{"_readme":["NAA master tables — regenerated at every build from lib/fiscal-engine.ts","via lib/fiscal-master-tables.ts. Revenue and expenditures by category,","by year (2030–2079), in $B and as a fraction of nominal GDP, with the","generating formula and assumptions annotated per row. Additive","identities are asserted by scripts/reconcile-fiscal.ts at every build.","Human-readable rendering: /methodology/master-tables."],"canonVersion":"v10.10","scenarios":{"conservative":{"scenario":"conservative","governor":"on","years":[2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079],"gdpB":[37390.7,38774,40196,41670.7,43200.1,44786.9,46432.6,48134.7,49901,51728.1,53627.8,55600.7,57628.9,59727.1,61894,64116.5,66387.7,68728,71137.3,73620.1,76171.5,78795.9,81500.2,84291.8,87173.5,90151.6,93232.9,96423.3,99722.9,103135.5,106664.8,110314.8,114089.8,117994,122031.7,126207.6,130526.5,134993.1,139612.5,144390.1,149331.1,154441.2,159726.2,165192,170844.9,176691.2,182737.6,188990.9,195458.1,202146.7],"revenue":[{"key":"tcl","label":"Flat payroll tax (28.0%)","flow":"general-fund","formula":"FICA baseline ($2068.957B @2030, GDP-scaled) + conversion-phase × (rate × 42.5% comp-share × GDP − baseline)","assumptions":"Rates are Day-1 effective (retroactive to Jan 1); FICA keeps collecting through the conversion, so the line BLENDS from the current-law baseline on the withholding-mechanics curve [0.7, 0.92, 1, …] — not a policy ramp (v10.6 per Bill). Compensation share of GDP 42.5% [LEGACY, pre-audit]. governor-ON: the workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before this line is computed. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[3563.3,4384.2,4817.5,5011.9,5214.3,5424.8,5634,5850.8,6076.1,6309.5,6509,6714.8,6927,7145.9,7371.8,7604.7,7831.5,8065,8305.5,8553.2,8808.2,9070.9,9341.4,9619.9,9906.8,10202.2,10488.3,10782.4,11084.8,11395.5,11613.1,11833.5,12056.7,12282.8,12511.6,12743.1,12977.2,13214.1,13453.5,13695.4,13939.8,14186.6,14580.7,14985.6,15401.7,15829.4,16301.4,16787.5,17288.1,17803.6],"pctGdp":[0.0953,0.1131,0.1199,0.1203,0.1207,0.1211,0.1213,0.1216,0.1218,0.122,0.1214,0.1208,0.1202,0.1196,0.1191,0.1186,0.118,0.1173,0.1168,0.1162,0.1156,0.1151,0.1146,0.1141,0.1136,0.1132,0.1125,0.1118,0.1112,0.1105,0.1089,0.1073,0.1057,0.1041,0.1025,0.101,0.0994,0.0979,0.0964,0.0949,0.0933,0.0919,0.0913,0.0907,0.0902,0.0896,0.0892,0.0888,0.0884,0.0881]},{"key":"incomeTax","label":"Income tax (PENDING REBASE — calibrated anchor)","flow":"general-fund","formula":"Current-law baseline ($2900B @2030, GDP-scaled) + conversion-phase × ($4400B lower-bracket anchor − baseline) + (top-rate − 40%) × $2200B top-bracket base","assumptions":"PENDING_REBASE / CALIBRATED_ANCHOR. This row is not a completed bracket score. Its three constants appear in no source registry, and measured against CBO's published current-law series it books an Accord-versus-current-law delta of roughly zero — −$314B at FY2030, −$75B at FY2036 — while the aggregate bridge range is entirely positive at +$31B to +$671B, so this line sits below the low end. The replacement structure is assembled in data/income-tax-rebase.ts and is NOT wired; see docs/income-tax-correspondence-pack.md. Same Day-1 blend as payroll (income conversion curve [0.75, 1, …]). The 40% anchor is a revenue-calibration reference, not a public baseline — the public top rate is 52% (corridor 49.0–53.0). governor-ON: the workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before this line is computed. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[3052.5,3497.7,3627.6,3762.5,3902.4,4047.7,4197.4,4352.3,4513.1,4679.4,4820.1,4965,5114.2,5268,5426.3,5589.5,5756.1,5927.8,6104.6,6286.6,6474.1,6667.1,6865.9,7070.7,7281.5,7498.7,7720.5,7948.8,8183.9,8426,8665,8910.8,9163.6,9423.5,9690.7,9965.5,10248.1,10538.7,10837.4,11144.7,11460.6,11785.5,12134,12492.9,12862.3,13242.7,13637.6,14044.3,14463.1,14894.4],"pctGdp":[0.0816,0.0902,0.0902,0.0903,0.0903,0.0904,0.0904,0.0904,0.0904,0.0905,0.0899,0.0893,0.0887,0.0882,0.0877,0.0872,0.0867,0.0862,0.0858,0.0854,0.085,0.0846,0.0842,0.0839,0.0835,0.0832,0.0828,0.0824,0.0821,0.0817,0.0812,0.0808,0.0803,0.0799,0.0794,0.079,0.0785,0.0781,0.0776,0.0772,0.0767,0.0763,0.076,0.0756,0.0753,0.0749,0.0746,0.0743,0.074,0.0737]},{"key":"payrollBaseExtension","label":"Payroll-base extension (pass-through comp)","flow":"general-fund","formula":"$150B at maturity × GDP-scale × min(1, yi/5)","assumptions":"v10.4 Tier-2 #3 avoidance closure: distributive shares of materially-participating pass-through owners are compensation (closes the Gingrich-Edwards split). Doc estimate $100–200B/yr; modeled at $150B midpoint, 5-year phase. [MODEL-DERIVED, pending workbook].","valuesB":[0,22.5,46.6,72.5,100.2,129.9,134.6,139.6,144.7,150,154.5,159.1,163.8,168.7,173.7,178.9,184.3,189.8,195.4,201.2,207.2,213.4,219.8,226.3,233.1,240,247.2,254.6,262.2,270,278,286.3,294.9,303.6,312.7,322,331.6,341.5,351.7,362.2,373,384.1,395.6,407.4,419.5,432,444.9,458.2,471.8,485.9],"pctGdp":[0,0.0006,0.0012,0.0017,0.0023,0.0029,0.0029,0.0029,0.0029,0.0029,0.0029,0.0029,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0026,0.0026,0.0026,0.0026,0.0026,0.0026,0.0026,0.0026,0.0026,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0024,0.0024,0.0024,0.0024,0.0024]},{"key":"vatNet","label":"VAT net of prebate","flow":"general-fund","formula":"max(0, gross − prebate); gross = 52% of GDP × stepped standard rate + 5.6% excess-base × 5% luxury supplement; scheduled prebate = min(expected gross, $362B envelope), shortfalls GF-absorbed","assumptions":"Standard rate steps 0 / 2.5 / 5 / 7.5 / 10% Years 1–5 (CFG.vat.phaseSchedule) — Year 1 standard is 0% by design; the luxury marginal-excess supplement is live from Year 1 (v10.8 per Bill). Prebate never exceeds collections and never phases (prebate identity, v10.7 per Bill). Envelope = population × $1200/adult + $600/child per YEAR ($100 and $50 per month). [Corrected 2026-08-10 — the line said \"per month\" against annual constants, a 12x misread of a $362B envelope.] Luxury excess share of base WORKBOOK-PENDING(v10.8). post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[0,198.5,741.6,1323.8,1947.3,2032.1,2120.1,2211.1,2305.5,2403.2,2474.8,2548.6,2624.6,2702.9,2783.5,2866.5,2952,3040,3130.7,3224,3320.2,3419.2,3521.1,3626.1,3734.3,3845.6,3960.3,4078.4,4200,4325.3,4454.2,4587.1,4723.9,4864.7,5009.8,5159.2,5313,5471.5,5634.6,5802.6,5975.7,6153.9,6337.4,6526.4,6721,6921.4,7127.8,7340.3,7559.2,7784.6],"pctGdp":[0,0.0051,0.0185,0.0318,0.0451,0.0454,0.0457,0.0459,0.0462,0.0465,0.0461,0.0458,0.0455,0.0453,0.045,0.0447,0.0445,0.0442,0.044,0.0438,0.0436,0.0434,0.0432,0.043,0.0428,0.0427,0.0425,0.0423,0.0421,0.0419,0.0418,0.0416,0.0414,0.0412,0.0411,0.0409,0.0407,0.0405,0.0404,0.0402,0.04,0.0398,0.0397,0.0395,0.0393,0.0392,0.039,0.0388,0.0387,0.0385]},{"key":"prepayment","label":"Estate Tax Prepayment Plan","flow":"general-fund","formula":"Derived base model (data/wealth-transfer-base.ts): per wealth band, min(bracket prepayment on band wealth, projected estate liability − prepaid stock) × registry visibility × legal-avoidance retention","assumptions":"v10.10 (2026-07-08 ruling, per Bill): the wealth lines derive from the DFA/SCF band distribution (~1.6M households >$10M, ~$50T at 2030), band-varying mortality (~1.8%/yr blended), CGT-at-death taxable fraction, and the actual Model-3 top-up mechanics at band level — the retired filers × excess × rate seed encoded the SOI-visible base, 4–5× below the registry-implied base. Registry visibility phases 0.55 → 0.95 (Years 1–8+); layer-2 legal avoidance solved so the Year-10 composite reproduces the ruled 75% capture. Output bypasses the aggregate calibration mult. Seed keyframes are workbook-pending (v10.10, tagged in data/wealth-transfer-base.ts).","valuesB":[161.6,191.8,224.4,259.8,290.7,322.1,351.7,381.1,403.6,427.2,452,473,494.6,516.9,540,563.6,587.8,612.7,638.3,664.8,691.9,719.9,748.6,778.8,810.7,843.6,877.7,916.5,958,1002.8,1049,1096.9,1146.4,1197.6,1250.5,1305.3,1361.9,1420.5,1481,1543.7,1608.4,1675.4,1744.7,1816.4,1890.5,1967.2,2046.4,2128.4,2213.2,2300.9],"pctGdp":[0.0043,0.0049,0.0056,0.0062,0.0067,0.0072,0.0076,0.0079,0.0081,0.0083,0.0084,0.0085,0.0086,0.0087,0.0087,0.0088,0.0089,0.0089,0.009,0.009,0.0091,0.0091,0.0092,0.0092,0.0093,0.0094,0.0094,0.0095,0.0096,0.0097,0.0098,0.0099,0.01,0.0101,0.0102,0.0103,0.0104,0.0105,0.0106,0.0107,0.0108,0.0108,0.0109,0.011,0.0111,0.0111,0.0112,0.0113,0.0113,0.0114]},{"key":"corp","label":"Corporate income tax (30%→28%)","flow":"general-fund","formula":"$560B at maturity × GDP-scale × min(1, 0.6 + 0.05·yi)","assumptions":"CORRESPONDENCE DEFECT [2026-08-12]: this note says \"phase-in from the current-law baseline\", but the formula never references a current-law corporate baseline — it is $560B x GDP-scale x a ramp, full stop. Unlike the payroll and income rows, which genuinely blend FROM a stated baseline, this one only looks as though it does. A code/documentation mismatch, not an economic judgment; the rebuild from current-law receipts through the 30% transition to the 28% permanent rate is advisor-lane work. The 2pp transition rate (30→28 Years 1–5) is separate from the book-minimum surcharge (in transition surcharges). [LEGACY, pre-audit]. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[242.9,272.8,304.6,338.3,374.1,412.1,452.4,495,540.2,560,576.7,593.9,611.6,629.8,648.6,668,687.9,708.4,729.5,751.3,773.7,796.8,820.5,845,870.2,896.1,922.8,950.4,978.7,1007.9,1037.9,1068.9,1100.8,1133.6,1167.4,1202.2,1238.1,1275,1313,1352.2,1392.5,1434,1476.8,1520.8,1566.2,1612.9,1661,1710.5,1761.5,1814],"pctGdp":[0.0065,0.007,0.0076,0.0081,0.0087,0.0092,0.0097,0.0103,0.0108,0.0108,0.0108,0.0107,0.0106,0.0105,0.0105,0.0104,0.0104,0.0103,0.0103,0.0102,0.0102,0.0101,0.0101,0.01,0.01,0.0099,0.0099,0.0099,0.0098,0.0098,0.0097,0.0097,0.0096,0.0096,0.0096,0.0095,0.0095,0.0094,0.0094,0.0094,0.0093,0.0093,0.0092,0.0092,0.0092,0.0091,0.0091,0.0091,0.009,0.009]},{"key":"institutionalExcise","label":"Institutional Investment Excise","flow":"general-fund","formula":"$40B at maturity × GDP-scale × min(1, yi/5)","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: the RATE architecture is ruled canon; the $2.5–3T taxable base is not derived. ~1.4% of a $2.5–3T taxable base (after $5M deduction + 24-month operating reserve). Recalibrated 2026-04-30 to v10.2 canon (was $140B, 3.5× over canon).","valuesB":[0,6,12.4,19.3,26.7,34.6,35.9,37.2,38.6,40,41.2,42.4,43.7,45,46.3,47.7,49.1,50.6,52.1,53.7,55.3,56.9,58.6,60.4,62.2,64,65.9,67.9,69.9,72,74.1,76.4,78.6,81,83.4,85.9,88.4,91.1,93.8,96.6,99.5,102.4,105.5,108.6,111.9,115.2,118.6,122.2,125.8,129.6],"pctGdp":[0,0.0002,0.0003,0.0005,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006]},{"key":"roadFee","label":"Road usage fees","flow":"general-fund","formula":"$60B at maturity × GDP-scale × min(1, yi/4)","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: real instrument, underived magnitude. Derive from the FHWA vehicle-, axle- and weight-specific road-cost allocation rather than a national round number. VMT-based replacement for the eroding gas-tax base. [LEGACY, pre-audit].","valuesB":[0,11.2,23.3,36.3,50.1,51.9,53.9,55.8,57.9,60,61.8,63.6,65.5,67.5,69.5,71.6,73.7,75.9,78.2,80.5,82.9,85.4,87.9,90.5,93.2,96,98.9,101.8,104.9,108,111.2,114.5,117.9,121.5,125.1,128.8,132.6,136.6,140.7,144.9,149.2,153.6,158.2,162.9,167.8,172.8,178,183.3,188.7,194.4],"pctGdp":[0,0.0003,0.0006,0.0009,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001]},{"key":"customs","label":"Customs & tariff floor","flow":"general-fund","formula":"CBO current-law series FY2030–36 ($412.427B at FY2030); beyond FY2036 the FY2036 level continues on the GDP path","assumptions":"Restored to CBO's own series 2026-08-12 (advisor request 8). The row previously read $90B × GDP-scale, a $322B/yr understatement of the BASELINE: CBO's February 2026 baseline treats the tariff rates in effect as of 2025-11-20 as continuing permanently. This is emphatically NOT an Accord tax increase — it is the benchmark the Accord is scored against, and any later change in tariff policy is a named delta from CBO rather than a new baseline. Customs never gets a growth rule of its own; past the CBO window it rides GDP from its last sourced level. Alliance-tier gradients are NOT scored here (Alliance Incentive is $0 net; Layer A border adjustments are scored inside carbon).","valuesB":[412.4,405.2,389.3,382.3,381.6,390.1,402.4,417.1,432.4,448.2,464.7,481.8,499.4,517.6,536.3,555.6,575.3,595.6,616.4,637.9,660.1,682.8,706.2,730.4,755.4,781.2,807.9,835.5,864.1,893.7,924.3,955.9,988.6,1022.5,1057.5,1093.6,1131.1,1169.8,1209.8,1251.2,1294,1338.3,1384.1,1431.5,1480.4,1531.1,1583.5,1637.7,1693.7,1751.7],"pctGdp":[0.011,0.0105,0.0097,0.0092,0.0088,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087,0.0087]},{"key":"transitionSurcharges","label":"Business Transition Surcharges (Yrs 1–5)","flow":"general-fund","formula":"$470B × GDP-scale for yi < 5, then 0 (hard sunset Year 6)","assumptions":"Gross-receipts 1.5% net of the $25M small-business exemption (~$410B) + corporate book-minimum +2pp (~$60B). Day-1 enforcement — escape-closures don't phase even though benefits do (directive 6). Funds the dual-running transition years. WORKBOOK-PENDING(v10.6).","valuesB":[339.7,352.3,365.2,378.6,392.