← Methodology
Master Tables
Every revenue and expenditure category, every year of the 50-year corridor (2030–2079), in dollars and as a share of GDP, computed live from the fiscal engine, with the generating formula and its assumptions on every column: the plan scored end to end, generated at every build.
How these tables are computed
Nothing on this page is hand-maintained. Each cell is computed at page load from lib/fiscal-engine.ts, the same engine behind every projection on the site, on the governor-on rate path of the selected scenario. Click any column header for the line's formula and assumptions. At every build, scripts/reconcile-fiscal.ts asserts that the rows sum to the engine's General Fund totals and that the published charts match these tables; a drift fails the build. A machine-readable export is regenerated on every build at /methodology/master-tables.json.
- Nominal GDP compounds from $37.4T (2030) on the central real-GDP + headline-CPI keyframe paths (data/fiscal-v91.ts); conservative −0.4pp growth / +0.3pp CPI, optimistic mirrored.
- Dollar lines are referenced to the engine's own Year-10 (2039) nominal GDP per scenario — gdpScale(2039) = 1 by construction, so maturity-anchored magnitudes (the central healthcare basis in CFG.healthcare, the $180B childcare envelope, …) land at Year 10 exactly (v10.8; retires the inconsistent $40.7T static reference); post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).
- All published trajectories run the Debt Sunset Governor ON (v10.7 per Bill): the governor's coupled steps on the top income rate, the VAT and the payroll rate (automatic band +2.0pp top income rate / +2.0pp VAT / +0.5pp payroll from launch, 8 steps [BILL 2026-09-08]) are applied per-year before every line is computed. Governor-OFF exists only as the /governance/debt-sunset counterfactual.
- Interest on the debt carries executed feedback: 3bp on the marginal rate per point of debt-to-GDP above the scenario's own 2030 ratio, symmetric, bounded at ±200bp [BILL 2026-09-08]. The +50bp flat rate premium is a stress, not the published path.
- Fiscal-flow categories (directive 12): everything is a General Fund line except the two ring-fenced trusts (Climate Adaptation Trust, Financial Stability Reserve) and the pass-throughs (Energy Stipend, VAT prebate), which are collected specifically to be returned.
- Additive identities asserted at every build by scripts/reconcile-fiscal.ts: Σ revenue rows (incl. calibration) = engine General Fund receipts; Σ obligation rows (incl. calibration) = engine GF obligations; unified = GF + targeted, EXCLUDING intragovernmental financing; deployable = GF receipts − (GF + trust obligations) − reserve − interest. TARGETED FLOWS ARE OUTSIDE THE IDENTITY ON BOTH SIDES — targeted receipts are never added and targeted outflows are never subtracted, so Climate Trust accumulation and the Employer Parity pool can never appear as deployable General Fund money. [Corrected 2026-08-10: the prior wording subtracted targeted OUTFLOWS from unified receipts, which left net targeted accumulation (~$113B at 2039) inside deployable. The engine was always correct — climateTrustBalanceContributionMult is 0 — and the defect was in this sentence, which also claimed a build-time assertion that did not exist. The assertion now exists.] [Corrected 2026-08-12, H1-P01: SS Trust redemptions were inside BOTH unified receipts and deployable while trust obligations sat at zero, so $1.0818T of FY2030-32 intragovernmental financing reduced modelled federal debt. Redemptions are now classified intragovernmental and asserted out of both.]
- Provenance tags follow the canon protocol (v10.7): [BILL …] traceable to Bill's words; [MODEL-DERIVED, pending workbook]; [AI-PROPOSED, pending ruling]; [LEGACY, pre-audit] for pre-v10.6 magnitudes; WORKBOOK-PENDING(vX) for values awaiting workbook extraction.
Scenario:Units:
Revenue by category
General Fund columns plus the calibration row sum to the General Fund total (asserted at build). The calibration residual is retired against the four derived instruments; the memo columns show the retired and excess amounts by year. Memo columns for VAT gross and the prebate show the prebate identity; targeted and trust flows are outside the General Fund by design, and carbon revenue never enters it.
