State revenue calculations were performed for two basic development scenarios:

1. 10% inflation and fixation of the national currency;
2. Fading inflation with gradual appreciation.

The calculation is based on previously voiced estimates of GDP growth and economic development, as well as additional applied assessment methods:

• Import, export and domestic trade grow in proportion to GDP growth.
• Withdrawal of capital and personal money transfers in Ukraine remains at the level of 2016. 
• Excise income increases in proportion to GDP growth.
• NBU income, rental income, budgetary organizations revenues are gradually reduced in relation to GDP.

The calculation shows that a decrease in the level of the shadow economy disproportionately increases budget revenues. There is a decrease in the tax burden in both scenarios from 29.5 to 24% of GDP.

Despite such a low tax burden, due to GDP growth and the effective removal of the illegal economy from the shadows, budget revenues will exceed budget revenues in 4-5 years without reform.