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0091,0.0091,0.0091,0.0091,0.0091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"lvs","label":"Land-Value Surcharge","flow":"general-fund","formula":"$110B at terminal rate × min(1, 0.2 + 0.1·yi) × GDP-scale","assumptions":"0.1% Year 1 ramping +0.05%/yr to the 0.5% terminal by Year 9 (v10.5 canon, LAND Act income-tax-adjustment structure). MID + §121 phase out on the same glide path (not separately scored here).","valuesB":[15.9,24.7,34.2,44.3,55.1,66.7,79,92.1,106.1,110,113.3,116.7,120.1,123.7,127.4,131.2,135.1,139.2,143.3,147.6,152,156.5,161.2,166,170.9,176,181.3,186.7,192.2,198,203.9,210,216.2,222.7,229.3,236.1,243.2,250.4,257.9,265.6,273.5,281.7,290.1,298.7,307.6,316.8,326.3,336,346,356.3],"pctGdp":[0.0004,0.0006,0.0009,0.0011,0.0013,0.0015,0.0017,0.0019,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018]},{"key":"wealthTransferSettlement","label":"Wealth-transfer settlement (estate residual + accession + GST)","flow":"general-fund","formula":"Derived base model: deaths × band liability (post-CGT, spousal-deferral blended) − prepaid credit, + flat-5% accession on post-estate receipts net of per-heir exemptions, + derived GST on the 7% skip share — each × visibility × legal-avoidance retention","assumptions":"v10.10 (2026-07-08 ruling, per Bill): all three components computed on the same derived year-path as the prepayment (no dollar seeds; reconcile grep-guards the retired placeholder). Estate residual shrinks over time as the prepaid stock builds — the transition front-load emerges from the mechanics, not a tuned constant. Steady-state identity asserted: statutory flow + residual − Δ(prepaid stock) = deaths × liability. Prepayment and estate residual are ONE liability on two clocks — never read the two rows as additive dynasty extraction. Seed keyframes are workbook-pending (v10.10, tagged in data/wealth-transfer-base.ts).","valuesB":[89.8,103.2,117,131.1,141.9,152.1,160.7,168.6,175.2,182,188.8,193.7,198.7,203.7,208.8,213.9,219.2,224.6,230.2,236,241.9,248.1,254.4,260.9,267.6,274.5,281.6,289.1,296.7,304.6,312.7,321,329.6,338.4,347.5,356.9,366.5,377.1,388.1,399.5,411.3,423.5,435.9,448.7,462.5,476.8,491.6,506.9,522.7,538.9],"pctGdp":[0.0024,0.0027,0.0029,0.0031,0.0033,0.0034,0.0035,0.0035,0.0035,0.0035,0.0035,0.0035,0.0034,0.0034,0.0034,0.0033,0.0033,0.0033,0.0032,0.0032,0.0032,0.0031,0.0031,0.0031,0.0031,0.003,0.003,0.003,0.003,0.003,0.0029,0.0029,0.0029,0.0029,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027]},{"key":"minorStreamsCombined","label":"Minor streams combined (MARL, buyback, FTT, interchange…)","flow":"general-fund","formula":"$115B at maturity × min(1, (yi+1)/5) × GDP-scale","assumptions":"Each individually < ~$40B/yr: MARL (100% General Fund, v10.6 per Bill), 4% stock-buyback excise, health-risk excises, 0.10% financial-transactions tax, interchange. WORKBOOK-PENDING(v10.6).","valuesB":[16.6,34.5,53.6,74.1,96,99.6,103.2,107,110.9,115,118.4,122,125.6,129.3,133.2,137.2,141.3,145.5,149.8,154.3,158.9,163.6,168.5,173.5,178.7,184,189.5,195.2,201,207,213.2,219.5,226.1,232.8,239.7,246.9,254.2,261.8,269.6,277.7,286,294.5,303.3,312.3,321.6,331.2,341.1,351.3,361.7,372.5],"pctGdp":[0.0004,0.0009,0.0013,0.0018,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0018]},{"key":"tippedCompliance","label":"Tipped-income compliance","flow":"memo","formula":"$20B × GDP-scale (no phase)","assumptions":"QUARANTINED — PRESENTED AS MEMO, NOT SCORED [BILL 2026-08-20]. This row does not enter General Fund receipts: the engine adds it and removes it again via quarantinedFromScore. Until 2026-08-20 it was published as a general-fund row, so the table read as though it scored while revCalibration silently absorbed the difference under an avoidance-and-compliance label. Quarantine is not deletion — the row survives so the archaeology does, and it leaves the set by being decomposed, never by being argued out of it. FedCard rails close the cash-tip reporting gap. [LEGACY, pre-audit].","valuesB":[14.5,15,15.5,16.1,16.7,17.3,18,18.6,19.3,20,20.6,21.2,21.8,22.5,23.2,23.9,24.6,25.3,26.1,26.8,27.6,28.5,29.3,30.2,31.1,32,33,33.9,35,36,37.1,38.2,39.3,40.5,41.7,42.9,44.2,45.5,46.9,48.3,49.7,51.2,52.7,54.3,55.9,57.6,59.3,61.1,62.9,64.8],"pctGdp":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003]},{"key":"marketCorrections","label":"Market-correction excises","flow":"memo","formula":"$80B at maturity × GDP-scale × min(1, yi/6)","assumptions":"QUARANTINED — PRESENTED AS MEMO, NOT SCORED [BILL 2026-08-20]. This row does not enter General Fund receipts: the engine adds it and removes it again via quarantinedFromScore. Until 2026-08-20 it was published as a general-fund row, so the table read as though it scored while revCalibration silently absorbed the difference under an avoidance-and-compliance label. Quarantine is not deletion — the row survives so the archaeology does, and it leaves the set by being decomposed, never by being argued out of it. Externality pricing outside carbon (flood-insurance actuarial floor, congestion, speculative-turnover components). [LEGACY, pre-audit].","valuesB":[0,10,20.7,32.2,44.5,57.7,71.8,74.4,77.2,80,82.4,84.8,87.4,90,92.7,95.4,98.3,101.2,104.2,107.3,110.5,113.8,117.2,120.7,124.3,128,131.8,135.8,139.8,144,148.3,152.7,157.3,161.9,166.8,171.7,176.9,182.1,187.6,193.2,198.9,204.9,211,217.3,223.7,230.4,237.3,244.4,251.6,259.1],"pctGdp":[0,0.0003,0.0005,0.0008,0.001,0.0013,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013]},{"key":"vatGross","label":"VAT gross (memo — before prebate)","flow":"memo","formula":"Base × stepped rate + luxury marginal-excess supplement","assumptions":"Counted in the General Fund only net of prebate; shown gross so the prebate identity is visible. Year 1 gross ≈ $45–55B is the deliberately narrow luxury list (the first VAT dollar collected is a watch, not groceries).","valuesB":[54.4,560.5,1103.6,1685.8,2309.3,2394.1,2482.1,2573.1,2667.5,2765.2,2847.6,2932.6,3020,3110.1,3202.8,3298.3,3396.7,3498,3602.3,3709.7,3820.3,3934.2,4051.5,4172.4,4296.8,4424.9,4556.9,4692.7,4832.7,4976.8,5125.2,5278,5435.4,5597.5,5764.4,5936.3,6113.3,6295.6,6483.4,6676.7,6875.8,7080.8,7292,7509.4,7733.4,7964,8201.5,8446,8697.9,8957.3],"pctGdp":[0.0015,0.0145,0.0275,0.0405,0.0535,0.0535,0.0535,0.0535,0.0535,0.0535,0.0531,0.0527,0.0524,0.0521,0.0517,0.0514,0.0512,0.0509,0.0506,0.0504,0.0502,0.0499,0.0497,0.0495,0.0493,0.0491,0.0489,0.0487,0.0485,0.0483,0.048,0.0478,0.0476,0.0474,0.0472,0.047,0.0468,0.0466,0.0464,0.0462,0.046,0.0458,0.0457,0.0455,0.0453,0.0451,0.0449,0.0447,0.0445,0.0443]},{"key":"prebate","label":"VAT prebate (memo — pass-through)","flow":"memo","formula":"scheduled: min(expected VAT gross, $362B envelope)","assumptions":"Pass-through, not spending and not a trust (directive 12 category 3). Scheduled commitment, not a residual: the ramp scales with the rate ladder (caps are ceilings, not day-one entitlements); realized shortfalls are GF-absorbed, never cut from households ([BILL 2026-07-27]).","valuesB":[54.4,362,362,362,362,362,362,362,362,362,372.8,383.9,395.4,407.1,419.3,431.8,444.7,457.9,471.6,485.6,500.1,515,530.4,546.2,562.5,579.3,596.6,614.3,632.7,651.5,671,691,711.6,732.8,754.6,777.1,800.3,824.2,848.8,874.1,900.1,927,954.6,983.1,1012.4,1042.6,1073.7,1105.7,1138.7,1172.6],"pctGdp":[0.0015,0.0093,0.009,0.0087,0.0084,0.0081,0.0078,0.0075,0.0073,0.007,0.007,0.0069,0.0069,0.0068,0.0068,0.0067,0.0067,0.0067,0.0066,0.0066,0.0066,0.0065,0.0065,0.0065,0.0065,0.0064,0.0064,0.0064,0.0063,0.0063,0.0063,0.0063,0.0062,0.0062,0.0062,0.0062,0.0061,0.0061,0.0061,0.0061,0.006,0.006,0.006,0.006,0.0059,0.0059,0.0059,0.0059,0.0058,0.0058]},{"key":"targetedReceipts","label":"Targeted receipts (carbon pool + parity surcharge)","flow":"targeted","formula":"$320B carbon stipend-pool + Climate Trust inflows × min(1, yi/6) × GDP-scale + formula-derived Employer Parity Surcharge (~$93B at 1.75M intake)","assumptions":"Carbon revenue NEVER enters the General Fund: at/below $160/ton it is rebated as the Energy Stipend (Day-1 pass-through, rural ×1.25 uplift), above the cap it flows to the Climate Adaptation Trust. Parity surcharge revenue pools nationally for host communities — targeted, not ring-fenced. Surcharge per worker: W − W/(1+r), summed over the nine-cohort residency mix (v10.7 per Bill's R-5 ruling).","valuesB":[67.1,109.6,155.1,203.7,255.7,311.3,370.6,384.2,398.3,412.9,428,443.8,460,476.7,494,511.8,529.9,548.6,567.8,587.6,608,628.9,650.5,672.8,695.8,719.6,744.2,769.6,796,823.2,851.4,880.5,910.6,941.8,974,1007.4,1041.8,1077.5,1114.4,1152.5,1191.9,1232.7,1274.9,1318.5,1363.7,1410.3,1458.6,1508.5,1560.1,1613.5],"pctGdp":[0.0018,0.0028,0.0039,0.0049,0.0059,0.007,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008,0.008]},{"key":"trustReceipts","label":"SS Trust redemptions — intragovernmental, not a receipt","flow":"intragovernmental","formula":"$350B × 1.03^yi for yi ≤ 2, then 0","assumptions":"MEMO ONLY as of 2026-08-12 [H1-P01]. Intragovernmental financing: CBO holds that a trust redemption has no net effect on revenues, outlays, the deficit or borrowing needs, because the cash still comes from taxes or from borrowing from the public. Previously added to unified receipts AND to the deployable balance while trust obligations sat at zero, so $1.0818T of FY2030-32 redemptions reduced modelled debt outright. The existing Trust still draws down on the present path — neither stretched nor raided (Bill's N6 ruling); OASI depletes Q4 2032 per the 2026 Trustees Report, after which the General Fund carries SS permanently.","valuesB":[350,360.5,371.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0094,0.0093,0.0092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"revCalibration","label":"Avoidance / compliance calibration (−)","flow":"adjustment","formula":"General Fund total = (Σ SCORING streams × scenario revenue multiplier + explicit-capture streams) × scenario spread; this row is the difference","assumptions":"Most streams above are HONEST GROSSES — full statutory bases with no behavioral offset — so a single calibration factor (central 0.7806; conservative may not exceed central per the v10.7 honesty rule) carries the avoidance/compliance/interaction haircut until per-stream cited haircuts replace it (R5). v10.9 first R5 tranche: the Estate Tax Prepayment and wealth-transfer-settlement streams now carry EXPLICIT cited captures (data/wealth-compliance.ts) and are excluded from the aggregate multiplier. The conservative/optimistic revenue spread (±7.9%, tapering to 0 after the transition decade) is also folded into this row. Solved against Year-10 workbook anchors, asserted by reconcile-fiscal. CORRECTED 2026-08-20: this row also carried the $100B/yr of QUARANTINED streams, which are not avoidance or compliance at all. They are now memo rows and excluded from the scoring subtotal, so this row means only what its label says.","valuesB":[-1864,-2268.2,-2605.8,-2908.2,-3128.7,-3103.3,-3169.3,-3234.2,-3300.3,-3359,-3336.2,-3308.6,-3410.1,-3514.6,-3622.4,-3733.4,-3844.7,-3959.4,-4077.4,-4199,-4324.3,-4453.2,-4586,-4722.8,-4863.6,-5008.6,-5153.8,-5303.2,-5456.9,-5615,-5777.7,-5945.2,-6117.5,-6294.7,-6477.2,-6664.9,-6867.8,-7092.1,-7323.5,-7562.2,-7808.5,-8062.5,-8324.5,-8594.7,-8873.4,-9160.8,-9455.2,-9758.7,-10071.5,-10394],"pctGdp":[-0.0499,-0.0585,-0.0648,-0.0698,-0.0724,-0.0693,-0.0683,-0.0672,-0.0661,-0.0649,-0.0622,-0.0595,-0.0592,-0.0588,-0.0585,-0.0582,-0.0579,-0.0576,-0.0573,-0.057,-0.0568,-0.0565,-0.0563,-0.056,-0.0558,-0.0556,-0.0553,-0.055,-0.0547,-0.0544,-0.0542,-0.0539,-0.0536,-0.0533,-0.0531,-0.0528,-0.0526,-0.0525,-0.0525,-0.0524,-0.0523,-0.0522,-0.0521,-0.052,-0.0519,-0.0518,-0.0517,-0.0516,-0.0515,-0.0514]}],"obligations":[{"key":"defense","label":"Defense","flow":"general-fund","formula":"2.9% of nominal GDP","assumptions":"Held at a constant GDP share across the horizon (CBO-baseline convention). [LEGACY, pre-audit].","valuesB":[1084.3,1124.4,1165.7,1208.4,1252.8,1298.8,1346.5,1395.9,1447.1,1500.1,1555.2,1612.4,1671.2,1732.1,1794.9,1859.4,1925.2,1993.1,2063,2135,2209,2285.1,2363.5,2444.5,2528,2614.4,2703.8,2796.3,2892,2990.9,3093.3,3199.1,3308.6,3421.8,3538.9,3660,3785.3,3914.8,4048.8,4187.3,4330.6,4478.8,4632.1,4790.6,4954.5,5124,5299.4,5480.7,5668.3,5862.3],"pctGdp":[0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029]},{"key":"nondefDiscretionary","label":"Non-defense discretionary","flow":"general-fund","formula":"2.5% of nominal GDP","assumptions":"Constant GDP share (CBO-baseline convention). [LEGACY, pre-audit].","valuesB":[934.8,969.4,1004.9,1041.8,1080,1119.7,1160.8,1203.4,1247.5,1293.2,1340.7,1390,1440.7,1493.2,1547.3,1602.9,1659.7,1718.2,1778.4,1840.5,1904.3,1969.9,2037.5,2107.3,2179.3,2253.8,2330.8,2410.6,2493.1,2578.4,2666.6,2757.9,2852.2,2949.8,3050.8,3155.2,3263.2,3374.8,3490.3,3609.8,3733.3,3861,3993.2,4129.8,4271.1,4417.3,4568.4,4724.8,4886.5,5053.7],"pctGdp":[0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025]},{"key":"otherMandatoryResidual","label":"Other mandatory (net of named displacement)","flow":"general-fund","formula":"$800B baseline × GDP-scale − named displacement (currently $0) × UCA phase","assumptions":"The $310B aggregate displacement is RETIRED as a scored line [H1-P02, 2026-08-12] — Bill rejected the aggregate strip as an accounting method in the Step-1 freeze, and it was never decomposed, so the saving could not be checked against the programmes it claimed to displace. Displacement is now scored per named programme, each at ZERO until derived from its current-law line with a source and a transition year; SNAP, TANF and SSI stay in the baseline. The $800B baseline itself is also under review — it is a single calibration figure, not a crosswalk to CBO mandatory categories.","valuesB":[543,544.7,545.7,565.8,586.5,608.1,630.4,653.5,677.5,702.3,731.7,762.2,793.6,826,859.5,893.9,929,965.2,1002.5,1040.9,1080.3,1120.9,1162.7,1205.9,1250.5,1296.5,1344.2,1393.5,1444.6,1497.3,1551.9,1608.4,1666.8,1727.1,1789.6,1854.2,1921,1990,2061.5,2135.4,2211.8,2290.8,2372.5,2457.1,2544.5,2634.9,2728.4,2825.1,2925.2,3028.6],"pctGdp":[0.0145,0.014,0.0136,0.0136,0.0136,0.0136,0.0136,0.0136,0.0136,0.0136,0.0136,0.0137,0.0138,0.0138,0.0139,0.0139,0.014,0.014,0.0141,0.0141,0.0142,0.0142,0.0143,0.0143,0.0143,0.0144,0.0144,0.0145,0.0145,0.0145,0.0145,0.0146,0.0146,0.0146,0.0147,0.0147,0.0147,0.0147,0.0148,0.0148,0.0148,0.0148,0.0149,0.0149,0.0149,0.0149,0.0149,0.0149,0.015,0.015]},{"key":"ssBenefits","label":"Social Security 2.0 benefits","flow":"general-fund","formula":"$2000B @2030 × (1 + 2.5%·yi) — demographic growth, NOT GDP-scaled","assumptions":"Booked ONCE in the General Fund (v10.5/v10.6: no payroll carve-out, no fake trust pair). Boomer-cohort growth is scheduled and predictable — a baseline appropriation, not a triggered governor.","valuesB":[2000,2050,2100,2150,2200,2250,2300,2350,2400,2450,2500,2550,2600,2650,2700,2750,2800,2850,2900,2950,3000,3050,3100,3150,3200,3250,3300,3350,3400,3450,3500,3550,3600,3650,3700,3750,3800,3850,3900,3950,4000,4050,4100,4150,4200,4250,4300,4350,4400,4450],"pctGdp":[0.0535,0.0529,0.0522,0.0516,0.0509,0.0502,0.0495,0.0488,0.0481,0.0474,0.0466,0.0459,0.0451,0.0444,0.0436,0.0429,0.0422,0.0415,0.0408,0.0401,0.0394,0.0387,0.038,0.0374,0.0367,0.0361,0.0354,0.0347,0.0341,0.0335,0.0328,0.0322,0.0316,0.0309,0.0303,0.0297,0.0291,0.0285,0.0279,0.0274,0.0268,0.0262,0.0257,0.0251,0.0246,0.0241,0.0235,0.023,0.0225,0.022]},{"key":"vhaeNetGF","label":"Distributed Healthcare (incremental federal cash)","flow":"general-fund","formula":"Through FY2036: Step-10 DH gross (a share of CBO GDP on the ruled enrolment curve) − the SUM OF NAMED folded streams. After FY2036: the budget identity, NAA counted federal health − CBO current-law major health","assumptions":"CORRECTED 2026-08-17. This row previously described the retired construction — a dollar basis (central $6,300B) × capacity phase, less an aggregate capture stated at a 2039 reference. Step 10 was wired 2026-08-13 and that is not what the engine computes. TWO REGIMES: through FY2036 the named transition machinery governs — which programme folds, on which schedule, as its beneficiaries actually move — with Medicaid capture as medical Medicaid alone (the custodial LTSS residual has fold factor permanently zero), Medicare entering as NET federal cash, and ACA as outlays only. After the fold completes the identity governs, against CBO's published extended baseline; the residual Medicaid LTSS sits inside both sides and cancels, so no invented post-2036 service split can drive the debt score. NO max(0, ·) FLOOR: incremental health may legitimately go negative, which is a baseline outlay SAVING and never negative healthcare consumption. Employer-premium flows are never federal health capture — canon routes them to wages, taxed as compensation. The scenario toggle is now a BAND over the Step-10 service-boundary interval (low/mid/high), not a dollar basis. The $6,300B figure survives only as FEDERAL_CASH_BASIS, an FY2036 federal cash marker at 13.487% of that year's GDP — never the national-spending basis [BILL 2026-08-17]. TOTAL system cost including the legacy overlap is charted at /scoring/detail: during Years 1–3 the country pays MORE than the status quo because both systems run.","valuesB":[457.9,1438.1,2082.1,2462,2774.1,3099.2,3142.9,3253.2,3318.3,3384.1,3457.1,3527.7,3601.9,3680.8,3764.5,3852.1,3939.5,4032.4,4127.7,4224.9,4328.2,4433.7,4544,4661.4,4783.9,4903.9,5028.3,4941.4,5054.7,5169.5,5285.9,5403.8,5523.1,5643.7,5765.6,5888.7,6013,6138.3,6264.6,6391.7,6519.5,6648,6776.8,6906,7035.4,7164.7,7293.9,7422.6,7550.7,7678],"pctGdp":[0.0122,0.0371,0.0518,0.0591,0.0642,0.0692,0.0677,0.0676,0.0665,0.0654,0.0645,0.0634,0.0625,0.0616,0.0608,0.0601,0.0593,0.0587,0.058,0.0574,0.0568,0.0563,0.0558,0.0553,0.0549,0.0544,0.0539,0.0512,0.0507,0.0501,0.0496,0.049,0.0484,0.0478,0.0472,0.0467,0.0461,0.0455,0.0449,0.0443,0.0437,0.043,0.0424,0.0418,0.0412,0.0405,0.0399,0.0393,0.0386,0.038]},{"key":"uca","label":"Universal Child Allowance","flow":"general-fund","formula":"73M children × rank-weighted monthly base × 12 × phase (50/75/100%)","assumptions":"Rank shares 0.45/0.33/0.22; base rates are INTERNAL parameters (user-facing copy uses the 'beginning at $800/mo' convention). Envelope ratified ~$360B/yr at full phase (v10.6). NO acceleration mechanism of any kind (v10.7 per Bill — the trigger was never authorized). Post-2040 child-cohort drift +0.5%/yr.","valuesB":[180.9,271.3,361.7,361.7,361.7,361.7,361.7,361.7,361.7,361.7,363.6,365.4,367.2,369,370.9,372.7,374.6,376.5,378.4,380.2,382.2,384.1,386,387.9,389.9,391.8,393.8,395.7,397.7,399.7,401.7,403.7,405.7,407.7,409.8,411.8,413.9,416,418,420.1,422.2,424.3,426.5,428.6,430.7,432.9,435.1,437.2,439.4,441.6],"pctGdp":[0.0048,0.007,0.009,0.0087,0.0084,0.0081,0.0078,0.0075,0.0072,0.007,0.0068,0.0066,0.0064,0.0062,0.006,0.0058,0.0056,0.0055,0.0053,0.0052,0.005,0.0049,0.0047,0.0046,0.0045,0.0043,0.0042,0.0041,0.004,0.0039,0.0038,0.0037,0.0036,0.0035,0.0034,0.0033,0.0032,0.0031,0.003,0.0029,0.0028,0.0027,0.0027,0.0026,0.0025,0.0025,0.0024,0.0023,0.0022,0.0022]},{"key":"babyBonds","label":"Baby Bonds (cash outflow from 2048)","flow":"general-fund","formula":"0 through 2047 (accrual only); $19B/$38B/$57B/$76B ramp 2048–2051+ × GDP-scale","assumptions":"Option C: quarterly vesting ages 18–21; first cohort (born 2030) reaches 18 in 2048. No federal cash leaves during accumulation.","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.1,54.1,83.9,115.8,119.7,123.8,128.1,132.5,137,141.7,146.5,151.5,156.7,162.1,167.6,173.4,179.3,185.4,191.8,198.3,205.1,212.1,219.4,226.9,234.7,242.7,251,259.6,268.5,277.7,287.2,297],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0004,0.0007,0.0011,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"childcare","label":"Childcare Plan (Capability Core)","flow":"general-fund","formula":"Accord operating share $24.9B at maturity × ten-year slot ramp, plus $56.3B one-time capital across Years 3–10, × GDP-scale","assumptions":"Read from CFG.CHILDCARE (50/25/25 split — the Accord carries half of the NEW slots only; $19.2–30.5B/yr operating, $43.5–69B capital). Years 1–2 run on federal anchor-site conversions (38 USC 7809) + FFN navigators only; private-center capex deferred to Year 3 (v10.7 per Bill's Part-6.4 ruling — not competing with the healthcare buildout for construction labor).","valuesB":[0.9,1.9,9.3,12.7,16.2,20.1,24.2,27.4,29.8,31.9,25.8,26.7,27.7,28.7,29.7,30.8,31.9,33,34.2,35.4,36.6,37.9,39.2,40.5,41.9,43.3,44.8,46.3,47.9,49.5,51.2,53,54.8,56.7,58.6,60.6,62.7,64.9,67.1,69.4,71.7,74.2,76.7,79.4,82.1,84.9,87.8,90.8,93.9,97.1],"pctGdp":[0,0,0.0002,0.0003,0.0004,0.0004,0.0005,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005]},{"key":"education","label":"Education","flow":"general-fund","formula":"$3B attributed × min(1, yi/4) × GDP-scale","assumptions":"SPLIT [BILL 2026-08-20]. The row was a $60B envelope with exactly ONE named component — National Service Academy System standup at ~$2.5–3.5B/yr steady state — and roughly $56.5B with no named programme, which made a 95%-unattributed row closer to a phantom envelope than to an instrument. Only the attributed component scores. The remainder is HELD UNSCORED pending named-programme derivation (EDUCATION_UNATTRIBUTED_HELD_B): not deleted, because the open question survives with it, and not carried as a generic education bucket.","valuesB":[0,0.6,1.2,1.8,2.5,2.6,2.7,2.8,2.9,3,3.1,3.2,3.3,3.5,3.6,3.7,3.9,4,4.1,4.3,4.4,4.6,4.7,4.9,5.1,5.2,5.4,5.6,5.8,6,6.2,6.4,6.6,6.8,7.1,7.3,7.6,7.8,8.1,8.4,8.7,9,9.3,9.6,9.9,10.2,10.6,11,11.3,11.7],"pctGdp":[0,0,0,0,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001]},{"key":"skillsWallet","label":"Skills Wallet","flow":"general-fund","formula":"$80B terminal × capacity-stretch fraction × GDP-scale","assumptions":"Flat $1K/yr accrual, $20K lifetime cap (v9.1c), forfeit at 55. No doubling / no acceleration (v10.4 — Productivity Turbo's multiplier is retired).","valuesB":[2.3,4.8,7.5,10.3,13.4,16.6,20.1,23.8,27.8,32,36.5,41.3,46.3,51.7,57.4,63.5,69.8,76.5,83.6,91.1,99,107.2,116,125.1,134.8,139.4,144.2,149.1,154.2,159.5,165,170.6,176.4,182.5,188.7,195.2,201.9,208.8,215.9,223.3,230.9,238.9,247,255.5,264.2,273.3,282.6,292.3,302.3,312.6],"pctGdp":[0.0001,0.0001,0.0002,0.0002,0.0003,0.0004,0.0004,0.0005,0.0006,0.0006,0.0007,0.0007,0.0008,0.0009,0.0009,0.001,0.0011,0.0011,0.0012,0.0012,0.0013,0.0014,0.0014,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"communityRails","label":"Community rails (Civic Response Network)","flow":"general-fund","formula":"$165B envelope × rails phase [0.11, 0.23, 0.41, 0.61, …]; flat nominal post-2040","assumptions":"COMPASS-directed tract-level investment; outcomes scale linearly with the envelope.","valuesB":[13.1,28.4,52.6,81.1,108.9,130,148.1,153.5,159.2,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165],"pctGdp":[0.0004,0.0007,0.0013,0.0019,0.0025,0.0029,0.0032,0.0032,0.0032,0.0032,0.0031,0.003,0.0029,0.0028,0.0027,0.0026,0.0025,0.0024,0.0023,0.0022,0.0022,0.0021,0.002,0.002,0.0019,0.0018,0.0018,0.0017,0.0017,0.0016,0.0015,0.0015,0.0014,0.0014,0.0014,0.0013,0.0013,0.0012,0.0012,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0008,0.0008]},{"key":"dcfCompass","label":"COMPASS / National Statistics Board","flow":"general-fund","formula":"$5B × GDP-scale","assumptions":"Quarterly county/tract shortage-indicator publication.","valuesB":[3.6,3.7,3.9,4,4.2,4.3,4.5,4.7,4.8,5,5.2,5.4,5.6,5.8,6,6.2,6.4,6.6,6.9,7.1,7.4,7.6,7.9,8.1,8.4,8.7,9,9.3,9.6,10,10.3,10.7,11,11.4,11.8,12.2,12.6,13,13.5,14,14.4,14.9,15.4,16,16.5,17.1,17.7,18.3,18.9,19.5],"pctGdp":[0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001]},{"key":"adminOps","label":"Administrative operations","flow":"general-fund","formula":"$85B × GDP-scale","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: real instrument, underived magnitude — no component breakdown exists. FedCard, Post Office 2.0 operations, program administration at steady state (standup capital is in transition costs).","valuesB":[61.4,63.7,66.1,68.5,71,73.6,76.3,79.1,82,85,88.1,91.4,94.7,98.1,101.7,105.4,109.1,112.9,116.9,121,125.2,129.5,133.9,138.5,143.2,148.1,153.2,158.4,163.9,169.5,175.3,181.3,187.5,193.9,200.5,207.4,214.5,221.8,229.4,237.3,245.4,253.8,262.5,271.4,280.7,290.3,300.3,310.6,321.2,332.2],"pctGdp":[0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016]},{"key":"infrastructureBacklog","label":"Infrastructure backlog (GF ledger)","flow":"general-fund","formula":"$140B terminal × stretch fraction (25-yr default) × post-buildout decay to 40% maintenance floor","assumptions":"General Fund ledger of the Two-Ledger Principle: 25-year buildout, statutory floor 0.45% GDP (Years 1–25), clears ~75% of the ASCE backlog. Climate-driven work is on the Trust ledger, not here (cause-of-need rule).","valuesB":[4,8.4,13.1,18,23.4,29.1,35.2,41.7,48.6,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0004,0.0005,0.0006,0.0008,0.0009,0.001,0.0011,0.0011,0.0012,0.0013,0.0013,0.0014,0.0014,0.0014,0.0015,0.0015,0.0015,0.0015,0.0016,0.0016,0.0016,0.0016,0.0015,0.0014,0.0014,0.0013,0.0012,0.0012,0.0011,0.001,0.001,0.0009,0.0009,0.0008,0.0008,0.0008,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004]},{"key":"gridHardening","label":"Grid hardening (GF share)","flow":"general-fund","formula":"$60B terminal × stretch × decay","assumptions":"Black-Sky hardening → GF ledger; sea-rise substation work → Climate Trust (cause-of-need rule).","valuesB":[1.7,3.6,5.6,7.7,10,12.5,15.1,17.9,20.8,24,26.4,28.8,31.2,33.6,36,38.4,40.8,43.2,45.6,48,50.4,52.8,55.2,57.6,60,58.8,57.6,56.5,55.3,54.2,53.2,52.1,51,50,49,48,47.1,46.1,45.2,44.3,43.4,42.6,41.7,40.9,40.1,39.3,38.5,37.7,36.9,36.2],"pctGdp":[0,0.0001,0.0001,0.0002,0.0002,0.0003,0.0003,0.0004,0.0004,0.0005,0.0005,0.0005,0.0005,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"dignityFloor","label":"SS Dignity Floor supplement","flow":"general-fund","formula":"(5.5M + cohort drift) retirees × ($1,150 − $953 avg PIA) × 12 — full from Year 1","assumptions":"No phase-in, General Fund funded (v10.6, Bill's N3 ruling): ~$13B Year 1. Retiree cohort grows 0.3M/yr, +1.5%/yr post-2040.","valuesB":[13,13.7,14.4,15.1,15.8,16.5,17.3,18,18.7,19.4,20.4,21.4,22.5,23.6,24.7,25.8,27,28.2,29.5,30.7,32,33.4,34.7,36.1,37.5,39,40.5,42,43.6,45.2,46.9,48.5,50.3,52,53.9,55.7,57.6,59.5,61.5,63.6,65.6,67.8,69.9,72.2,74.4,76.8,79.1,81.6,84.1,86.6],"pctGdp":[0.0003,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004]},{"key":"transitionCosts","label":"Transition & implementation costs (Yrs 1–8)","flow":"general-fund","formula":"shape [0.85, 0.95, 1.0, 0.75, …] × $500B peak × GDP-scale, ending Year 8","assumptions":"Dual-running administration during the healthcare cutover, IRS/VAT registration rails, cutover claims tails. FedCard is milestone-paid procurement (v10.7 per Bill's Part-6.5 ruling), which back-loads its share out of Years 1–2. WORKBOOK-PENDING(v10.6).","valuesB":[307.2,356,388.5,302.1,229.7,173.2,112.2,46.