| Year | Flat payroll tax (28.0%) ⓘ | Income tax (CBO current law + Accord delta) ⓘ | Payroll-base extension (pass-through comp) ⓘ | VAT net of prebate ⓘ | Estate Tax Prepayment Plan ⓘ | Corporate income tax (30%→28%) ⓘ | Institutional Investment Excise ⓘ | Road usage fees ⓘ | Customs & tariff floor ⓘ | Business Transition Surcharges (Yrs 1–5) ⓘ | Land-Value Surcharge ⓘ | Wealth-transfer settlement (estate residual + accession + GST) ⓘ | Minor streams combined (MARL, buyback, FTT, interchange…) ⓘ | VAT backward-incidence offset (sensitivity, −) ⓘ | Tipped-income compliance ⓘ | Market-correction excises ⓘ | Calibration haircut retired by the four derived streams (memo) ⓘ | Derived streams above the haircut — margin, not booked (memo) ⓘ | VAT gross (memo — before prebate) ⓘ | VAT prebate (memo — pass-through) ⓘ | Targeted receipts (carbon pool + parity surcharge) ⓘ | SS Trust redemptions — intragovernmental, not a receipt ⓘ | Avoidance / compliance calibration (−) ⓘ | General Fund total | GDP |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2030 | $2.47T | $3.67T | $0B | $311B | $162B | $590B | $0B | $0B | $412B | $845B | $24B | $90B | $13B | $-95B | $14B | $0B | $115B | $173B | $634B | $323B | $67B | $350B | $-16B | $8.47T | $37.4T |
| 2031 | $3.47T | $3.88T | $0B | $698B | $192B | $609B | $0B | $0B | $405B | $826B | $37B | $103B | $14B | $-153B | $15B | $10B | $156B | $153B | $1.02T | $323B | $109B | $361B | $-26B | $10.06T | $38.8T |
| 2032 | $5.77T | $4.11T | $0B | $1.11T | $225B | $625B | $0B | $0B | $389B | $680B | $51B | $117B | $14B | $-215B | $15B | $21B | $279B | $52B | $1.44T | $323B | $154B | $371B | $-34B | $12.85T | $40.3T |
| 2033 | $5.99T | $4.33T | $0B | $1.49T | $261B | $642B | $0B | $0B | $382B | $714B | $66B | $131B | $15B | $-272B | $16B | $32B | $354B | $0B | $1.81T | $323B | $202B | $0B | $-100B | $13.65T | $41.8T |
| 2034 | $6.22T | $4.51T | $0B | $1.56T | $292B | $665B | $0B | $0B | $382B | $220B | $82B | $142B | $16B | $-282B | $17B | $44B | $378B | $0B | $1.88T | $323B | $254B | $0B | $-228B | $13.57T | $43.4T |
| 2035 | $6.45T | $4.70T | $0B | $1.63T | $324B | $659B | $0B | $0B | $390B | $0B | $100B | $153B | $16B | $-293B | $17B | $57B | $404B | $0B | $1.95T | $323B | $310B | $0B | $-165B | $13.96T | $45.0T |
| 2036 | $6.69T | $4.89T | $0B | $1.70T | $354B | $678B | $0B | $0B | $402B | $0B | $118B | $162B | $17B | $-304B | $18B | $72B | $431B | $0B | $2.03T | $323B | $370B | $0B | $-181B | $14.54T | $46.7T |
| 2037 | $6.94T | $5.10T | $0B | $1.78T | $385B | $698B | $0B | $0B | $418B | $0B | $138B | $170B | $17B | $-316B | $19B | $74B | $459B | $0B | $2.10T | $323B | $383B | $0B | $-198B | $15.14T | $48.5T |
| 2038 | $7.21T | $5.33T | $0B | $1.86T | $408B | $719B | $0B | $0B | $433B | $0B | $159B | $177B | $18B | $-328B | $19B | $77B | $489B | $0B | $2.18T | $323B | $398B | $0B | $-216B | $15.77T | $50.3T |
| 2039 | $7.48T | $5.56T | $0B | $1.94T | $432B | $741B | $0B | $0B | $450B | $0B | $165B | $184B | $19B | $-340B | $20B | $80B | $508B | $0B | $2.27T | $323B | $413B | $0B | $-241B | $16.39T | $52.2T |
| 2040 | $7.76T | $5.79T | $0B | $2.00T | $458B | $763B | $0B | $0B | $467B | $0B | $170B | $191B | $19B | $-350B | $21B | $82B | $528B | $0B | $2.33T | $333B | $428B | $0B | $-243B | $17.03T | $54.2T |
| 2041 | $8.05T | $6.04T | $0B | $2.06T | $480B | $786B | $0B | $0B | $484B | $0B | $175B | $196B | $20B | $-360B | $21B | $85B | $549B | $0B | $2.40T | $343B | $445B | $0B | $-245B | $17.69T | $56.2T |
| 2042 | $8.36T | $6.29T | $0B | $2.12T | $502B | $810B | $0B | $0B | $502B | $0B | $180B | $201B | $20B | $-371B | $22B | $87B | $571B | $0B | $2.47T | $353B | $461B | $0B | $-248B | $18.37T | $58.3T |
| 2043 | $8.67T | $6.56T | $0B | $2.19T | $525B | $835B | $0B | $0B | $521B | $0B | $186B | $207B | $21B | $-382B | $22B | $90B | $594B | $0B | $2.55T | $363B | $479B | $0B | $-250B | $19.07T | $60.5T |
| 2044 | $8.99T | $6.83T | $0B | $2.25T | $549B | $860B | $0B | $0B | $541B | $0B | $191B | $212B | $22B | $-394B | $23B | $93B | $618B | $0B | $2.62T | $374B | $497B | $0B | $-252B | $19.80T | $62.8T |
