1<sup>st</sup> Moon National Congress
Public Budget Law 1-1
Y1010年 05月 15日
(5 / 15 / Y1010)
Act:
A spending initiative to reform the national structure of the West Cai Dynasty and solve a variety of issues on behalf of Emperor Julius. This act will resuscitate and recover the dynasty from the dooms and failures correlated with the policies enacted before the Year 1000.
Attendance:
Senator 1-100; Royal Cabinet of Advisors (4); Empress Cai; Emperor Julius.
Senate Vote:
78-22
<u>Total Budget Enacted:</u>
$53,808,272 Thalers ($86,093,235.20 USD)
<hr>
<u>Expenses:</u>
<table>
<tbody>
<tr>
<td width="312">
Purpose:
</td>
<td width="312">
Costs (Thaler):
</td>
</tr>
<tr>
<td width="312">
Establish the Office of the President of the West Cai Dynasty, and the position.
</td>
<td width="312">
$480,607
</td>
</tr>
<tr>
<td width="312">
Abolish Twenty laws under Emperor Cai V.
</td>
<td width="312">
$57,310
</td>
</tr>
<tr>
<td width="312">
Moon Reform
</td>
<td width="312">
$14,615,621
</td>
</tr>
<tr>
<td width="312">
Establish the <u>Department of Defense</u>, the <u>Department of Technology and Innovation</u>, the <u>Department of State</u>, and the <u>Department of Treasury</u>
</td>
<td width="312">
$1,960,510
</td>
</tr>
<tr>
<td width="312">
The Book of Future Inventions (B.F.I)If you discover this narrative on Amazon, be aware that it has been stolen. Please report the violation.
</td>
<td width="312">
$5,600
</td>
</tr>
<tr>
<td width="312">
Interstate Foot-Highway System.
</td>
<td width="312">
$476,510
</td>
</tr>
<tr>
<td width="312">
Nine-Year Mandatory Education
</td>
<td width="312">
$45,126
</td>
</tr>
<tr>
<td width="312">
Cultivator Research, Improvements, and Training.
</td>
<td width="312">
$3,436,701
</td>
</tr>
<tr>
<td width="312">
World War Humanity Championships Campaign (WWHCC) Fund
</td>
<td width="312">
$5,102,651
</td>
</tr>
<tr>
<td width="312">
Longyue Reconstruction
</td>
<td width="312">
$2,091,567
</td>
</tr>
<tr>
<td width="312">
Longyue Central Park Cultivation Training Site
</td>
<td width="312">
$670,219
</td>
</tr>
<tr>
<td width="312">
Stimulus Package for Longyue’s workforce
</td>
<td width="312">
$12,501,869
</td>
</tr>
<tr>
<td width="312">
Stimulus for the primary sector
</td>
<td width="312">
$4,210,466
</td>
</tr>
<tr>
<td width="312">
West Cai Dynasty Palace maintenance & renaming.
(Ex: Longyue Senate → Moon Senate)
</td>
<td width="312">
$1,009,156
</td>
</tr>
<tr>
<td width="312">
Implementation of the Central Banking System under the Department of Treasury
</td>
<td width="312">
$ 2,448,120
</td>
</tr>
<tr>
<td width="312">
Formation of the Longyue Stock Exchange (LSE)
</td>
<td width="312">
$3,670,501
</td>
</tr>
<tr>
<td width="312">
Income Tax Reduction
</td>
<td width="312">
$1,025,378
</td>
</tr>
</tbody>
</table>
<table>
<tbody>
<tr>
<td width="312">
<u>Total:</u>
</td>
<td width="312">
$53,808,272
</td>
</tr>
</tbody>
</table>
<u>Revenue:</u>
<table>
<tbody>
<tr>
<td width="312">
Purpose:
</td>
<td width="312">
Expected Annual Revenue (Thaler):
</td>
</tr>
<tr>
<td width="312">
Imperial Tariffs (4% → 20%)
</td>
<td width="312">
~ +$681,230
</td>
</tr>
<tr>
<td width="312">
Mineral Profit shares (0 → 15%)
</td>
<td width="312">
~ +$4,960,324
</td>
</tr>
<tr>
<td width="312">
Free Economic Zone Proposals
</td>
<td width="312">
~ +$12,041,266
</td>
</tr>
<tr>
<td width="312">
National Consumption Tax Proposal (0 → 5%) w/ abolishment of local sales tax percentages.
</td>
<td width="312">
~ +$14,560,111 (NS1) - $40,120,519 (NS2)
</td>
</tr>
</tbody>
</table>
<table>
<tbody>
<tr>
<td width="312">
<u>Total:</u>
</td>
<td width="312">
$32,242,931 (NS1) - $72,363,450 (NS2)
</td>
</tr>
</tbody>
</table>
<table>
<tbody>
<tr>
<td width="312">
<u>Net Income Scenario 1 (NS1):</u>
</td>
<td width="312">
-$21,565,341
</td>
</tr>
<tr>
<td width="312">
<u>Net Income Scenario 2 (NS2):</u>
</td>
<td width="312">
$18,555,178
</td>
</tr>
</tbody>
</table>