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0082,0.0092,0.0097,0.0072,0.0053,0.0039,0.0024,0.001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"offsetCredits","label":"Offset credits (−)","flow":"general-fund","formula":"ZERO — unscored [BILL 2026-08-20]","assumptions":"Reduced uncompensated-care and disproportionate-share outlays as coverage becomes universal. Entered negative — it reduces obligations. CORRECTED 2026-08-17: this row cited \"four credits from the uninsured-first VHA-E pattern\", an architecture retired 2026-08-10 and already on the framing-matrix AVOID list while this line still published it. The $45B is an unsourced round number with no derivation on the record — [LEGACY, pre-audit], and it is on the disposition list with the other legacy rows (derive, retire, or label a budget envelope).","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"vhaeGross","label":"Distributed Healthcare gross (memo)","flow":"memo","formula":"basis × capacity phase × drift — Year-10 gross = published basis exactly","assumptions":"Total federal single-payer payments before netting the folded legacy streams. Shown so the capture identity (net = gross − folded) is visible; reconcile-fiscal asserts Year-10 gross equals the scenario basis.","valuesB":[484.4,1507,2187.2,3293.2,4365.5,5338.2,6015.6,6236.1,6464.9,6701.6,6947.7,7203.3,7466.1,7737.9,8018.7,8306.6,8600.9,8904.1,9216.2,9537.9,9868.4,10208.4,10558.8,10920.4,11293.8,11679.6,12078.8,12492.1,12919.6,13361.7,13819,14291.8,14780.9,15286.7,15809.8,16350.8,16910.4,17489,18087.5,18706.5,19346.6,20008.6,20693.3,21401.5,22133.8,22891.2,23674.6,24484.7,25322.6,26189.1],"pctGdp":[0.013,0.0389,0.0544,0.079,0.1011,0.1192,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296,0.1296]},{"key":"vhaeCaptured","label":"Folded federal legacy health flows (memo)","flow":"memo","formula":"Σ streams (Medicare, federal Medicaid, other federal at 2039 reference) × per-stream fold schedule × drift","assumptions":"Current-law federal health outlays redirecting into the single payer as their populations enroll — Medicare/Medicaid Years 4–6, federal-employee flows Years 1–2. Already netted inside the incremental line above; never counted twice.","valuesB":[26.5,68.9,105.1,831.2,1591.4,2239,2872.7,3252.5,3424.7,3604.4,3786.7,3981,4179.3,4382.2,4589.4,4800.4,5018.2,5239.8,5468.3,5704.8,5944.4,6191.8,6445,6702.9,6967.8,7248.2,7537.9,8053.6,8383.7,8727.4,9085.2,9457.7,9845.6,10249.3,10669.7,11107.4,11563.1,12037.6,12531.5,13045.8,13581.3,14138.8,14719.2,15323.6,15952.8,16607.9,17290.1,18000.3,18739.8,19509.7],"pctGdp":[0.0007,0.0018,0.0026,0.0199,0.0368,0.05,0.0619,0.0676,0.0686,0.0697,0.0706,0.0716,0.0725,0.0734,0.0742,0.0749,0.0756,0.0762,0.0769,0.0775,0.078,0.0786,0.0791,0.0795,0.0799,0.0804,0.0809,0.0835,0.0841,0.0846,0.0852,0.0857,0.0863,0.0869,0.0874,0.088,0.0886,0.0892,0.0898,0.0904,0.0909,0.0915,0.0922,0.0928,0.0934,0.094,0.0946,0.0952,0.0959,0.0965]},{"key":"targetedOutflows","label":"Targeted outflows (Energy Stipend pool etc.)","flow":"targeted","formula":"$300B × min(1, yi/6) × GDP-scale","assumptions":"The pass-through side of the targeted receipts: Energy Stipend delivery (100% from Day 1, rural ×1.25) and host-community draws. Netted against targeted receipts in the deployable balance.","valuesB":[0,37.5,77.7,120.8,167,216.5,269.3,279.2,289.4,300,311,322.5,334.2,346.4,359,371.8,385,398.6,412.6,427,441.8,457,472.7,488.9,505.6,522.8,540.7,559.2,578.3,598.1,618.6,639.8,661.7,684.3,707.7,731.9,757,782.9,809.7,837.4,866.1,895.7,926.3,958,990.8,1024.7,1059.8,1096.1,1133.6,1172.4],"pctGdp":[0,0.001,0.0019,0.0029,0.0039,0.0048,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058,0.0058]},{"key":"oblCalibration","label":"Obligation calibration (±)","flow":"adjustment","formula":"GF obligations = Σ lines × 1.00 calibration × residual drift; this row is the difference","assumptions":"Currently identity (multiplier 1.00, residual drift 0 — the v9.1b per-line growth rates replaced the flat late-years drift). Kept so the additive identity Σ rows = engine GF obligations holds by construction if either knob moves.","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]}],"totals":{"gfReceiptsB":[6030.8,7236.5,8151.7,8926.6,9844.4,10060.4,10556,11073.5,11604.1,12125.6,12639.1,13165.9,13578.8,14004.4,14443.1,14895,15348.5,15815.6,16296.6,16792,17302,17827.3,18368.2,18925.8,19500.9,20093.4,20688.1,21304,21939.6,22595.6,23159,23735.6,24325.7,24929.8,25548,26180.6,26818.2,27455.8,28107.6,28774,29455,30151,31021.7,31917.5,32839.6,33788.6,34802.9,35847.8,36924.1,38032.8],"targetedReceiptsB":[67.1,109.6,155.1,203.7,255.7,311.3,370.6,384.2,398.3,412.9,428,443.8,460,476.7,494,511.8,529.9,548.6,567.8,587.6,608,628.9,650.5,672.8,695.8,719.6,744.2,769.6,796,823.2,851.4,880.5,910.6,941.8,974,1007.4,1041.8,1077.5,1114.4,1152.5,1191.9,1232.7,1274.9,1318.5,1363.7,1410.3,1458.6,1508.5,1560.1,1613.5],"trustReceiptsB":[350,360.5,371.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"unifiedReceiptsB":[6097.9,7346.1,8306.8,9130.4,10100.1,10371.7,10926.7,11457.7,12002.4,12538.4,13067.1,13609.7,14038.8,14481.2,14937.2,15406.7,15878.4,16364.1,16864.4,17379.6,17910,18456.2,19018.7,19598.6,20196.7,20813,21432.3,22073.7,22735.5,23418.8,24010.3,24616.1,25236.4,25871.6,26522,27188,27860,28533.3,29222,29926.5,30646.9,31383.7,32296.6,33236,34203.3,35198.9,36261.5,37356.3,38484.2,39646.3],"gfObligationsB":[5608.2,6882.8,7822.2,8311.1,8750.2,9216,9398,9633,9846.8,10112.7,10380.3,10658.1,10943.7,11239.5,11545.3,11859.4,12177.1,12505.7,12868.2,13240.1,13625.4,14020.5,14398.8,14791.2,15195.7,15587.7,15992,16193.2,16603,17022.9,17453.2,17894,18345.8,18808.7,19283,19769,20266.8,20777,21299.6,21834.9,22383.4,22945.2,23520.6,24110,24713.7,25331.9,25965,26613.3,27277,27956.6],"targetedOutflowsB":[0,37.5,77.7,120.8,167,216.5,269.3,279.2,289.4,300,311,322.5,334.2,346.4,359,371.8,385,398.6,412.6,427,441.8,457,472.7,488.9,505.6,522.8,540.7,559.2,578.3,598.1,618.6,639.8,661.7,684.3,707.7,731.9,757,782.9,809.7,837.4,866.1,895.7,926.3,958,990.8,1024.7,1059.8,1096.1,1133.6,1172.4],"unscoredReserveB":[48.6,50.4,52.3,54.2,56.2,58.2,60.4,62.6,64.9,67.2,69.7,72.3,74.9,77.6,80.5,83.4,86.3,89.3,92.5,95.7,99,102.4,106,109.6,113.3,117.2,121.2,125.4,129.6,134.1,138.7,143.4,148.3,153.4,158.6,164.1,169.7,175.5,181.5,187.7,194.1,200.8,207.6,214.7,222.1,229.7,237.6,245.7,254.1,262.8],"interestB":[1867,1960,2062.6,2123.2,2282,2315.1,2354.4,2378,2387.2,2380.4,2360.3,2353,2308.5,2256.6,2197.3,2130.5,2065.9,1994.1,1914.9,1829.3,1737.2,1659.4,1573.9,1479,1374.5,1259.7,1133.3,995.1,836.2,663.2,475.2,276.6,65.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"deployableB":[-1493.1,-1656.7,-1785.4,-1561.8,-1244,-1528.9,-1256.7,-1000,-694.8,-434.8,-171.2,82.6,251.7,430.7,620.1,821.7,1019.2,1226.4,1421,1626.8,1840.4,2044.9,2289.5,2546,2817.4,3128.8,3441.6,3990.3,4370.7,4775.5,5091.9,5421.5,5766.4,5967.7,6106.3,6247.6,6381.6,6503.3,6626.6,6751.3,6877.5,7005,7293.4,7592.7,7903.8,8227,8600.4,8988.8,9392.9,9813.4],"externalDebtB":[39596.1,41252.8,43038.2,44600,45844,47373,48629.7,49629.7,50324.5,50759.3,50930.5,50848,50596.3,50165.6,49545.5,48723.8,47704.6,46478.2,45057.2,43430.4,41590,39545.1,37255.6,34709.6,31892.2,28763.4,25321.8,21331.5,16960.7,12185.3,7093.4,1671.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},"globalAssumptions":["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 workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before every line is computed. Governor-OFF exists only as the /governance/debt-sunset counterfactual.","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."]},"central":{"scenario":"central","governor":"on","years":[2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079],"gdpB":[37390.7,38812.8,40276.5,41795.9,43373.3,45011.5,46712.1,48473,50302,52196,54167,56216,58325,60509,62767,65086,67459,69907,72430,75033,77711,80469,83314,86254,89292,92435,95690,99060.2,102549.1,106160.9,109899.9,113770.5,117777.5,121925.7,126219.9,130665.4,135267.4,140031.5,144963.4,150069,155354.5,160826,166490.3,172354.1,178424.4,184708.5,191214,197948.5,204920.3,212137.6],"revenue":[{"key":"tcl","label":"Flat payroll tax (28.0%)","flow":"general-fund","formula":"FICA baseline ($2068.957B @2030, GDP-scaled) + conversion-phase × (rate × 42.5% comp-share × GDP − baseline)","assumptions":"Rates are Day-1 effective (retroactive to Jan 1); FICA keeps collecting through the conversion, so the line BLENDS from the current-law baseline on the withholding-mechanics curve [0.7, 0.92, 1, …] — not a policy ramp (v10.6 per Bill). Compensation share of GDP 42.5% [LEGACY, pre-audit]. governor-ON: the workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before this line is computed. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[3559.3,4372.3,4792.9,4973.7,5161.4,5356.4,5558.7,5768.3,5985.9,6211.3,6396.5,6587.3,6783.7,6986,7194.3,7408.9,7616.2,7829.3,8048.3,8273.4,8504.8,8758.4,9019.6,9288.5,9565.5,9850.8,10162.8,10484.7,10719.8,10959.6,11204.2,11432.4,11664.3,11899.9,12139.2,12382.1,12628.7,12879,13133.1,13390.8,13790.1,14201.3,14624.8,15060.9,15510,15972.5,16448.8,16939.3,17444.5,17964.7],"pctGdp":[0.0952,0.1127,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.1181,0.1172,0.1163,0.1155,0.1146,0.1138,0.1129,0.112,0.1111,0.1103,0.1094,0.1088,0.1083,0.1077,0.1071,0.1066,0.1062,0.1058,0.1045,0.1032,0.1019,0.1005,0.099,0.0976,0.0962,0.0948,0.0934,0.092,0.0906,0.0892,0.0888,0.0883,0.0878,0.0874,0.0869,0.0865,0.086,0.0856,0.0851,0.0847]},{"key":"incomeTax","label":"Income tax (PENDING REBASE — calibrated anchor)","flow":"general-fund","formula":"Current-law baseline ($2900B @2030, GDP-scaled) + conversion-phase × ($4400B lower-bracket anchor − baseline) + (top-rate − 40%) × $2200B top-bracket base","assumptions":"PENDING_REBASE / CALIBRATED_ANCHOR. This row is not a completed bracket score. Its three constants appear in no source registry, and measured against CBO's published current-law series it books an Accord-versus-current-law delta of roughly zero — −$314B at FY2030, −$75B at FY2036 — while the aggregate bridge range is entirely positive at +$31B to +$671B, so this line sits below the low end. The replacement structure is assembled in data/income-tax-rebase.ts and is NOT wired; see docs/income-tax-correspondence-pack.md. Same Day-1 blend as payroll (income conversion curve [0.75, 1, …]). The 40% anchor is a revenue-calibration reference, not a public baseline — the public top rate is 52% (corridor 49.0–53.0). governor-ON: the workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before this line is computed. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[3025.2,3468.1,3598.9,3734.7,3875.6,4022,4174,4331.3,4494.8,4664,4803.1,4946.3,5093.8,5245.7,5402.1,5563.2,5727.8,5897.2,6071.6,6251.2,6436.1,6628,6825.6,7029.2,7238.8,7454.6,7678.8,7909.6,8137.8,8372.5,8614,8860.4,9113.8,9374.5,9642.5,9918.3,10201.9,10493.6,10793.6,11102.2,11433.3,11774.2,12125.3,12486.9,12859.2,13242.7,13637.6,14044.3,14463.1,14894.4],"pctGdp":[0.0809,0.0894,0.0894,0.0894,0.0894,0.0894,0.0894,0.0894,0.0894,0.0894,0.0887,0.088,0.0873,0.0867,0.0861,0.0855,0.0849,0.0844,0.0838,0.0833,0.0828,0.0824,0.0819,0.0815,0.0811,0.0806,0.0802,0.0798,0.0794,0.0789,0.0784,0.0779,0.0774,0.0769,0.0764,0.0759,0.0754,0.0749,0.0745,0.074,0.0736,0.0732,0.0728,0.0724,0.0721,0.0717,0.0713,0.0709,0.0706,0.0702]},{"key":"payrollBaseExtension","label":"Payroll-base extension (pass-through comp)","flow":"general-fund","formula":"$150B at maturity × GDP-scale × min(1, yi/5)","assumptions":"v10.4 Tier-2 #3 avoidance closure: distributive shares of materially-participating pass-through owners are compensation (closes the Gingrich-Edwards split). Doc estimate $100–200B/yr; modeled at $150B midpoint, 5-year phase. [MODEL-DERIVED, pending workbook].","valuesB":[0,22.3,46.3,72.1,99.7,129.4,134.2,139.3,144.6,150,154.5,159.1,163.8,168.7,173.7,178.9,184.3,189.8,195.4,201.2,207.2,213.4,219.8,226.3,233.1,240,247.2,254.6,262.2,270,278,286.3,294.9,303.6,312.7,322,331.6,341.5,351.7,362.2,373,384.1,395.6,407.4,419.5,432,444.9,458.2,471.8,485.9],"pctGdp":[0,0.0006,0.0011,0.0017,0.0023,0.0029,0.0029,0.0029,0.0029,0.0029,0.0029,0.0028,0.0028,0.0028,0.0028,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027,0.0026,0.0026,0.0026,0.0026,0.0026,0.0026,0.0026,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0024,0.0024,0.0024,0.0024,0.0024,0.0024,0.0024,0.0024,0.0023,0.0023,0.0023,0.0023,0.0023]},{"key":"vatNet","label":"VAT net of prebate","flow":"general-fund","formula":"max(0, gross − prebate); gross = 52% of GDP × stepped standard rate + 5.6% excess-base × 5% luxury supplement; scheduled prebate = min(expected