| 2045 | $9.32T | $7.10T | $0B | $2.32T | $574B | $886B | $0B | $0B | $561B | $0B | $197B | $218B | $22B | $-405B | $24B | $95B | $642B | $0B | $2.70T | $385B | $515B | $0B | $-254B | $20.55T | $65.1T |
| 2046 | $9.66T | $7.40T | $0B | $2.39T | $599B | $913B | $0B | $0B | $581B | $0B | $203B | $223B | $23B | $-418B | $25B | $98B | $667B | $0B | $2.78T | $397B | $534B | $0B | $-256B | $21.32T | $67.5T |
| 2047 | $10.02T | $7.69T | $0B | $2.46T | $625B | $940B | $0B | $0B | $602B | $0B | $209B | $229B | $24B | $-430B | $25B | $101B | $692B | $0B | $2.87T | $409B | $553B | $0B | $-259B | $22.11T | $69.9T |
| 2048 | $10.38T | $8.00T | $0B | $2.53T | $652B | $969B | $0B | $0B | $624B | $0B | $215B | $235B | $24B | $-443B | $26B | $104B | $718B | $0B | $2.95T | $421B | $573B | $0B | $-261B | $22.92T | $72.4T |
| 2049 | $10.75T | $8.31T | $0B | $2.61T | $680B | $998B | $0B | $0B | $646B | $0B | $221B | $242B | $25B | $-456B | $27B | $107B | $746B | $0B | $3.04T | $434B | $594B | $0B | $-264B | $23.76T | $75.0T |
| 2050 | $11.13T | $8.63T | $0B | $2.68T | $708B | $1.03T | $0B | $0B | $669B | $0B | $228B | $248B | $26B | $-470B | $28B | $111B | $774B | $0B | $3.13T | $446B | $615B | $0B | $-266B | $24.62T | $77.7T |
| 2051 | $11.53T | $8.97T | $0B | $2.76T | $738B | $1.06T | $0B | $0B | $693B | $0B | $235B | $255B | $27B | $-484B | $28B | $114B | $802B | $0B | $3.22T | $460B | $637B | $0B | $-269B | $25.52T | $80.5T |
| 2052 | $11.94T | $9.34T | $0B | $2.85T | $768B | $1.09T | $0B | $0B | $718B | $0B | $242B | $261B | $27B | $-498B | $29B | $117B | $832B | $0B | $3.32T | $473B | $659B | $0B | $-272B | $26.46T | $83.3T |
| 2053 | $12.36T | $9.71T | $0B | $2.93T | $801B | $1.13T | $0B | $0B | $743B | $0B | $249B | $268B | $28B | $-513B | $30B | $121B | $863B | $0B | $3.42T | $488B | $682B | $0B | $-274B | $27.42T | $86.3T |
| 2054 | $12.79T | $10.10T | $0B | $3.02T | $834B | $1.16T | $0B | $0B | $769B | $0B | $256B | $276B | $29B | $-528B | $31B | $124B | $894B | $0B | $3.52T | $502B | $706B | $0B | $-277B | $28.43T | $89.3T |
| 2055 | $13.24T | $10.49T | $0B | $3.11T | $869B | $1.19T | $0B | $0B | $796B | $0B | $264B | $283B | $30B | $-544B | $32B | $128B | $927B | $0B | $3.63T | $517B | $731B | $0B | $-280B | $29.46T | $92.4T |
| 2056 | $13.71T | $10.91T | $0B | $3.20T | $907B | $1.23T | $0B | $0B | $824B | $0B | $272B | $291B | $31B | $-560B | $33B | $132B | $961B | $0B | $3.73T | $533B | $757B | $0B | $-282B | $30.54T | $95.7T |
| 2057 | $14.19T | $11.30T | $0B | $3.30T | $949B | $1.27T | $0B | $0B | $853B | $0B | $280B | $299B | $32B | $-577B | $34B | $136B | $997B | $0B | $3.85T | $548B | $784B | $0B | $-284B | $31.61T | $99.1T |
| 2058 | $14.69T | $11.69T | $0B | $3.40T | $995B | $1.31T | $0B | $0B | $883B | $0B | $288B | $307B | $33B | $-594B | $35B | $140B | $1.03T | $0B | $3.96T | $565B | $811B | $0B | $-286B | $32.71T | $102.5T |
| 2059 | $15.21T | $12.10T | $0B | $3.50T | $1.04T | $1.35T | $0B | $0B | $914B | $0B | $297B | $316B | $34B | $-612B | $36B | $144B | $1.07T | $0B | $4.08T | $582B | $840B | $0B | $-288B | $33.85T | $106.2T |
| 2060 | $15.75T | $12.52T | $0B | $3.60T | $1.09T | $1.39T | $0B | $0B | $947B | $0B | $306B | $325B | $35B | $-630B | $37B | $148B | $1.11T | $0B | $4.20T | $599B | $869B | $0B | $-290B | $35.04T | $109.9T |
| 2061 | $16.30T | $12.96T | $0B | $3.71T | $1.14T | $1.43T | $0B | $0B | $980B | $0B | $315B | $334B | $36B | $-649B | $38B | $153B | $1.15T | $0B | $4.33T | $617B | $900B | $0B | $-292B | $36.26T | $113.8T |
| 2062 | $16.87T | $13.41T | $0B | $3.82T | $1.19T | $1.47T | $0B | $0B | $1.01T | $0B | $324B | $343B | $37B | $-668B | $39B | $157B | $1.19T | $0B | $4.45T | $635B | $932B | $0B | $-293B | $37.53T | $117.8T |
| 2063 | $17.47T | $13.88T | $0B | $3.93T | $1.25T | $1.52T | $0B | $0B | $1.05T | $0B | $334B | $353B | $38B | $-688B | $40B | $162B | $1.24T | $0B | $4.59T | $654B | $964B | $0B | $-294B | $38.84T | $121.9T |
