 |
| Department of State and International Programs | -59.50 | -59.50 |
| Department of Homeland Security | -55.40 | -55.40 |
| Department of Energy | -35.00 | -35.00 |
| Department of Justice | -36.50 | -36.50 |
| Department of Agriculture | -154.50 | -154.50 |
| National Aeronautics and Space Administration (NASA) | -17.80 | -17.80 |
| National Intelligence Program | -52.60 | -52.60 |
| Department of Transportation | -98.50 | -98.50 |
| Department of the Treasury | -110.30 | -110.30 |
| Department of the Interior | -13.50 | -13.50 |
| Department of Labor | -101.70 | -101.70 |
| Social Security Administration | -882.70 | -882.70 |
| Department of Commerce | -9.00 | -9.00 |
| Army Corps of Engineers Civil Works | -8.20 | -8.20 |
| Environmental Protection Agency | -8.90 | -8.90 |
| National Science Foundation | -7.50 | -7.50 |
| Small Business Administration | -1.40 | -1.40 |
| Corporation for National and Community Service | -1.10 | -1.10 |
| Net Interest Payments on the National Debt | -246.00 | -246.00 |
| Miscellaneous Other Spending | -31.50 | -31.50 |
| TOTAL EXPENSES 2013 | -3,803.30 | -3,803.30 |
| U.S. TOTAL DEBT AS OF 2012 | -16,059.00 | -16,059.00 |
| 2013 BUDGET DEFICIT/SURPLUS | -1,028.30 | -1,028.30 |
| TOTAL DEBT AS OF 2013 | -17,087.30 | -17,087.30 |
| 2013 U.S. GDP | 16,600.00 | 16,600.00 |
| 2013 U.S. DEBT AS A PERCENT OF GDP | 103% | 103% |
&C&"Times New Roman,Regular"&14U.S. Federal Budget