gross, $362B envelope), shortfalls GF-absorbed","assumptions":"Standard rate steps 0 / 2.5 / 5 / 7.5 / 10% Years 1–5 (CFG.vat.phaseSchedule) — Year 1 standard is 0% by design; the luxury marginal-excess supplement is live from Year 1 (v10.8 per Bill). Prebate never exceeds collections and never phases (prebate identity, v10.7 per Bill). Envelope = population × $1200/adult + $600/child per YEAR ($100 and $50 per month). [Corrected 2026-08-10 — the line said \"per month\" against annual constants, a 12x misread of a $362B envelope.] Luxury excess share of base WORKBOOK-PENDING(v10.8). post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[0,199.1,743.8,1328.9,1956.6,2044.1,2135,2229.2,2326.9,2428.2,2500.6,2575.2,2652,2731,2812.5,2896.3,2982.7,3071.7,3163.3,3257.6,3354.7,3454.8,3557.8,3663.9,3773.1,3885.7,4001.5,4120.8,4243.7,4370.3,4500.6,4634.8,4773,4915.3,5061.9,5212.9,5368.3,5528.4,5693.3,5863,6037.9,6217.9,6403.3,6594.3,6790.9,6993.4,7202,7416.7,7637.9,7865.7],"pctGdp":[0,0.0051,0.0185,0.0318,0.0451,0.0454,0.0457,0.046,0.0463,0.0465,0.0462,0.0458,0.0455,0.0451,0.0448,0.0445,0.0442,0.0439,0.0437,0.0434,0.0432,0.0429,0.0427,0.0425,0.0423,0.042,0.0418,0.0416,0.0414,0.0412,0.041,0.0407,0.0405,0.0403,0.0401,0.0399,0.0397,0.0395,0.0393,0.0391,0.0389,0.0387,0.0385,0.0383,0.0381,0.0379,0.0377,0.0375,0.0373,0.0371]},{"key":"prepayment","label":"Estate Tax Prepayment Plan","flow":"general-fund","formula":"Derived base model (data/wealth-transfer-base.ts): per wealth band, min(bracket prepayment on band wealth, projected estate liability − prepaid stock) × registry visibility × legal-avoidance retention","assumptions":"v10.10 (2026-07-08 ruling, per Bill): the wealth lines derive from the DFA/SCF band distribution (~1.6M households >$10M, ~$50T at 2030), band-varying mortality (~1.8%/yr blended), CGT-at-death taxable fraction, and the actual Model-3 top-up mechanics at band level — the retired filers × excess × rate seed encoded the SOI-visible base, 4–5× below the registry-implied base. Registry visibility phases 0.55 → 0.95 (Years 1–8+); layer-2 legal avoidance solved so the Year-10 composite reproduces the ruled 75% capture. Output bypasses the aggregate calibration mult. Seed keyframes are workbook-pending (v10.10, tagged in data/wealth-transfer-base.ts).","valuesB":[161.6,192.1,225.1,260.8,292.3,324.2,354.5,384.6,407.8,432.1,457.7,479.5,502,525.2,549.3,573.9,599.2,625.2,652.1,679.8,708.3,737.7,768,800.5,834.1,868.8,907.5,949.3,995.1,1042.4,1091.5,1142.2,1194.7,1249.1,1305.4,1363.7,1424.1,1486.5,1551.2,1618.1,1687.4,1759.2,1833.4,1910.3,1989.9,2072.3,2157.6,2245.9,2337.3,2431.9],"pctGdp":[0.0043,0.0049,0.0056,0.0062,0.0067,0.0072,0.0076,0.0079,0.0081,0.0083,0.0085,0.0085,0.0086,0.0087,0.0088,0.0088,0.0089,0.0089,0.009,0.0091,0.0091,0.0092,0.0092,0.0093,0.0093,0.0094,0.0095,0.0096,0.0097,0.0098,0.0099,0.01,0.0101,0.0102,0.0103,0.0104,0.0105,0.0106,0.0107,0.0108,0.0109,0.0109,0.011,0.0111,0.0112,0.0112,0.0113,0.0113,0.0114,0.0115]},{"key":"corp","label":"Corporate income tax (30%→28%)","flow":"general-fund","formula":"$560B at maturity × GDP-scale × min(1, 0.6 + 0.05·yi)","assumptions":"CORRESPONDENCE DEFECT [2026-08-12]: this note says \"phase-in from the current-law baseline\", but the formula never references a current-law corporate baseline — it is $560B x GDP-scale x a ramp, full stop. Unlike the payroll and income rows, which genuinely blend FROM a stated baseline, this one only looks as though it does. A code/documentation mismatch, not an economic judgment; the rebuild from current-law receipts through the 30% transition to the 28% permanent rate is advisor-lane work. The 2pp transition rate (30→28 Years 1–5) is separate from the book-minimum surcharge (in transition surcharges). [LEGACY, pre-audit]. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[240.7,270.7,302.5,336.3,372.3,410.5,451,494.1,539.7,560,576.7,593.9,611.6,629.8,648.6,668,687.9,708.4,729.5,751.3,773.7,796.8,820.5,845,870.2,896.1,922.8,950.4,978.7,1007.9,1037.9,1068.9,1100.8,1133.6,1167.4,1202.2,1238.1,1275,1313,1352.2,1392.5,1434,1476.8,1520.8,1566.2,1612.9,1661,1710.5,1761.5,1814],"pctGdp":[0.0064,0.007,0.0075,0.008,0.0086,0.0091,0.0097,0.0102,0.0107,0.0107,0.0106,0.0106,0.0105,0.0104,0.0103,0.0103,0.0102,0.0101,0.0101,0.01,0.01,0.0099,0.0098,0.0098,0.0097,0.0097,0.0096,0.0096,0.0095,0.0095,0.0094,0.0094,0.0093,0.0093,0.0092,0.0092,0.0092,0.0091,0.0091,0.009,0.009,0.0089,0.0089,0.0088,0.0088,0.0087,0.0087,0.0086,0.0086,0.0086]},{"key":"institutionalExcise","label":"Institutional Investment Excise","flow":"general-fund","formula":"$40B at maturity × GDP-scale × min(1, yi/5)","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: the RATE architecture is ruled canon; the $2.5–3T taxable base is not derived. ~1.4% of a $2.5–3T taxable base (after $5M deduction + 24-month operating reserve). Recalibrated 2026-04-30 to v10.2 canon (was $140B, 3.5× over canon).","valuesB":[0,5.9,12.3,19.2,26.6,34.5,35.8,37.1,38.5,40,41.2,42.4,43.7,45,46.3,47.7,49.1,50.6,52.1,53.7,55.3,56.9,58.6,60.4,62.2,64,65.9,67.9,69.9,72,74.1,76.4,78.6,81,83.4,85.9,88.4,91.1,93.8,96.6,99.5,102.4,105.5,108.6,111.9,115.2,118.6,122.2,125.8,129.6],"pctGdp":[0,0.0002,0.0003,0.0005,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006]},{"key":"roadFee","label":"Road usage fees","flow":"general-fund","formula":"$60B at maturity × GDP-scale × min(1, yi/4)","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: real instrument, underived magnitude. Derive from the FHWA vehicle-, axle- and weight-specific road-cost allocation rather than a national round number. VMT-based replacement for the eroding gas-tax base. [LEGACY, pre-audit].","valuesB":[0,11.2,23.1,36,49.9,51.7,53.7,55.7,57.8,60,61.8,63.6,65.5,67.5,69.5,71.6,73.7,75.9,78.2,80.5,82.9,85.4,87.9,90.5,93.2,96,98.9,101.8,104.9,108,111.2,114.5,117.9,121.5,125.1,128.8,132.6,136.6,140.7,144.9,149.2,153.6,158.2,162.9,167.8,172.8,178,183.3,188.7,194.4],"pctGdp":[0,0.0003,0.0006,0.0009,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009]},{"key":"customs","label":"Customs & tariff floor","flow":"general-fund","formula":"CBO current-law series FY2030–36 ($412.427B at FY2030); beyond FY2036 the FY2036 level continues on the GDP path","assumptions":"Restored to CBO's own series 2026-08-12 (advisor request 8). The row previously read $90B × GDP-scale, a $322B/yr understatement of the BASELINE: CBO's February 2026 baseline treats the tariff rates in effect as of 2025-11-20 as continuing permanently. This is emphatically NOT an Accord tax increase — it is the benchmark the Accord is scored against, and any later change in tariff policy is a named delta from CBO rather than a new baseline. Customs never gets a growth rule of its own; past the CBO window it rides GDP from its last sourced level. Alliance-tier gradients are NOT scored here (Alliance Incentive is $0 net; Layer A border adjustments are scored inside carbon).","valuesB":[412.4,405.2,389.3,382.3,381.6,390.1,402.4,417.5,433.3,449.6,466.6,484.2,502.4,521.2,540.6,560.6,581.1,602.1,623.9,646.3,669.4,693.1,717.6,743,769.1,796.2,824.2,853.3,883.3,914.4,946.6,980,1014.5,1050.2,1087.2,1125.5,1165.1,1206.2,1248.6,1292.6,1338.1,1385.3,1434.1,1484.6,1536.9,1591,1647,1705,1765.1,1827.3],"pctGdp":[0.011,0.0104,0.0097,0.0091,0.0088,0.0087,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086]},{"key":"transitionSurcharges","label":"Business Transition Surcharges (Yrs 1–5)","flow":"general-fund","formula":"$470B × GDP-scale for yi < 5, then 0 (hard sunset Year 6)","assumptions":"Gross-receipts 1.5% net of the $25M small-business exemption (~$410B) + corporate book-minimum +2pp (~$60B). Day-1 enforcement — escape-closures don't phase even though benefits do (directive 6). Funds the dual-running transition years. WORKBOOK-PENDING(v10.6).","valuesB":[336.7,349.5,362.7,376.4,390.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.009,0.009,0.009,0.009,0.009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"lvs","label":"Land-Value Surcharge","flow":"general-fund","formula":"$110B at terminal rate × min(1, 0.2 + 0.1·yi) × GDP-scale","assumptions":"0.1% Year 1 ramping +0.05%/yr to the 0.5% terminal by Year 9 (v10.5 canon, LAND Act income-tax-adjustment structure). MID + §121 phase out on the same glide path (not separately scored here).","valuesB":[15.8,24.5,34,44,54.8,66.4,78.8,91.9,106,110,113.3,116.7,120.1,123.7,127.4,131.2,135.1,139.2,143.3,147.6,152,156.5,161.2,166,170.9,176,181.3,186.7,192.2,198,203.9,210,216.2,222.7,229.3,236.1,243.2,250.4,257.9,265.6,273.5,281.7,290.1,298.7,307.6,316.8,326.3,336,346,356.3],"pctGdp":[0.0004,0.0006,0.0008,0.0011,0.0013,0.0015,0.0017,0.0019,0.0021,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017]},{"key":"wealthTransferSettlement","label":"Wealth-transfer settlement (estate residual + accession + GST)","flow":"general-fund","formula":"Derived base model: deaths × band liability (post-CGT, spousal-deferral blended) − prepaid credit, + flat-5% accession on post-estate receipts net of per-heir exemptions, + derived GST on the 7% skip share — each × visibility × legal-avoidance retention","assumptions":"v10.10 (2026-07-08 ruling, per Bill): all three components computed on the same derived year-path as the prepayment (no dollar seeds; reconcile grep-guards the retired placeholder). Estate residual shrinks over time as the prepaid stock builds — the transition front-load emerges from the mechanics, not a tuned constant. Steady-state identity asserted: statutory flow + residual − Δ(prepaid stock) = deaths × liability. Prepayment and estate residual are ONE liability on two clocks — never read the two rows as additive dynasty extraction. Seed keyframes are workbook-pending (v10.10, tagged in data/wealth-transfer-base.ts).","valuesB":[89.8,103.3,117.2,131.4,142.4,152.8,161.6,169.6,176.6,183.6,190.8,196.1,201.3,206.7,212.2,217.7,223.4,229.2,235.3,241.5,248,254.6,261.5,268.5,275.8,283.3,291.1,299.1,307.4,315.9,324.7,333.7,343,352.6,362.5,372.6,383.8,395.5,407.6,420.1,432.9,446.1,459.7,474.4,489.5,505.3,521.6,538.4,555.7,573.5],"pctGdp":[0.0024,0.0027,0.0029,0.0031,0.0033,0.0034,0.0035,0.0035,0.0035,0.0035,0.0035,0.0035,0.0035,0.0034,0.0034,0.0033,0.0033,0.0033,0.0032,0.0032,0.0032,0.0032,0.0031,0.0031,0.0031,0.0031,0.003,0.003,0.003,0.003,0.003,0.0029,0.0029,0.0029,0.0029,0.0029,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0027,0.0027,0.0027,0.0027,0.0027,0.0027]},{"key":"minorStreamsCombined","label":"Minor streams combined (MARL, buyback, FTT, interchange…)","flow":"general-fund","formula":"$115B at maturity × min(1, (yi+1)/5) × GDP-scale","assumptions":"Each individually < ~$40B/yr: MARL (100% General Fund, v10.6 per Bill), 4% stock-buyback excise, health-risk excises, 0.10% financial-transactions tax, interchange. WORKBOOK-PENDING(v10.6).","valuesB":[16.5,34.2,53.2,73.7,95.6,99.2,102.9,106.8,110.8,115,118.4,122,125.6,129.3,133.2,137.2,141.3,145.5,149.8,154.3,158.9,163.6,168.5,173.5,178.7,184,189.5,195.2,201,207,213.2,219.5,226.1,232.8,239.7,246.9,254.2,261.8,269.6,277.7,286,294.5,303.3,312.3,321.6,331.2,341.1,351.3,361.7,372.5],"pctGdp":[0.0004,0.0009,0.0013,0.0018,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018]},{"key":"tippedCompliance","label":"Tipped-income compliance","flow":"memo","formula":"$20B × GDP-scale (no phase)","assumptions":"QUARANTINED — PRESENTED AS MEMO, NOT SCORED [BILL 2026-08-20]. This row does not enter General Fund receipts: the engine adds it and removes it again via quarantinedFromScore. Until 2026-08-20 it was published as a general-fund row, so the table read as though it scored while revCalibration silently absorbed the difference under an avoidance-and-compliance label. Quarantine is not deletion — the row survives so the archaeology does, and it leaves the set by being decomposed, never by being argued out of it. FedCard rails close the cash-tip reporting gap. [LEGACY, pre-audit].","valuesB":[14.3,14.9,15.4,16,16.6,17.2,17.9,18.6,19.3,20,20.6,21.2,21.8,22.5,23.2,23.9,24.6,25.3,26.1,26.8,27.6,28.5,29.3,30.2,31.1,32,33,33.9,35,36,37.1,38.2,39.3,40.5,41.7,42.9,44.2,45.5,46.9,48.3,49.7,51.2,52.7,54.3,55.9,57.6,59.3,61.1,62.9,64.8],"pctGdp":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003]},{"key":"marketCorrections","label":"Market-correction excises","flow":"memo","formula":"$80B at maturity × GDP-scale × min(1, yi/6)","assumptions":"QUARANTINED — PRESENTED AS MEMO, NOT SCORED [BILL 2026-08-20]. This row does not enter General Fund receipts: the engine adds it and removes it again via quarantinedFromScore. Until 2026-08-20 it was published as a general-fund row, so the table read as though it scored while revCalibration silently absorbed the difference under an avoidance-and-compliance label. Quarantine is not deletion — the row survives so the archaeology does, and it leaves the set by being decomposed, never by being argued out of it. Externality pricing outside carbon (flood-insurance actuarial floor, congestion, speculative-turnover components). [LEGACY, pre-audit].","valuesB":[0,9.9,20.6,32,44.3,57.5,71.6,74.3,77.1,80,82.4,84.8,87.4,90,92.7,95.4,98.3,101.2,104.2,107.3,110.5,113.8,117.2,120.7,124.3,128,131.8,135.8,139.8,144,148.3,152.7,157.3,161.9,166.8,171.7,176.9,182.1,187.6,193.2,198.9,204.9,211,217.3,223.7,230.4,237.3,244.4,251.6,259.1],"pctGdp":[0,0.0003,0.0005,0.0008,0.001,0.0013,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012]},{"key":"vatGross","label":"VAT