| 2064 | $18.08T | $14.36T | $0B | $4.05T | $1.31T | $1.57T | $0B | $0B | $1.09T | $0B | $344B | $362B | $39B | $-709B | $42B | $167B | $1.28T | $0B | $4.72T | $674B | $998B | $0B | $-295B | $40.20T | $126.2T |
| 2065 | $18.72T | $14.86T | $0B | $4.17T | $1.36T | $1.61T | $0B | $0B | $1.13T | $0B | $354B | $373B | $40B | $-730B | $43B | $172B | $1.33T | $0B | $4.86T | $694B | $1.03T | $0B | $-296B | $41.60T | $130.7T |
| 2066 | $19.38T | $15.38T | $0B | $4.30T | $1.42T | $1.66T | $0B | $0B | $1.17T | $0B | $365B | $384B | $41B | $-751B | $44B | $177B | $1.38T | $0B | $5.01T | $714B | $1.07T | $0B | $-296B | $43.05T | $135.3T |
| 2067 | $20.06T | $15.92T | $0B | $4.42T | $1.49T | $1.71T | $0B | $0B | $1.21T | $0B | $376B | $395B | $43B | $-774B | $46B | $182B | $1.43T | $0B | $5.16T | $736B | $1.11T | $0B | $-296B | $44.55T | $140.0T |
| 2068 | $20.77T | $16.48T | $0B | $4.56T | $1.55T | $1.77T | $0B | $0B | $1.25T | $0B | $387B | $408B | $44B | $-797B | $47B | $188B | $1.48T | $0B | $5.31T | $758B | $1.15T | $0B | $-296B | $46.11T | $145.0T |
| 2069 | $21.50T | $17.05T | $0B | $4.69T | $1.62T | $1.82T | $0B | $0B | $1.29T | $0B | $398B | $420B | $45B | $-821B | $48B | $193B | $1.54T | $0B | $5.47T | $780B | $1.19T | $0B | $-296B | $47.72T | $150.1T |
| 2070 | $22.26T | $17.65T | $0B | $4.83T | $1.69T | $1.88T | $0B | $0B | $1.34T | $0B | $410B | $433B | $47B | $-845B | $50B | $199B | $1.59T | $0B | $5.63T | $804B | $1.23T | $0B | $-295B | $49.39T | $155.4T |
| 2071 | $23.04T | $18.26T | $0B | $4.97T | $1.76T | $1.93T | $0B | $0B | $1.39T | $0B | $423B | $446B | $48B | $-870B | $51B | $205B | $1.65T | $0B | $5.80T | $827B | $1.27T | $0B | $-293B | $51.11T | $160.8T |
| 2072 | $23.85T | $18.90T | $0B | $5.12T | $1.83T | $1.99T | $0B | $0B | $1.43T | $0B | $435B | $460B | $49B | $-896B | $53B | $211B | $1.71T | $0B | $5.98T | $852B | $1.32T | $0B | $-292B | $52.89T | $166.5T |
| 2073 | $24.69T | $19.56T | $0B | $5.28T | $1.91T | $2.05T | $0B | $0B | $1.48T | $0B | $448B | $474B | $51B | $-923B | $54B | $217B | $1.77T | $0B | $6.15T | $878B | $1.36T | $0B | $-290B | $54.74T | $172.4T |
| 2074 | $25.56T | $20.25T | $0B | $5.43T | $1.99T | $2.12T | $0B | $0B | $1.54T | $0B | $461B | $490B | $52B | $-951B | $56B | $224B | $1.84T | $0B | $6.34T | $904B | $1.41T | $0B | $-287B | $56.65T | $178.4T |
| 2075 | $26.46T | $20.95T | $0B | $5.60T | $2.07T | $2.18T | $0B | $0B | $1.59T | $0B | $475B | $505B | $54B | $-979B | $58B | $230B | $1.91T | $0B | $6.53T | $931B | $1.46T | $0B | $-285B | $58.63T | $184.7T |
| 2076 | $27.40T | $21.69T | $0B | $5.76T | $2.16T | $2.25T | $0B | $0B | $1.65T | $0B | $489B | $522B | $55B | $-1.01T | $59B | $237B | $1.97T | $0B | $6.72T | $958B | $1.51T | $0B | $-281B | $60.67T | $191.2T |
| 2077 | $28.36T | $22.44T | $0B | $5.93T | $2.25T | $2.32T | $0B | $0B | $1.71T | $0B | $504B | $538B | $57B | $-1.04T | $61B | $244B | $2.05T | $0B | $6.92T | $987B | $1.57T | $0B | $-277B | $62.79T | $197.9T |
| 2078 | $29.36T | $23.23T | $0B | $6.11T | $2.34T | $2.39T | $0B | $0B | $1.77T | $0B | $519B | $556B | $59B | $-1.07T | $63B | $252B | $2.12T | $0B | $7.13T | $1.02T | $1.62T | $0B | $-273B | $64.98T | $204.9T |
| 2079 | $30.39T | $24.04T | $0B | $6.29T | $2.43T | $2.46T | $0B | $0B | $1.83T | $0B | $534B | $574B | $61B | $-1.10T | $65B | $259B | $2.20T | $0B | $7.34T | $1.05T | $1.68T | $0B | $-268B | $67.25T | $212.1T |
Expenditures by category
General Fund obligation columns (offset credits enter negative) plus the calibration row sum to the General Fund obligations total. Healthcare runs on the mechanism ledger, Social Security on the CBO long-term shape, defence at its 3.0%-of-GDP floor and infrastructure at its 0.45% floor for the horizon. Interest, the contingency reserve, and the deployable balance are shown in the totals block below the table; the identity is unified receipts − obligations − reserve − interest = deployable balance. The balance is negative through the transition by design and the external debt rises with it, then falls.
