Level 4 Depression

International Relations Year: 10

Country Economic Sheet
Table 1: Country Information
Country Colombia GDP Revenue 55736.00 50,719.76
Tech Level Population Value
Table 2: Revenue
GDP Revenue Total GDP from table 1 55,736.00
Balance Forward Last Year's Balance. Cannot exceed 5% 0.00
Trade Income Total from table 6 received 0.00
IMF surplus sold Total from table 12 0.00
Total Income Revenue Total Lines 7-11 55,736.00
IMF Loan Total From table 13 0.00
Foreign Investment Recievied Total from Table 4 0.00
Humanitarian Aid Received Total from table 7 0.00
Alliance revenue Received Total from table 10 0.00
Total Revenue Total of All revenued Lines 7 to 14 55,736.00
Reduced Revenue 50,719.76
Table 3: Expenses Expenses are calculated from Total Revenue on table 2
Government expenses 0.150 0.15 1 8,360.40
Education 0.065 0.065 2 3,622.84
Social Programs 0.065 0.065 3 3,622.84
Transportation 0.060 0.06 4 3,344.16
Health 0.060 0.06 5 3,344.16
IMF fees 0.010 0.01 6 557.36
UN Dues 0.010 0.01 7 557.36
WTO fees 0.010 0.01 8 557.36
Miltary Expenses % 0.066 From table 14 9 3,678.58
New Military Units % From table 15 10 0.00
Interest Payments % 0.01 From results 11 557.36
Mandatory Expenses % 0.506 Add 1-11 12 28,202.42
Province Upgrades Total from table 9 13 10,000.00
Humanitarian Aid Given Total from table 8 14 0.00
Technology Investment No table Necessary 15 0.00
Nuclear Research No table Necessary 16 0.00
National Achievement No table Necessary 17 0.00
Alliance expenses total from table 10 18 0.00
Foreign Investment Given total from table 5 19 0.00
Trade Costs total from table 11 20 10,000.00
IMF Loan Repayment total from table 13 0.00
Discretionary Expenses Addition of lines 13-19 21 20,000.00
Total Expenses Addition of lines 12 and 21 22 48,202.42
Balance Subtract total expenses from total revenue 23 2,517.34
5% of total rev. 2,786.80
Table 4: Foreign Investment Received
Investment Rec'dCountry Investment Rec'd
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
 Level 4 Depression

0.00 Total : 0.00

Country: 0
Table 5: Foreign Investment Given
Country InvestmentGiven Country Investment Given
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 Total: 0.00
Table 6: Trade Items Sold (Money Received)
Country Trade Item Units Cost Per Unit Total
0 0 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total: 0.00
Table 7: Humanitarian Aid Received
Country Aid Received Country Aid Received
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 Total 0.00
Table 8: Humanitarian Aid Given
Country Aid Given Country Aid Given
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
 Level 4 Depression

0.00 0.00
0.00 Total: 0.00
Country 0
Table 9: Province Upgrades
Province Amount Province Amount
Bogota 5,000.00 0.00
Cali 5,000.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 Total 10,000.00
Table 10: Alliance Payments and Receipts
Country Payments Rec'd Country Payment Given
0.00 0.00
0.00 0.00
0.00 0.00
Total: 0.00 Total 0.00
Country: 0
Table 11: Trade Items Bought
Country Trade Item Units Cost Per Unit Total
India Finances 135 74.0740740704 10,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
 Level 4 Depression

0.00
0.00
Total 10,000.00
Country 0
Table 12 IMF Surplus Good sold(Must be passed by the IMF)
Trade Item Units Price Per Unit Total
0.00
0.00
0.00
0.00
Total: 0.00
Table 13: UN/WTO receipts
IMF Loan Total 0.00 IMF Loan repay. Total 0.00
Table 14: Military Cost Percentage Calculator
additional unit
Pieces % Total % multiplier
Total Pieces 4 0.011 0.0440 1 1.01
Army 2 0.004 0.0080 2 1.03
Navy 1 0.008 0.0080 3 1.06
Air Force 1 0.006 0.0060 4 1.10
Nuclear Weapons 0 0.01 0.0000 5 1.15
Foreign Maintence 0 0.0035 0.0000 6 1.21
Original Total 0.0660 7 1.28
Additonal Naval Units 0 0.004 0.0000 8 1.36
Additonal Air Force Units 0 0.003 0.0000 9 1.45
New Total 0.0660 10 1.55
Additional Unit Multiplier 1.00 1.0000 11 1.66
Increased Total . 1.0660 12 1.78
War Increase 0 0.075 0.0000 13 1.91
Provinces Held 0 0.05 0.0000 14 2.05
Low population penalty 0 0 0.0000
Military Cost per Year 1.0660
Transfer the numbers right of the decimal point to Table 3 Military expenses(Cell D27)
Low population penalty
Only used after a nation builds additional military pieces
Small countries can only support military forces of a certain size. The calculator divides the number of
military pieces by your population if you fall into one of the ranges you must add the low population %
to your military calculations. 0.0000-0.25 0.00
0.2501-0.375 0.02
0.3751-.05 0.04
Low population penalty calculator 0.5001-0.625 0.06
Population 0 0.6251-.075 0.09
Military pieces 0 0.7501-0.875 0.13
percentage #DIV/0! 0.8751-.1 0.18
1.001 - up 0.25
Table 15: New Military Unit Calculator
Type of unit Units built % cost Tech Multiplier % Percentage Tech Multiplier
Army 0 1.04 0 0.0000 Tech 1 1.000
Navy 0 1.08 0 0.0000 Tech 2 1.004
AirForce 0 1.07 0 0.0000 Tech 3 1.009
 Level 4 Depression

Nuclear 1.09 0.0000 Tech 4 1.015

Total # of Units 0 0.0000 Tech 5 1.021
Transfer the numbers right of the decimal point to Table 3 new Military units (Cell D28) Tech 6 1.028
Tech 7 1.035
Tech 8 1.043
Level 4 Depression
Level 4 Depression