gross (memo — before prebate)","flow":"memo","formula":"Base × stepped rate + luxury marginal-excess supplement","assumptions":"Counted in the General Fund only net of prebate; shown gross so the prebate identity is visible. Year 1 gross ≈ $45–55B is the deliberately narrow luxury list (the first VAT dollar collected is a watch, not groceries).","valuesB":[54.4,561.1,1105.8,1690.9,2318.6,2406.1,2497,2591.2,2688.9,2790.2,2873.4,2959.1,3047.3,3138.2,3231.8,3328.1,3427.4,3529.6,3634.8,3743.2,3854.9,3969.8,4088.2,4210.1,4335.6,4464.9,4598.1,4735.2,4876.4,5021.8,5171.6,5325.8,5484.6,5648.1,5816.6,5990,6168.6,6352.6,6542,6737.1,6938,7144.9,7358,7577.4,7803.3,8036,8275.7,8522.4,8776.6,9038.3],"pctGdp":[0.0015,0.0145,0.0275,0.0405,0.0535,0.0535,0.0535,0.0535,0.0535,0.0535,0.053,0.0526,0.0522,0.0519,0.0515,0.0511,0.0508,0.0505,0.0502,0.0499,0.0496,0.0493,0.0491,0.0488,0.0486,0.0483,0.0481,0.0478,0.0476,0.0473,0.0471,0.0468,0.0466,0.0463,0.0461,0.0458,0.0456,0.0454,0.0451,0.0449,0.0447,0.0444,0.0442,0.044,0.0437,0.0435,0.0433,0.0431,0.0428,0.0426]},{"key":"prebate","label":"VAT prebate (memo — pass-through)","flow":"memo","formula":"scheduled: min(expected VAT gross, $362B envelope)","assumptions":"Pass-through, not spending and not a trust (directive 12 category 3). Scheduled commitment, not a residual: the ramp scales with the rate ladder (caps are ceilings, not day-one entitlements); realized shortfalls are GF-absorbed, never cut from households ([BILL 2026-07-27]).","valuesB":[54.4,362,362,362,362,362,362,362,362,362,372.8,383.9,395.4,407.1,419.3,431.8,444.7,457.9,471.6,485.6,500.1,515,530.4,546.2,562.5,579.3,596.6,614.3,632.7,651.5,671,691,711.6,732.8,754.6,777.1,800.3,824.2,848.8,874.1,900.1,927,954.6,983.1,1012.4,1042.6,1073.7,1105.7,1138.7,1172.6],"pctGdp":[0.0015,0.0093,0.009,0.0087,0.0083,0.008,0.0077,0.0075,0.0072,0.0069,0.0069,0.0068,0.0068,0.0067,0.0067,0.0066,0.0066,0.0066,0.0065,0.0065,0.0064,0.0064,0.0064,0.0063,0.0063,0.0063,0.0062,0.0062,0.0062,0.0061,0.0061,0.0061,0.006,0.006,0.006,0.0059,0.0059,0.0059,0.0059,0.0058,0.0058,0.0058,0.0057,0.0057,0.0057,0.0056,0.0056,0.0056,0.0056,0.0055]},{"key":"targetedReceipts","label":"Targeted receipts (carbon pool + parity surcharge)","flow":"targeted","formula":"$320B carbon stipend-pool + Climate Trust inflows × min(1, yi/6) × GDP-scale + formula-derived Employer Parity Surcharge (~$93B at 1.75M intake)","assumptions":"Carbon revenue NEVER enters the General Fund: at/below $160/ton it is rebated as the Energy Stipend (Day-1 pass-through, rural ×1.25 uplift), above the cap it flows to the Climate Adaptation Trust. Parity surcharge revenue pools nationally for host communities — targeted, not ring-fenced. Surcharge per worker: W − W/(1+r), summed over the nine-cohort residency mix (v10.7 per Bill's R-5 ruling).","valuesB":[66.5,108.7,154,202.5,254.5,310.1,369.5,383.4,397.9,412.9,428.5,444.7,461.4,478.6,496.5,514.8,533.6,553,572.9,593.5,614.7,636.5,659,682.3,706.3,731.2,756.9,783.6,811.2,839.8,869.3,900,931.7,964.5,998.4,1033.6,1070,1107.7,1146.7,1187.1,1228.9,1272.2,1317,1363.4,1411.4,1461.1,1512.6,1565.8,1621,1678.1],"pctGdp":[0.0018,0.0028,0.0038,0.0048,0.0059,0.0069,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079,0.0079]},{"key":"trustReceipts","label":"SS Trust redemptions — intragovernmental, not a receipt","flow":"intragovernmental","formula":"$350B × 1.03^yi for yi ≤ 2, then 0","assumptions":"MEMO ONLY as of 2026-08-12 [H1-P01]. Intragovernmental financing: CBO holds that a trust redemption has no net effect on revenues, outlays, the deficit or borrowing needs, because the cash still comes from taxes or from borrowing from the public. Previously added to unified receipts AND to the deployable balance while trust obligations sat at zero, so $1.0818T of FY2030-32 redemptions reduced modelled debt outright. The existing Trust still draws down on the present path — neither stretched nor raided (Bill's N6 ruling); OASI depletes Q4 2032 per the 2026 Trustees Report, after which the General Fund carries SS permanently.","valuesB":[350,360.5,371.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0094,0.0093,0.0092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"revCalibration","label":"Avoidance / compliance calibration (−)","flow":"adjustment","formula":"General Fund total = (Σ SCORING streams × scenario revenue multiplier + explicit-capture streams) × scenario spread; this row is the difference","assumptions":"Most streams above are HONEST GROSSES — full statutory bases with no behavioral offset — so a single calibration factor (central 0.7806; conservative may not exceed central per the v10.7 honesty rule) carries the avoidance/compliance/interaction haircut until per-stream cited haircuts replace it (R5). v10.9 first R5 tranche: the Estate Tax Prepayment and wealth-transfer-settlement streams now carry EXPLICIT cited captures (data/wealth-compliance.ts) and are excluded from the aggregate multiplier. The conservative/optimistic revenue spread (±7.9%, tapering to 0 after the transition decade) is also folded into this row. Solved against Year-10 workbook anchors, asserted by reconcile-fiscal. CORRECTED 2026-08-20: this row also carried the $100B/yr of QUARANTINED streams, which are not avoidance or compliance at all. They are now memo rows and excluded from the scoring subtotal, so this row means only what its label says.","valuesB":[-1340.1,-1638.8,-1895.8,-2129.6,-2382.7,-2452.5,-2603.2,-2760.4,-2927,-3095.1,-3187.4,-3282.5,-3380.3,-3481.1,-3585,-3691.9,-3798.8,-3908.8,-4022.1,-4138.6,-4258.4,-4385.4,-4516.2,-4650.9,-4789.6,-4932.4,-5083.7,-5239.6,-5400.4,-5566,-5736.7,-5907.8,-6084,-6265.4,-6462.7,-6682,-6908.7,-7142.8,-7384.7,-7634.5,-7892.5,-8152.4,-8420.6,-8697.4,-8983,-9277.6,-9589.2,-9910.9,-10242.9,-10585.5],"pctGdp":[-0.0358,-0.0422,-0.0471,-0.051,-0.0549,-0.0545,-0.0557,-0.0569,-0.0582,-0.0593,-0.0588,-0.0584,-0.058,-0.0575,-0.0571,-0.0567,-0.0563,-0.0559,-0.0555,-0.0552,-0.0548,-0.0545,-0.0542,-0.0539,-0.0536,-0.0534,-0.0531,-0.0529,-0.0527,-0.0524,-0.0522,-0.0519,-0.0517,-0.0514,-0.0512,-0.0511,-0.0511,-0.051,-0.0509,-0.0509,-0.0508,-0.0507,-0.0506,-0.0505,-0.0503,-0.0502,-0.0501,-0.0501,-0.05,-0.0499]}],"obligations":[{"key":"defense","label":"Defense","flow":"general-fund","formula":"2.9% of nominal GDP","assumptions":"Held at a constant GDP share across the horizon (CBO-baseline convention). [LEGACY, pre-audit].","valuesB":[1084.3,1125.6,1168,1212.1,1257.8,1305.3,1354.7,1405.7,1458.8,1513.7,1570.8,1630.3,1691.4,1754.8,1820.2,1887.5,1956.3,2027.3,2100.5,2176,2253.6,2333.6,2416.1,2501.4,2589.5,2680.6,2775,2872.7,2973.9,3078.7,3187.1,3299.3,3415.5,3535.8,3660.4,3789.3,3922.8,4060.9,4203.9,4352,4505.3,4664,4828.2,4998.3,5174.3,5356.5,5545.2,5740.5,5942.7,6152],"pctGdp":[0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029]},{"key":"nondefDiscretionary","label":"Non-defense discretionary","flow":"general-fund","formula":"2.5% of nominal GDP","assumptions":"Constant GDP share (CBO-baseline convention). [LEGACY, pre-audit].","valuesB":[934.8,970.3,1006.9,1044.9,1084.3,1125.3,1167.8,1211.8,1257.6,1304.9,1354.2,1405.4,1458.1,1512.7,1569.2,1627.2,1686.5,1747.7,1810.8,1875.8,1942.8,2011.7,2082.9,2156.4,2232.3,2310.9,2392.3,2476.5,2563.7,2654,2747.5,2844.3,2944.4,3048.1,3155.5,3266.6,3381.7,3500.8,3624.1,3751.7,3883.9,4020.7,4162.3,4308.9,4460.6,4617.7,4780.3,4948.7,5123,5303.4],"pctGdp":[0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025]},{"key":"otherMandatoryResidual","label":"Other mandatory (net of named displacement)","flow":"general-fund","formula":"$800B baseline × GDP-scale − named displacement (currently $0) × UCA phase","assumptions":"The $310B aggregate displacement is RETIRED as a scored line [H1-P02, 2026-08-12] — Bill rejected the aggregate strip as an accounting method in the Step-1 freeze, and it was never decomposed, so the saving could not be checked against the programmes it claimed to displace. Displacement is now scored per named programme, each at ZERO until derived from its current-law line with a source and a transition year; SNAP, TANF and SSI stay in the baseline. The $800B baseline itself is also under review — it is a single calibration figure, not a crosswalk to CBO mandatory categories.","valuesB":[538.1,540.4,541.9,562.4,583.6,605.6,628.5,652.2,676.8,702.3,732.5,763.9,796.2,829.7,864.3,899.9,936.2,973.8,1012.4,1052.3,1093.4,1135.6,1179.2,1224.3,1270.9,1319,1368.9,1420.6,1474.1,1529.4,1586.7,1646,1707.5,1771,1836.9,1905,1975.5,2048.5,2124.1,2202.4,2283.4,2367.3,2454.1,2544,2637,2733.3,2833,2936.2,3043.1,3153.7],"pctGdp":[0.0144,0.0139,0.0135,0.0135,0.0135,0.0135,0.0135,0.0135,0.0135,0.0135,0.0135,0.0136,0.0137,0.0137,0.0138,0.0138,0.0139,0.0139,0.014,0.014,0.0141,0.0141,0.0142,0.0142,0.0142,0.0143,0.0143,0.0143,0.0144,0.0144,0.0144,0.0145,0.0145,0.0145,0.0146,0.0146,0.0146,0.0146,0.0147,0.0147,0.0147,0.0147,0.0147,0.0148,0.0148,0.0148,0.0148,0.0148,0.0149,0.0149]},{"key":"ssBenefits","label":"Social Security 2.0 benefits","flow":"general-fund","formula":"$2000B @2030 × (1 + 2.5%·yi) — demographic growth, NOT GDP-scaled","assumptions":"Booked ONCE in the General Fund (v10.5/v10.6: no payroll carve-out, no fake trust pair). Boomer-cohort growth is scheduled and predictable — a baseline appropriation, not a triggered governor.","valuesB":[2000,2050,2100,2150,2200,2250,2300,2350,2400,2450,2500,2550,2600,2650,2700,2750,2800,2850,2900,2950,3000,3050,3100,3150,3200,3250,3300,3350,3400,3450,3500,3550,3600,3650,3700,3750,3800,3850,3900,3950,4000,4050,4100,4150,4200,4250,4300,4350,4400,4450],"pctGdp":[0.0535,0.0528,0.0521,0.0514,0.0507,0.05,0.0492,0.0485,0.0477,0.0469,0.0462,0.0454,0.0446,0.0438,0.043,0.0423,0.0415,0.0408,0.04,0.0393,0.0386,0.0379,0.0372,0.0365,0.0358,0.0352,0.0345,0.0338,0.0332,0.0325,0.0318,0.0312,0.0306,0.0299,0.0293,0.0287,0.0281,0.0275,0.0269,0.0263,0.0257,0.0252,0.0246,0.0241,0.0235,0.023,0.0225,0.022,0.0215,0.021]},{"key":"vhaeNetGF","label":"Distributed Healthcare (incremental federal cash)","flow":"general-fund","formula":"Through FY2036: Step-10 DH gross (a share of CBO GDP on the ruled enrolment curve) − the SUM OF NAMED folded streams. After FY2036: the budget identity, NAA counted federal health − CBO current-law major health","assumptions":"CORRECTED 2026-08-17. This row previously described the retired construction — a dollar basis (central $6,300B) × capacity phase, less an aggregate capture stated at a 2039 reference. Step 10 was wired 2026-08-13 and that is not what the engine computes. TWO REGIMES: through FY2036 the named transition machinery governs — which programme folds, on which schedule, as its beneficiaries actually move — with Medicaid capture as medical Medicaid alone (the custodial LTSS residual has fold factor permanently zero), Medicare entering as NET federal cash, and ACA as outlays only. After the fold completes the identity governs, against CBO's published extended baseline; the residual Medicaid LTSS sits inside both sides and cancels, so no invented post-2036 service split can drive the debt score. NO max(0, ·) FLOOR: incremental health may legitimately go negative, which is a baseline outlay SAVING and never negative healthcare consumption. Employer-premium flows are never federal health capture — canon routes them to wages, taxed as compensation. The scenario toggle is now a BAND over the Step-10 service-boundary interval (low/mid/high), not a dollar basis. The $6,300B figure survives only as FEDERAL_CASH_BASIS, an FY2036 federal cash marker at 13.487% of that year's GDP — never the national-spending basis [BILL 2026-08-17]. TOTAL system cost including the legacy overlap is charted at /scoring/detail: during Years 1–3 the country pays MORE than the status quo because both systems run.","valuesB":[456.3,1434.5,2079.1,2460.8,2776.8,3107.9,3158.8,3253,3320.8,3389.4,3465.2,3538.8,3616.1,3698.3,3785.5,3876.7,3967.9,4064.8,4164.2,4265.7,4373.7,4483.9,4599.2,4722,4850.1,4975.8,5106.3,5239.8,5376.1,5515.2,5657.1,5801.9,5949.5,6099.9,6253.2,6409.3,6568.2,6730,6894.6,7062,7232.1,7405,7580.6,7758.8,7939.6,8122.9,8308.7,8496.8,8687.2,8879.9],"pctGdp":[0.0122,0.037,0.0516,0.0589,0.064,0.069,0.0676,0.0671,0.066,0.0649,0.064,0.063,0.062,0.0611,0.0603,0.0596,0.0588,0.0581,0.0575,0.0569,0.0563,0.0557,0.0552,0.0547,0.0543,0.0538,0.0534,0.0529,0.0524,0.052,0.0515,0.051,0.0505,0.05,0.0495,0.0491,0.0486,0.0481,0.0476,0.0471,0.0466,0.046,0.0455,0.045,0.0445,0.044,0.0435,0.0429,0.0424,0.0419]},{"key":"uca","label":"Universal Child Allowance","flow":"general-fund","formula":"73M children × rank-weighted monthly base × 12 × phase (50/75/100%)","assumptions":"Rank shares 0.45/0.33/0.22; base rates are INTERNAL parameters (user-facing copy uses the 'beginning at $800/mo' convention). Envelope ratified ~$360B/yr at full phase (v10.6). NO acceleration mechanism of any kind (v10.7 per Bill — the trigger was never authorized). Post-2040 child-cohort drift +0.5%/yr.","valuesB":[180.9,271.3,361.7,361.7,361.7,361.7,361.7,361.7,361.7,361.7,363.6,365.4,367.2,369,370.9,372.7,374.6,376.5,378.4,380.2,382.2,384.1,386,387.9,389.9,391.8,393.8,395.7,397.7,399.7,401.7,403.7,405.7,407.7,409.8,411.8,413.9,416,418,420.1,422.2,424.3,426.5,428.6,430.7,432.9,435.1,437.2,439.4,441.6],"pctGdp":[0.0048,0.007,0.009,0.0087,0.0083,0.008,0.0077,0.0075,0.0072,0.0069,0.0067,0.0065,0.0063,0.0061,0.0059,0.0057,0.0056,0.0054,0.0052,0.0051,0.0049,0.0048,0.0046,0.0045,0.0044,0.0042,0.0041,0.004,0.0039,0.0038,0.0037,0.0035,0.0034,0.0033,0.0032,0.0032,0.0031,0.003,0.0029,0.0028,0.0027,0.0026,0.0026,0.0025,0.0024,0.0023,0.0023,0.0022,0.0021,0.0021]},{"key":"babyBonds","label":"Baby Bonds (cash outflow from 2048)","flow":"general-fund","formula":"0 through 2047 (accrual only); $19B/$38B/$57B/$76B ramp 2048–2051+ × GDP-scale","assumptions":"Option C: quarterly vesting ages 18–21; first cohort (born 2030) reaches 18 in 2048. No federal cash leaves during accumulation.","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.4,54.6,84.9,117.2,121.3,125.6,130,134.6,139.3,144.2,149.3,154.6,160,165.7,171.5,177.5,183.8,190.3,197,203.9,211.1,218.5,226.2,234.2,242.4,251,259.8,268.9,278.4,288.2,298.4,308.9],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0004,0.0007,0.0011,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"childcare","label":"Childcare Plan (Capability Core)","flow":"general-fund","formula":"Accord operating share $24.9B at maturity × ten-year slot ramp, plus $56.3B one-time capital across Years 3–10, × GDP-scale","assumptions":"Read from CFG.CHILDCARE (50/25/25 split — the Accord carries half of the NEW slots only; $19.2–30.5B/yr operating, $43.5–69B capital). Years 1–2 run on federal anchor-site conversions (38 USC 7809) + FFN navigators only; private-center capex deferred to Year 3 (v10.7 per Bill's Part-6.4 ruling — not competing with the healthcare buildout for construction labor).","valuesB":[0.9,1.8,9.3,12.6,16.2,20,24.1,27.3,29.8,31.9,25.8,26.8,27.8,28.8,29.9,31,32.1,33.3,34.5,35.7,37,38.3,39.7,41.1,42.5,44,45.6,47.2,48.8,50.5,52.3,54.2,56.1,58,60.1,62.2,64.4,66.7,69,71.4,74,76.6,79.3,82.1,84.9,87.9,91,94.2,97.6,101],"pctGdp":[0,0,0.0002,0.0003,0.0004,0.0004,0.0005,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005]},{"key":"education","label":"Education","flow":"general-fund","formula":"$3B attributed × min(1, yi/4) × GDP-scale","assumptions":"SPLIT [BILL 2026-08-20]. The row was a $60B envelope with exactly ONE named component — National Service Academy System standup at ~$2.5–3.5B/yr steady state — and roughly $56.5B with no named programme, which made a 95%-unattributed row closer to a phantom envelope than to an instrument. Only the attributed component scores. The remainder is HELD UNSCORED pending named-programme derivation (EDUCATION_UNATTRIBUTED_HELD_B): not deleted, because the open question survives with it, and not carried as a generic education bucket.","valuesB":[0,0.6,1.2,1.8,2.5,2.6,2.7,2.8,2.9,3,3.1,3.2,3.4,3.5,3.6,3.7,3.9,4,4.2,4.3,4.5,4.6,4.8,5,5.1,5.3,5.5,5.7,5.9,6.1,6.3,6.5,6.8,7,7.3,7.5,7.8,8,8.3,8.6,8.9,9.2,9.6,9.9,10.3,10.6,11,11.4,11.8,12.2],"pctGdp":[0,0,0,0,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001]},{"key":"skillsWallet","label":"Skills Wallet","flow":"general-fund","formula":"$80B terminal × capacity-stretch fraction × GDP-scale","assumptions":"Flat $1K/yr accrual, $20K lifetime cap (v9.1c), forfeit at 55. No doubling / no acceleration (v10.4 — Productivity Turbo's multiplier is retired).","valuesB":[2.3,4.8,7.4,10.2,13.3,16.6,20,23.8,27.8,32,36.5,41.4,46.5,51.9,57.7,63.8,70.3,77.1,84.4,92,100,108.5,117.5,126.9,136.9,141.7,146.7,151.8,157.2,162.7,168.4,174.4,180.5,186.9,193.5,200.3,207.3,214.6,222.2,230,238.1,246.5,255.2,264.2,273.5,283.1,293.1,303.4,314.1,325.1],"pctGdp":[0.0001,0.0001,0.0002,0.0002,0.0003,0.0004,0.0004,0.0005,0.0006,0.0006,0.0007,0.0007,0.0008,0.0009,0.0009,0.001,0.001,0.0011,0.0012,0.0012,0.0013,0.0013,0.0014,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"communityRails","label":"Community rails (Civic Response Network)","flow":"general-fund","formula":"$165B envelope × rails phase [0.11, 0.23, 0.41, 0.61, …]; flat nominal post-2040","assumptions":"COMPASS-directed tract-level investment; outcomes scale linearly with the envelope.","valuesB":[13,28.2,52.2,80.6,108.3,129.5,147.7,153.2,159,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165],"pctGdp":[0.0003,0.0007,0.0013,0.0019,0.0025,0.0029,0.0032,0.0032,0.0032,0.0032,0.003,0.0029,0.0028,0.0027,0.0026,0.0025,0.0024,0.0024,0.0023,0.0022,0.0021,0.0021,0.002,0.0019,0.0018,0.0018,0.0017,0.0017,0.0016,0.0016,0.0015,0.0015,0.0014,0.0014,0.0013,0.0013,0.0012,0.0012,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0008,0.0008,0.0008]},{"key":"dcfCompass","label":"COMPASS / National Statistics Board","flow":"general-fund","formula":"$5B × GDP-scale","assumptions":"Quarterly county/tract shortage-indicator publication.","valuesB":[3.6,3.7,3.9,4,4.2,4.3,4.5,4.6,4.8,5,5.2,5.4,5.6,5.8,6,6.2,6.5,6.7,6.9,7.2,7.4,7.7,8,8.3,8.6,8.9,9.2,9.5,9.8,10.2,10.5,10.9,11.3,11.7,12.1,12.5,13,13.4,13.9,14.4,14.9,15.4,15.9,16.5,17.1,17.7,18.3,19,19.6,20.3],"pctGdp":[0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001]},{"key":"adminOps","label":"Administrative operations","flow":"general-fund","formula":"$85B × GDP-scale","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: real instrument, underived magnitude — no component breakdown exists. FedCard, Post Office 2.0 operations, program administration at steady state (standup capital is in transition costs).","valuesB":[60.9,63.2,65.6,68.1,70.6,73.3,76.1,78.9,81.9,85,88.2,91.5,95,98.5,102.2,106,109.9,113.8,118,122.2,126.6,131,135.7,140.5,145.4,150.5,155.8,161.3,167,172.9,179,185.3,191.8,198.6,205.5,212.8,220.3,228,236.1,244.4,253,261.9,271.1,280.7,290.6,300.8,311.4,322.4,333.7,345.5],"pctGdp":[0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016]},{"key":"infrastructureBacklog","label":"Infrastructure backlog (GF ledger)","flow":"general-fund","formula":"$140B terminal × stretch fraction (25-yr default) × post-buildout decay to 40% maintenance floor","assumptions":"General Fund ledger of the Two-Ledger Principle: 25-year buildout, statutory floor 0.45% GDP (Years 1–25), clears ~75% of the ASCE backlog. Climate-driven work is on the Trust ledger, not here (cause-of-need rule).","valuesB":[4,8.3,13,17.9,23.3,29,35.1,41.6,48.6,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0004,0.0005,0.0006,0.0008,0.0009,0.001,0.0011,0.0011,0.0012,0.0012,0.0013,0.0013,0.0014,0.0014,0.0014,0.0015,0.0015,0.0015,0.0015,0.0015,0.0016,0.0016,0.0015,0.0014,0.0013,0.0013,0.0012,0.0011,0.0011,0.001,0.001,0.0009,0.0009,0.0008,0.0008,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004]},{"key":"gridHardening","label":"Grid hardening (GF share)","flow":"general-fund","formula":"$60B terminal × stretch × decay","assumptions":"Black-Sky hardening → GF ledger; sea-rise substation work → Climate Trust (cause-of-need rule).","valuesB":[1.7,3.6,5.6,7.7,10,12.4,15,17.8,20.8,24,26.4,28.8,31.2,33.6,36,38.4,40.8,43.2,45.6,48,50.4,52.8,55.2,57.6,60,58.8,57.6,56.5,55.3,54.2,53.2,52.1,51,50,49,48,47.1,46.1,45.2,44.3,43.4,42.6,41.7,40.9,40.1,39.3,38.5,37.7,36.9,36.2],"pctGdp":[0,0.0001,0.0001,0.0002,0.0002,0.0003,0.0003,0.0004,0.0004,0.0005,0.0005,0.0005,0.0005,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"dignityFloor","label":"SS Dignity Floor supplement","flow":"general-fund","formula":"(5.5M + cohort drift) retirees × ($1,150 − $953 avg PIA) × 12 — full from Year 1","assumptions":"No phase-in, General Fund funded (v10.6, Bill's N3 ruling): ~$13B Year 1. Retiree cohort grows 0.3M/yr, +1.5%/yr post-2040.","valuesB":[13,13.7,14.4,15.1,15.8,16.5,17.3,18,18.7,19.4,20.4,21.4,22.5,23.6,24.7,25.8,27,28.2,29.5,30.7,32,33.4,34.7,36.1,37.5,39,40.5,42,43.6,45.2,46.9,48.5,50.3,52,53.9,55.7,57.6,59.5,61.5,63.6,65.6,67.8,69.9,72.2,74.4,76.8,79.1,81.6,84.1,86.6],"pctGdp":[0.0003,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004]},{"key":"transitionCosts","label":"Transition & implementation costs (Yrs 1–8)","flow":"general-fund","formula":"shape [0.85, 0.95, 1.0, 0.75, …] × $500B peak × GDP-scale, ending Year 8","assumptions":"Dual-running administration during the healthcare cutover, IRS/VAT registration rails, cutover claims tails. FedCard is milestone-paid procurement (v10.7 per Bill's Part-6.5 ruling), which back-loads its share out of Years 1–2. WORKBOOK-PENDING(v10.6).","valuesB":[304.4,353.2,385.8,300.3,228.5,172.5,111.9,46.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0081,0.0091,0.0096,0.0072,0.0053,0.0038,0.0024,0.001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"offsetCredits","label":"Offset credits (−)","flow":"general-fund","formula":"ZERO — unscored [BILL 2026-08-20]","assumptions":"Reduced uncompensated-care and disproportionate-share outlays as coverage becomes universal. Entered negative — it reduces obligations. CORRECTED 2026-08-17: this row cited \"four credits from the uninsured-first VHA-E pattern\", an architecture retired 2026-08-10 and already on the framing-matrix AVOID list while this line still published it. The $45B is an unsourced round number with no derivation on the record — [LEGACY, pre-audit], and it is on the disposition list with the other legacy rows (derive, retire, or label a budget envelope).","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"vhaeGross","label":"Distributed Healthcare gross (memo)","flow":"memo","formula":"basis × capacity phase × drift — Year-10 gross = published basis exactly","assumptions":"Total federal single-payer payments before netting the folded legacy streams. Shown so the capture identity (net = gross − folded) is visible; reconcile-fiscal asserts Year-10 gross equals the scenario basis.","valuesB":[482.8,1503.4,2184.2,3292,4368.2,5346.9,6031.4,6258.8,6494.9,6739.5,6994,7258.6,7530.9,7812.9,8104.4,8403.8,8710.2,9026.3,9352.1,9688.2,10034,10390.1,10757.4,11137,11529.3,11935.1,12355.4,12790.6,13241,13707.4,14190.2,14689.9,15207.3,15742.9,16297.4,16871.4,17465.6,18080.7,18717.5,19376.8,20059.2,20765.7,21497.1,22254.2,23038,23849.4,24689.4,25558.9,26459.1,27391],"pctGdp":[0.0129,0.0387,0.0542,0.0788,0.1007,0.1188,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291,0.1291]},{"key":"vhaeCaptured","label":"Folded federal legacy health flows (memo)","flow":"memo","formula":"Σ streams (Medicare, federal Medicaid, other federal at 2039 reference) × per-stream fold schedule × drift","assumptions":"Current-law federal health outlays redirecting into the single payer as their populations enroll — Medicare/Medicaid Years 4–6, federal-employee flows Years 1–2. Already netted inside the incremental line above; never counted twice.","valuesB":[26.5,68.9,105.1,831.2,1591.4,2239,2872.7,3275.3,3452.2,3637,3824.7,4025.1,4229.7,4439.5,4654.2,4873,5099.2,5329.7,5567.7,5814.3,6064.6,6323.3,6588.5,6858.9,7137.1,7431.8,7736.5,8053.6,8383.7,8727.4,9085.2,9457.7,9845.6,10249.3,10669.7,11107.4,11563.1,12037.6,12531.5,13045.8,13581.3,14138.8,14719.2,15323.6,15952.8,16607.9,17290.1,18000.3,18739.8,19509.7],"pctGdp":[0.0007,0.0018,0.0026,0.0199,0.0367,0.0497,0.0615,0.0676,0.0686,0.0697,0.0706,0.0716,0.0725,0.0734,0.0742,0.0749,0.0756,0.0762,0.0769,0.0775,0.078,0.0786,0.0791,0.0795,0.0799,0.0804,0.0809,0.0813,0.0818,0.0822,0.0827,0.0831,0.0836,0.0841,0.0845,0.085,0.0855,0.086,0.0864,0.0869,0.0874,0.0879,0.0884,0.0889,0.0894,0.0899,0.0904,0.0909,0.0914,0.092]},{"key":"targetedOutflows","label":"Targeted outflows (Energy Stipend pool etc.)","flow":"targeted","formula":"$300B × min(1, yi/6) × GDP-scale","assumptions":"The pass-through side of the targeted receipts: Energy Stipend delivery (100% from Day 1, rural ×1.25) and host-community draws. Netted against targeted receipts in the deployable balance.","valuesB":[0,37.2,77.2,120.1,166.2,215.6,268.5,278.6,289.1,300,311.3,323.1,335.2,347.8,360.8,374.1,387.7,401.8,416.3,431.3,446.6,462.5,478.9,495.8,513.2,531.3,550,569.4,589.4,610.2,631.7,653.9,676.9,700.8,725.5,751,777.5,804.8,833.2,862.5,892.9,924.4,956.9,990.6,1025.5,1061.6,1099,1137.7,1177.8,1219.3],"pctGdp":[0,0.001,0.0019,0.0029,0.0038,0.0048,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057]},{"key":"oblCalibration","label":"Obligation calibration (±)","flow":"adjustment","formula":"GF obligations = Σ lines × 1.00 calibration × residual drift; this row is the difference","assumptions":"Currently identity (multiplier 1.00, residual drift 0 — the v9.1b per-line growth rates replaced the flat late-years drift). Kept so the additive identity Σ rows = engine GF obligations holds by construction if either knob moves.","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]}],"totals":{"gfReceiptsB":[6517.9,7819.6,8805.6,9639.9,10516.6,10628.8,11039.5,11465.1,11895.7,12308.8,12693.8,13083.8,13485.2,13898.8,14324.9,14763.4,15202.9,15655.2,16120.7,16599.8,17092.7,17613.7,18150.4,18704.4,19275.1,19863.2,20487.8,21133.7,21695.6,22272,22863.2,23451.3,24053.9,24671.4,25293.7,25915,26551.4,27202.8,27869.4,28551.4,29400.8,30281.9,31189.4,32124.7,33088.1,34080.5,35095.2,36140.1,37216.2,38324.6],"targetedReceiptsB":[66.5,108.7,154,202.5,254.5,310.1,369.5,383.4,397.9,412.9,428.5,444.7,461.4,478.6,496.5,514.8,533.6,553,572.9,593.5,614.7,636.5,659,682.3,706.3,731.2,756.9,783.6,811.2,839.8,869.3,900,931.7,964.5,998.4,1033.6,1070,1107.7,1146.7,1187.1,1228.9,1272.2,1317,1363.4,1411.4,1461.1,1512.6,1565.8,1621,1678.1],"trustReceiptsB":[350,360.5,371.