| Year | Defense ⓘ | Non-defense discretionary (retained accounts) ⓘ | Other mandatory (net of named displacement) ⓘ | Social Security 2.0 benefits ⓘ | Distributed Healthcare federal cash (medical + capacity; legacy federal health flows removed from their own lines) ⓘ | Universal Child Allowance ⓘ | Baby Bonds (cash outflow from 2048) ⓘ | Childcare Plan (Capability Core) ⓘ | Education ⓘ | Skills Wallet ⓘ | Community rails (Civic Response Network) ⓘ | COMPASS / National Statistics Board ⓘ | Administrative operations ⓘ | Infrastructure backlog (GF ledger) ⓘ | Infrastructure statutory floor top-up ⓘ | Health non-medical lanes above the baseline carriers (perimeter gap) ⓘ | Grid hardening (GF share) ⓘ | SS Dignity Floor supplement ⓘ | Transition & implementation costs (Yrs 1–8) ⓘ | Offset credits (−) ⓘ | Distributed Healthcare gross (memo) ⓘ | Folded federal legacy health flows (memo) ⓘ | Non-defense discretionary, held series before the crosswalk (memo) ⓘ | Left the discretionary line: VA medical and IHS paid by the single payer; CCDBG and WIOA folded (memo) ⓘ | Existing federal infrastructure base, inside non-defense discretionary — counts toward the 0.45% floor (memo) ⓘ | Baseline carriers netted out of the perimeter gap (memo) ⓘ | Targeted outflows (Energy Stipend pool etc.) ⓘ | Obligation calibration (±) ⓘ | GF obligations total | GDP |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2030 | $1.12T | $1.01T | $1.27T | $2.08T | $528B | $181B | $0B | $1B | $0B | $2B | $13B | $4B | $44B | $4B | $52B | $0B | $2B | $13B | $304B | $0B | $528B | $26B | $1.02T | $17B | $110B | $121B | $0B | $2.15T | $8.78T | $37.4T |
| 2031 | $1.16T | $989B | $1.28T | $2.19T | $1.60T | $277B | $0B | $2B | $1B | $5B | $28B | $4B | $45B | $8B | $51B | $0B | $4B | $14B | $353B | $0B | $1.60T | $69B | $1.04T | $50B | $112B | $123B | $37B | $2.26T | $10.28T | $38.8T |
| 2032 | $1.21T | $985B | $1.30T | $2.30T | $2.35T | $378B | $0B | $9B | $1B | $7B | $52B | $4B | $47B | $13B | $49B | $0B | $6B | $14B | $386B | $0B | $2.35T | $105B | $1.06T | $72B | $114B | $126B | $77B | $2.39T | $11.50T | $40.3T |
| 2033 | $1.25T | $969B | $1.37T | $2.41T | $3.56T | $386B | $0B | $13B | $2B | $10B | $81B | $4B | $49B | $18B | $47B | $0B | $8B | $15B | $300B | $0B | $3.56T | $831B | $1.08T | $107B | $116B | $129B | $120B | $1.92T | $12.41T | $41.8T |
| 2034 | $1.30T | $956B | $1.37T | $2.52T | $4.77T | $395B | $0B | $16B | $2B | $13B | $108B | $4B | $51B | $23B | $44B | $0B | $10B | $16B | $229B | $0B | $4.77T | $1.59T | $1.10T | $140B | $118B | $131B | $166B | $1.23T | $13.06T | $43.4T |
| 2035 | $1.35T | $949B | $1.36T | $2.63T | $5.91T | $403B | $0B | $20B | $3B | $17B | $129B | $4B | $53B | $29B | $41B | $0B | $12B | $17B | $172B | $0B | $5.91T | $2.24T | $1.12T | $170B | $120B | $134B | $216B | $630B | $13.73T | $45.0T |
| 2036 | $1.40T | $954B | $1.46T | $2.75T | $6.75T | $412B | $0B | $24B | $3B | $20B | $148B | $4B | $55B | $35B | $37B | $0B | $15B | $17B | $112B | $0B | $6.75T | $2.87T | $1.14T | $190B | $123B | $138B | $268B | $267B | $14.45T | $46.7T |
| 2037 | $1.45T | $989B | $1.51T | $2.86T | $6.92T | $421B | $0B | $27B | $3B | $24B | $153B | $5B | $57B | $42B | $31B | $0B | $18B | $18B | $46B | $0B | $6.92T | $3.28T | $1.19T | $198B | $128B | $143B | $279B | $275B | $14.85T | $48.5T |
| 2038 | $1.51T | $1.03T | $1.57T | $2.97T | $7.10T | $431B | $0B | $30B | $3B | $28B | $159B | $5B | $59B | $49B | $24B | $0B | $21B | $19B | $0B | $0B | $7.10T | $3.45T | $1.23T | $207B | $133B | $148B | $289B | $284B | $15.28T | $50.3T |
| 2039 | $1.57T | $1.06T | $1.63T | $3.10T | $7.28T | $440B | $0B | $32B | $3B | $32B | $165B | $5B | $61B | $56B | $17B | $0B | $24B | $19B | $0B | $0B | $7.28T | $3.64T | $1.28T | $215B | $138B | $154B | $300B | $293B | $15.77T | $52.2T |
| 2040 | $1.63T | $1.10T | $1.69T | $3.22T | $7.46T | $452B | $0B | $26B | $3B | $37B | $165B | $5B | $63B | $62B | $13B | $0B | $26B | $20B | $0B | $0B | $7.46T | $3.82T | $1.33T | $224B | $143B | $160B | $311B | $302B | $16.27T | $54.2T |
| 2041 | $1.69T | $1.14T | $1.75T | $3.35T | $7.65T | $464B | $0B | $27B | $3B | $41B | $165B | $5B | $66B | $67B | $9B | $0B | $29B | $21B | $0B | $0B | $7.65T | $4.03T | $1.38T | $232B | $148B | $166B | $323B | $311B | $16.79T | $56.2T |
| 2042 | $1.75T | $1.19T | $1.82T | $3.49T | $7.84T | $477B | $0B | $28B | $3B | $46B | $165B | $6B | $68B | $73B | $5B | $0B | $31B | $22B | $0B | $0B | $7.84T | $4.23T | $1.43T | $241B | $154B | $172B | $335B | $321B | $17.33T | $58.3T |
| 2043 | $1.82T | $1.23T | $1.89T | $3.63T | $8.03T | $490B | $0B | $29B | $3B | $52B | $165B | $6B | $71B | $78B | $1B | $0B | $34B | $24B | $0B | $0B | $8.03T | $4.44T | $1.48T | $251B | $160B | $179B | $348B | $331B | $17.88T | $60.5T |
| 2044 | $1.88T | $1.28T | $1.96T | $3.78T | $8.23T | $503B | $0B | $30B | $4B | $58B | $165B | $6B | $73B | $84B | $0B | $0B | $36B | $25B | $0B | $0B | $8.23T | $4.65T | $1.54T | $260B | $166B | $185B | $361B | $341B | $18.44T | $62.8T |
| 2045 | $1.95T | $1.32T | $2.03T | $3.93T | $8.43T | $517B | $0B | $31B | $4B | $64B | $165B | $6B | $76B | $90B | $0B | $0B | $38B | $26B | $0B | $0B | $8.43T | $4.87T | $1.59T | $270B | $172B | $192B | $374B | $352B | $19.03T | $65.1T |
| 2046 | $2.02T | $1.37T | $2.10T | $4.08T | $8.63T | $531B | $0B | $32B | $4B | $70B | $165B | $6B | $79B | $95B | $0B | $0B | $41B | $27B | $0B | $0B | $8.63T | $5.10T | $1.65T | $280B | $178B | $199B | $388B | $363B | $19.62T | $67.5T |
| 2047 | $2.10T | $1.42T | $2.18T | $4.24T | $8.83T | $545B | $0B | $33B | $4B | $77B | $165B | $7B | $82B | $101B | $0B | $0B | $43B | $28B | $0B | $0B | $8.83T | $5.33T | $1.71T | $291B | $184B | $206B | $402B | $374B | $20.23T | $69.9T |
| 2048 | $2.17T | $1.47T | $2.26T | $4.41T | $9.03T | $560B | $26B | $34B | $4B | $84B | $165B | $7B | $85B | $106B | $0B | $0B | $46B | $29B | $0B | $0B | $9.03T | $5.57T | $1.77T | $302B | $191B | $214B | $416B | $386B | $20.87T | $72.4T |
| 2049 | $2.25T | $1.52T | $2.34T | $4.58T | $9.24T | $575B | $55B | $36B | $4B | $92B | $165B | $7B | $88B | $112B | $0B | $0B | $48B | $31B | $0B | $0B | $9.24T | $5.81T | $1.84T | $313B | $198B | $221B | $431B | $398B | $21.54T | $75.0T |
| 2050 | $2.33T | $1.58T | $2.42T | $4.75T | $9.45T | $591B | $85B | $37B | $4B | $100B | $165B | $7B | $91B | $118B | $0B | $0B | $50B | $32B | $0B | $0B | $9.45T | $6.06T | $1.90T | $324B | $205B | $229B | $447B | $410B | $22.23T | $77.7T |
| 2051 | $2.41T | $1.63T | $2.51T | $4.93T | $9.72T | $607B | $117B | $38B | $5B | $109B | $165B | $8B | $94B | $123B | $0B | $0B | $53B | $33B | $0B | $0B | $9.72T | $6.32T | $1.97T | $336B | $212B | $238B | $463B | $423B | $22.99T | $80.5T |
| 2052 | $2.50T | $1.69T | $2.60T | $5.12T | $10.00T | $623B | $121B | $40B | $5B | $117B | $165B | $8B | $97B | $129B | $0B | $0B | $55B | $35B | $0B | $0B | $10.00T | $6.59T | $2.04T | $348B | $220B | $246B | $479B | $436B | $23.74T | $83.3T |
| 2053 | $2.59T | $1.75T | $2.69T | $5.32T | $10.28T | $640B | $126B | $41B | $5B | $127B | $165B | $8B | $101B | $134B | $0B | $0B | $58B | $36B | $0B | $0B | $10.28T | $6.86T | $2.11T | $361B | $227B | $255B | $496B | $450B | $24.52T | $86.3T |
| 2054 | $2.68T | $1.81T | $2.78T | $5.52T | $10.57T | $657B | $130B | $43B | $5B | $137B | $165B | $9B | $104B | $140B | $0B | $0B | $60B | $38B | $0B | $0B | $10.57T | $7.14T | $2.19T | $374B | $235B | $264B | $513B | $464B | $25.32T | $89.3T |
| 2055 | $2.77T | $1.88T | $2.88T | $5.73T | $10.87T | $675B | $135B | $44B | $5B | $142B | $165B | $9B | $108B | $137B | $0B | $0B | $59B | $39B | $0B | $0B | $10.87T | $7.43T | $2.26T | $387B | $244B | $273B | $531B | $478B | $26.12T | $92.4T |
| 2056 | $2.87T | $1.94T | $2.98T | $5.93T | $11.17T | $693B | $139B | $46B | $5B | $147B | $165B | $9B | $112B | $134B | $0B | $0B | $58B | $40B | $0B | $0B | $11.17T | $7.74T | $2.34T | $401B | $252B | $282B | $550B | $493B | $26.94T | $95.7T |
| 2057 | $2.97T | $2.01T | $3.09T | $6.14T | $11.48T | $712B | $144B | $47B | $6B | $152B | $165B | $9B | $116B | $132B | $0B | $0B | $56B | $42B | $0B | $0B | $11.48T | $8.05T | $2.43T | $415B | $261B | $292B | $569B | $509B | $27.79T | $99.1T |
| 2058 | $3.08T | $2.08T | $3.20T | $6.36T | $11.80T | $731B | $149B | $49B | $6B | $157B | $165B | $10B | $120B | $129B | $7B | $0B | $55B | $44B | $0B | $0B | $11.80T | $8.38T | $2.51T | $430B | $270B | $303B | $589B | $525B | $28.66T | $102.5T |
| 2059 | $3.18T | $2.15T | $3.31T | $6.58T | $12.13T | $751B | $155B | $51B | $6B | $163B | $165B | $10B | $124B | $127B | $17B | $0B | $54B | $45B | $0B | $0B | $12.13T | $8.73T | $2.60T | $445B | $280B | $313B | $610B | $541B | $29.57T | $106.2T |
| 2060 | $3.30T | $2.23T | $3.43T | $6.81T | $12.47T | $772B | $160B | $52B | $6B | $168B | $165B | $11B | $128B | $124B | $28B | $0B | $53B | $47B | $0B | $0B | $12.47T | $9.09T | $2.69T | $461B | $290B | $324B | $632B | $558B | $30.51T | $109.9T |
| 2061 | $3.41T | $2.31T | $3.55T | $7.05T | $12.82T | $793B | $166B | $54B | $7B | $174B | $165B | $11B | $133B | $122B | $38B | $0B | $52B | $49B | $0B | $0B | $12.82T | $9.46T | $2.79T | $477B | $300B | $336B | $654B | $576B | $31.48T | $113.8T |
| 2062 | $3.53T | $2.39T | $3.67T | $7.30T | $13.17T | $814B | $171B | $56B | $7B | $181B | $165B | $11B | $138B | $119B | $49B | $0B | $51B | $50B | $0B | $0B | $13.17T | $9.85T | $2.88T | $494B | $311B | $348B | $677B | $594B | $32.48T | $117.8T |
| 2063 | $3.66T | $2.47T | $3.80T | $7.56T | $13.54T | $836B | $178B | $58B | $7B | $187B | $165B | $12B | $142B | $117B | $60B | $0B | $50B | $52B | $0B | $0B | $13.54T | $10.25T | $2.99T | $511B | $322B | $360B | $701B | $612B | $33.51T | $121.9T |
| 2064 | $3.79T | $2.56T | $3.93T | $7.83T | $13.91T | $859B | $184B | $60B | $7B | $193B | $165B | $12B | $148B | $114B | $72B | $0B | $49B | $54B | $0B | $0B | $13.91T | $10.67T | $3.09T | $529B | $333B | $373B | $725B | $631B | $34.57T | $126.2T |
| 2065 | $3.92T | $2.65T | $4.07T | $8.10T | $14.30T | $882B | $190B | $62B | $8B | $200B | $165B | $13B | $153B | $112B | $83B | $0B | $48B | $56B | $0B | $0B | $14.30T | $11.11T | $3.20T | $548B | $345B | $386B | $751B | $651B | $35.67T | $130.7T |
| 2066 | $4.06T | $2.75T | $4.22T | $8.39T | $14.69T | $906B | $197B | $64B | $8B | $207B | $165B | $13B | $158B | $110B | $95B | $0B | $47B | $58B | $0B | $0B | $14.69T | $11.56T | $3.31T | $567B | $357B | $399B | $777B | $672B | $36.80T | $135.3T |
| 2067 | $4.20T | $2.84T | $4.36T | $8.68T | $15.10T | $931B | $204B | $67B | $8B | $215B | $165B | $13B | $164B | $108B | $107B | $0B | $46B | $60B | $0B | $0B | $15.10T | $12.04T | $3.43T | $587B | $369B | $413B | $805B | $693B | $37.97T | $140.0T |
| 2068 | $4.35T | $2.94T | $4.52T | $8.99T | $15.51T | $956B | $211B | $69B | $8B | $222B | $165B | $14B | $169B | $106B | $119B | $0B | $45B | $62B | $0B | $0B | $15.51T | $12.53T | $3.55T | $608B | $382B | $428B | $833B | $715B | $39.17T | $145.0T |
| 2069 | $4.50T | $3.05T | $4.68T | $9.30T | $15.94T | $982B | $219B | $71B | $9B | $230B | $165B | $14B | $175B | $103B | $132B | $0B | $44B | $64B | $0B | $0B | $15.94T | $13.05T | $3.68T | $629B | $396B | $443B | $863B | $737B | $40.41T | $150.1T |
| 2070 | $4.66T | $3.15T | $4.84T | $9.63T | $16.38T | $1.01T | $226B | $74B | $9B | $238B | $165B | $15B | $182B | $101B | $145B | $0B | $43B | $66B | $0B | $0B | $16.38T | $13.58T | $3.80T | $651B | $410B | $459B | $893B | $760B | $41.70T | $155.4T |
| 2071 | $4.82T | $3.26T | $5.01T | $9.97T | $16.82T | $1.04T | $234B | $77B | $9B | $246B | $165B | $15B | $188B | $99B | $158B | $0B | $43B | $68B | $0B | $0B | $16.82T | $14.14T | $3.94T | $674B | $424B | $475B | $924B | $784B | $43.02T | $160.8T |
| 2072 | $4.99T | $3.38T | $5.19T | $10.32T | $17.28T | $1.06T | $242B | $79B | $10B | $255B | $165B | $16B | $195B | $97B | $171B | $0B | $42B | $70B | $0B | $0B | $17.28T | $14.72T | $4.08T | $698B | $439B | $491B | $957B | $809B | $44.38T | $166.5T |
| 2073 | $5.17T | $3.50T | $5.37T | $10.69T | $17.76T | $1.09T | $251B | $82B | $10B | $264B | $165B | $17B | $201B | $95B | $185B | $0B | $41B | $72B | $0B | $0B | $17.76T | $15.32T | $4.22T | $722B | $455B | $509B | $991B | $834B | $45.79T | $172.4T |
| 2074 | $5.35T | $3.62T | $5.56T | $11.06T | $18.24T | $1.12T | $260B | $85B | $10B | $273B | $165B | $17B | $209B | $93B | $199B | $0B | $40B | $74B | $0B | $0B | $18.24T | $15.95T | $4.37T | $748B | $471B | $527B | $1.03T | $860B | $47.24T | $178.4T |
| 2075 | $5.54T | $3.75T | $5.76T | $11.45T | $18.73T | $1.15T | $269B | $88B | $11B | $283B | $165B | $18B | $216B | $92B | $213B | $0B | $39B | $77B | $0B | $0B | $18.73T | $16.61T | $4.52T | $774B | $487B | $545B | $1.06T | $887B | $48.74T | $184.7T |
| 2076 | $5.74T | $3.88T | $5.96T | $11.86T | $19.24T | $1.18T | $278B | $91B | $11B | $293B | $165B | $18B | $223B | $90B | $228B | $0B | $38B | $79B | $0B | $0B | $19.24T | $17.29T | $4.68T | $801B | $504B | $564B | $1.10T | $915B | $50.29T | $191.2T |
| 2077 | $5.94T | $4.02T | $6.17T | $12.27T | $19.76T | $1.22T | $288B | $94B | $11B | $303B | $165B | $19B | $231B | $88B | $243B | $0B | $38B | $82B | $0B | $0B | $19.76T | $18.00T | $4.85T | $830B | $522B | $584B | $1.14T | $944B | $51.88T | $197.9T |
| 2078 | $6.15T | $4.16T | $6.39T | $12.71T | $20.29T | $1.25T | $298B | $98B | $12B | $314B | $165B | $20B | $239B | $86B | $259B | $0B | $37B | $84B | $0B | $0B | $20.29T | $18.74T | $5.02T | $859B | $540B | $605B | $1.18T | $974B | $53.53T | $204.9T |
| 2079 | $6.36T | $4.31T | $6.61T | $13.15T | $20.84T | $1.28T | $309B | $101B | $12B | $325B | $165B | $20B | $248B | $84B | $275B | $0B | $36B | $87B | $0B | $0B | $20.84T | $19.51T | $5.20T | $889B | $559B | $626B | $1.22T | $1.00T | $55.22T | $212.1T |
| Year | Interest | Contingency reserve | Deployable balance | External debt |
|---|---|---|---|---|
| 2030 | $1.87T | $49B | $-2.22T | $40.29T |
| 2035 | $2.32T | $59B | $-2.15T | $48.63T |
| 2040 | $2.63T | $70B | $-1.94T | $59.35T |
| 2045 | $2.70T | $85B | $-1.26T | $67.28T |
| 2050 | $2.51T | $101B | $-220B | $70.59T |
| 2055 | $2.13T | $120B | $1.09T | $68.05T |
| 2060 | $1.56T | $143B | $2.83T | $57.42T |
| 2065 | $948B | $170B | $4.81T | $37.48T |
| 2070 | $277B | $202B | $7.21T | $6.41T |
| 2075 | $0B | $240B | $9.64T | $0B |
| 2079 | $0B | $276B | $11.75T | $0B |
Architecture version: v11.0
Scoring version: v11.0, scored end to end by the executed engine (rerun 2026-09-09)
Engine source: computeProjection (governor-ON, statutory Debt Sunset Governor)