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"unifiedReceiptsB":[6584.4,7928.4,8959.6,9842.4,10771.1,10938.9,11409,11848.5,12293.6,12721.6,13122.3,13528.4,13946.6,14377.5,14821.4,15278.3,15736.5,16208.2,16693.6,17193.3,17707.4,18250.2,18809.5,19386.7,19981.5,20594.4,21244.7,21917.3,22506.8,23111.7,23732.5,24351.2,24985.5,25635.9,26292.1,26948.6,27621.4,28310.5,29016.1,29738.5,30629.7,31554.1,32506.4,33488,34499.5,35541.6,36607.7,37705.9,38837.2,40002.6],"gfObligationsB":[5598.2,6873.3,7815.9,8310.2,8757,9232.6,9425.7,9649,9869.9,10143.3,10418.5,10704.5,10998.8,11303.7,11619.3,11943.6,12272.1,12612.2,12987,13371.8,13771,14180.7,14574,14982.3,15403.6,15813.1,16235.9,16670.4,17116.6,17575,18045.8,18529.3,19026,19536.2,20060.2,20598.4,21151.3,21719.3,22302.6,22901.9,23517.4,24149.6,24799.1,25466.1,26151.3,26855.1,27577.9,28320.3,29082.8,29865.9],"targetedOutflowsB":[0,37.2,77.2,120.1,166.2,215.6,268.5,278.6,289.1,300,311.3,323.1,335.2,347.8,360.8,374.1,387.7,401.8,416.3,431.3,446.6,462.5,478.9,495.8,513.2,531.3,550,569.4,589.4,610.2,631.7,653.9,676.9,700.8,725.5,751,777.5,804.8,833.2,862.5,892.9,924.4,956.9,990.6,1025.5,1061.6,1099,1137.7,1177.8,1219.3],"unscoredReserveB":[48.6,50.5,52.4,54.3,56.4,58.5,60.7,63,65.4,67.9,70.4,73.1,75.8,78.7,81.6,84.6,87.7,90.9,94.2,97.5,101,104.6,108.3,112.1,116.1,120.2,124.4,128.8,133.3,138,142.9,147.9,153.1,158.5,164.1,169.9,175.8,182,188.5,195.1,202,209.1,216.4,224.1,232,240.1,248.6,257.3,266.4,275.8],"interestB":[1867,1974.5,2089.2,2080.3,2155.9,2108.1,2102.8,2085.6,2057.1,2017.3,1969.4,1945.7,1894.8,1837.9,1775.1,1706.3,1647.9,1583.6,1513.4,1438,1357.4,1281.5,1198.7,1107.8,1008.4,900,781.3,651.1,508.7,357.4,196.8,26.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"deployableB":[-996,-1078.6,-1151.9,-804.9,-452.6,-770.3,-549.8,-332.5,-96.7,80.3,235.4,360.5,515.7,678.5,848.9,1028.9,1195.2,1368.5,1526.2,1692.3,1863.3,2047,2269.3,2502.1,2747,3029.9,3346.2,3683.4,3936.9,4201.6,4477.8,4747.4,4874.8,4976.7,5069.4,5146.7,5224.2,5301.5,5378.3,5454.4,5681.4,5923.2,6173.9,6434.5,6704.8,6985.3,7268.7,7562.5,7867,8182.9],"externalDebtB":[39099,40177.6,41329.5,42134.4,42586.9,43357.3,43907.1,44239.6,44336.3,44256,44020.6,43660.1,43144.4,42465.8,41616.9,40588.1,39392.9,38024.4,36498.2,34805.9,32942.6,30895.6,28626.2,26124.1,23377.1,20347.1,17000.9,13317.5,9380.6,5179.1,701.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},"globalAssumptions":["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 workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before every line is computed. Governor-OFF exists only as the /governance/debt-sunset counterfactual.","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."]},"optimistic":{"scenario":"optimistic","governor":"on","years":[2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079],"gdpB":[37390.7,38851.6,40357.1,41921.4,43547.1,45237,46993.1,48813.3,50705.8,52667.6,54711.1,56837.5,59028.8,61300.4,63651.5,66069.2,68546.5,71105,73744.9,76471.5,79280.1,82175.9,85166.3,88259.8,91459.8,94773.8,98209.3,101766.4,105452.4,109271.9,113229.7,117330.9,121580.6,125984.3,130547.4,135275.9,140175.6,145252.7,150513.8,155965.4,161614.4,167468.1,173533.8,179819.2,186332.3,193081.2,200074.6,207321.3,214830.5,222611.6],"revenue":[{"key":"tcl","label":"Flat payroll tax (28.0%)","flow":"general-fund","formula":"FICA baseline ($2068.957B @2030, GDP-scaled) + conversion-phase × (rate × 42.5% comp-share × GDP − baseline)","assumptions":"Rates are Day-1 effective (retroactive to Jan 1); FICA keeps collecting through the conversion, so the line BLENDS from the current-law baseline on the withholding-mechanics curve [0.7, 0.92, 1, …] — not a policy ramp (v10.6 per Bill). Compensation share of GDP 42.5% [LEGACY, pre-audit]. governor-ON: the workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before this line is computed. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[3555.3,4352.8,4751,4908.5,5071.1,5239,5402.4,5570.2,5743.1,5920.5,6050.9,6195.8,6343.9,6495.3,6650.1,6808.3,6983.9,7163.8,7348.3,7537.4,7731.2,7961.8,8199.2,8443.7,8695.5,8954.8,9221.8,9496.8,9780,10071.6,10372,10681.2,10999.8,11327.8,11665.6,12013.4,12371.7,12740.6,13120.5,13511.8,13914.7,14329.6,14756.9,15197,15650.2,16116.9,16597.5,17092.4,17602.1,18127],"pctGdp":[0.0951,0.112,0.1177,0.1171,0.1165,0.1158,0.115,0.1141,0.1133,0.1124,0.1106,0.109,0.1075,0.106,0.1045,0.103,0.1019,0.1007,0.0996,0.0986,0.0975,0.0969,0.0963,0.0957,0.0951,0.0945,0.0939,0.0933,0.0927,0.0922,0.0916,0.091,0.0905,0.0899,0.0894,0.0888,0.0883,0.0877,0.0872,0.0866,0.0861,0.0856,0.085,0.0845,0.084,0.0835,0.083,0.0824,0.0819,0.0814]},{"key":"incomeTax","label":"Income tax (PENDING REBASE — calibrated anchor)","flow":"general-fund","formula":"Current-law baseline ($2900B @2030, GDP-scaled) + conversion-phase × ($4400B lower-bracket anchor − baseline) + (top-rate − 40%) × $2200B top-bracket base","assumptions":"PENDING_REBASE / CALIBRATED_ANCHOR. This row is not a completed bracket score. Its three constants appear in no source registry, and measured against CBO's published current-law series it books an Accord-versus-current-law delta of roughly zero — −$314B at FY2030, −$75B at FY2036 — while the aggregate bridge range is entirely positive at +$31B to +$671B, so this line sits below the low end. The replacement structure is assembled in data/income-tax-rebase.ts and is NOT wired; see docs/income-tax-correspondence-pack.md. Same Day-1 blend as payroll (income conversion curve [0.75, 1, …]). The 40% anchor is a revenue-calibration reference, not a public baseline — the public top rate is 52% (corridor 49.0–53.0). governor-ON: the workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before this line is computed. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[2998.1,3438.1,3568.8,3704.5,3845.4,3991.8,4142.8,4299.2,4461.7,4629.9,4763.4,4902,5044.6,5191.3,5342.2,5497.6,5658.9,5824.8,5995.6,6171.5,6352.5,6541.9,6737,6937.9,7144.8,7357.8,7577.2,7803.2,8035.9,8275.5,8522.3,8776.4,9038.1,9307.7,9585.2,9871,10165.4,10468.5,10780.7,11102.2,11433.3,11774.2,12125.3,12486.9,12859.2,13242.7,13637.6,14044.3,14463.1,14894.4],"pctGdp":[0.0802,0.0885,0.0884,0.0884,0.0883,0.0882,0.0882,0.0881,0.088,0.0879,0.0871,0.0862,0.0855,0.0847,0.0839,0.0832,0.0826,0.0819,0.0813,0.0807,0.0801,0.0796,0.0791,0.0786,0.0781,0.0776,0.0772,0.0767,0.0762,0.0757,0.0753,0.0748,0.0743,0.0739,0.0734,0.073,0.0725,0.0721,0.0716,0.0712,0.0707,0.0703,0.0699,0.0694,0.069,0.0686,0.0682,0.0677,0.0673,0.0669]},{"key":"payrollBaseExtension","label":"Payroll-base extension (pass-through comp)","flow":"general-fund","formula":"$150B at maturity × GDP-scale × min(1, yi/5)","assumptions":"v10.4 Tier-2 #3 avoidance closure: distributive shares of materially-participating pass-through owners are compensation (closes the Gingrich-Edwards split). Doc estimate $100–200B/yr; modeled at $150B midpoint, 5-year phase. [MODEL-DERIVED, pending workbook].","valuesB":[0,22.1,46,71.6,99.2,128.8,133.8,139,144.4,150,154.5,159.1,163.8,168.7,173.7,178.9,184.3,189.8,195.4,201.2,207.2,213.4,219.8,226.3,233.1,240,247.2,254.6,262.2,270,278,286.3,294.9,303.6,312.7,322,331.6,341.5,351.7,362.2,373,384.1,395.6,407.4,419.5,432,444.9,458.2,471.8,485.9],"pctGdp":[0,0.0006,0.0011,0.0017,0.0023,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0027,0.0027,0.0027,0.0027,0.0026,0.0026,0.0026,0.0026,0.0026,0.0026,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0025,0.0024,0.0024,0.0024,0.0024,0.0024,0.0024,0.0024,0.0023,0.0023,0.0023,0.0023,0.0023,0.0023,0.0023,0.0022,0.0022,0.0022,0.0022,0.0022]},{"key":"vatNet","label":"VAT net of prebate","flow":"general-fund","formula":"max(0, gross − prebate); gross = 52% of GDP × stepped standard rate + 5.6% excess-base × 5% luxury supplement; scheduled prebate = min(expected gross, $362B envelope), shortfalls GF-absorbed","assumptions":"Standard rate steps 0 / 2.5 / 5 / 7.5 / 10% Years 1–5 (CFG.vat.phaseSchedule) — Year 1 standard is 0% by design; the luxury marginal-excess supplement is live from Year 1 (v10.8 per Bill). Prebate never exceeds collections and never phases (prebate identity, v10.7 per Bill). Envelope = population × $1200/adult + $600/child per YEAR ($100 and $50 per month). [Corrected 2026-08-10 — the line said \"per month\" against annual constants, a 12x misread of a $362B envelope.] Luxury excess share of base WORKBOOK-PENDING(v10.8). post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[0,199.6,746,1334,1965.9,2056.2,2150.1,2247.4,2348.5,2453.4,2526.6,2601.9,2679.5,2759.4,2841.7,2926.4,3013.7,3103.6,3196.1,3291.4,3389.6,3490.6,3594.7,3701.9,3812.3,3926,4043.1,4163.6,4287.8,4415.7,4547.3,4682.9,4822.6,4966.4,5114.5,5267,5424.1,5585.8,5752.4,5923.9,6100.6,6282.5,6469.8,6662.8,6861.4,7066,7276.8,7493.7,7717.2,7947.3],"pctGdp":[0,0.0051,0.0185,0.0318,0.0451,0.0455,0.0458,0.046,0.0463,0.0466,0.0462,0.0458,0.0454,0.045,0.0446,0.0443,0.044,0.0436,0.0433,0.043,0.0428,0.0425,0.0422,0.0419,0.0417,0.0414,0.0412,0.0409,0.0407,0.0404,0.0402,0.0399,0.0397,0.0394,0.0392,0.0389,0.0387,0.0385,0.0382,0.038,0.0377,0.0375,0.0373,0.0371,0.0368,0.0366,0.0364,0.0361,0.0359,0.0357]},{"key":"prepayment","label":"Estate Tax Prepayment Plan","flow":"general-fund","formula":"Derived base model (data/wealth-transfer-base.ts): per wealth band, min(bracket prepayment on band wealth, projected estate liability − prepaid stock) × registry visibility × legal-avoidance retention","assumptions":"v10.10 (2026-07-08 ruling, per Bill): the wealth lines derive from the DFA/SCF band distribution (~1.6M households >$10M, ~$50T at 2030), band-varying mortality (~1.8%/yr blended), CGT-at-death taxable fraction, and the actual Model-3 top-up mechanics at band level — the retired filers × excess × rate seed encoded the SOI-visible base, 4–5× below the registry-implied base. Registry visibility phases 0.55 → 0.95 (Years 1–8+); layer-2 legal avoidance solved so the Year-10 composite reproduces the ruled 75% capture. Output bypasses the aggregate calibration mult. Seed keyframes are workbook-pending (v10.10, tagged in data/wealth-transfer-base.ts).","valuesB":[161.6,192.3,225.7,261.9,293.9,326.4,357.3,388.1,412,437.1,463.5,486.1,509.5,533.6,558.7,584.4,610.8,638,666.1,695.1,725,755.8,788.5,822.7,858.1,896.2,938.3,984.8,1033.1,1083.2,1135.1,1188.9,1244.6,1302.3,1362.2,1424.2,1488.4,1555,1624,1695.4,1769.5,1846.2,1925.8,2008.2,2093.6,2182.1,2273.8,2368.8,2467.2,2569.2],"pctGdp":[0.0043,0.005,0.0056,0.0062,0.0067,0.0072,0.0076,0.008,0.0081,0.0083,0.0085,0.0086,0.0086,0.0087,0.0088,0.0088,0.0089,0.009,0.009,0.0091,0.0091,0.0092,0.0093,0.0093,0.0094,0.0095,0.0096,0.0097,0.0098,0.0099,0.01,0.0101,0.0102,0.0103,0.0104,0.0105,0.0106,0.0107,0.0108,0.0109,0.0109,0.011,0.0111,0.0112,0.0112,0.0113,0.0114,0.0114,0.0115,0.0115]},{"key":"corp","label":"Corporate income tax (30%→28%)","flow":"general-fund","formula":"$560B at maturity × GDP-scale × min(1, 0.6 + 0.05·yi)","assumptions":"CORRESPONDENCE DEFECT [2026-08-12]: this note says \"phase-in from the current-law baseline\", but the formula never references a current-law corporate baseline — it is $560B x GDP-scale x a ramp, full stop. Unlike the payroll and income rows, which genuinely blend FROM a stated baseline, this one only looks as though it does. A code/documentation mismatch, not an economic judgment; the rebuild from current-law receipts through the 30% transition to the 28% permanent rate is advisor-lane work. The 2pp transition rate (30→28 Years 1–5) is separate from the book-minimum surcharge (in transition surcharges). [LEGACY, pre-audit]. post-2040 the line leaves the GDP path: revenue lines compound at 2.98%/yr nominal (v9.1b taper, re-solved v10.7).","valuesB":[238.5,268.5,300.4,334.3,370.4,408.8,449.7,493.1,539.1,560,576.7,593.9,611.6,629.8,648.6,668,687.9,708.4,729.5,751.3,773.7,796.8,820.5,845,870.2,896.1,922.8,950.4,978.7,1007.9,1037.9,1068.9,1100.8,1133.6,1167.4,1202.2,1238.1,1275,1313,1352.2,1392.5,1434,1476.8,1520.8,1566.2,1612.9,1661,1710.5,1761.5,1814],"pctGdp":[0.0064,0.0069,0.0074,0.008,0.0085,0.009,0.0096,0.0101,0.0106,0.0106,0.0105,0.0104,0.0104,0.0103,0.0102,0.0101,0.01,0.01,0.0099,0.0098,0.0098,0.0097,0.0096,0.0096,0.0095,0.0095,0.0094,0.0093,0.0093,0.0092,0.0092,0.0091,0.0091,0.009,0.0089,0.0089,0.0088,0.0088,0.0087,0.0087,0.0086,0.0086,0.0085,0.0085,0.0084,0.0084,0.0083,0.0083,0.0082,0.0081]},{"key":"institutionalExcise","label":"Institutional Investment Excise","flow":"general-fund","formula":"$40B at maturity × GDP-scale × min(1, yi/5)","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: the RATE architecture is ruled canon; the $2.5–3T taxable base is not derived. ~1.4% of a $2.5–3T taxable base (after $5M deduction + 24-month operating reserve). Recalibrated 2026-04-30 to v10.2 canon (was $140B, 3.5× over canon).","valuesB":[0,5.9,12.3,19.1,26.5,34.4,35.7,37.1,38.5,40,41.2,42.4,43.7,45,46.3,47.7,49.1,50.6,52.1,53.7,55.3,56.9,58.6,60.4,62.2,64,65.9,67.9,69.9,72,74.1,76.4,78.6,81,83.4,85.9,88.4,91.1,93.8,96.6,99.5,102.4,105.5,108.6,111.9,115.2,118.6,122.2,125.8,129.6],"pctGdp":[0,0.0002,0.0003,0.0005,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006]},{"key":"roadFee","label":"Road usage fees","flow":"general-fund","formula":"$60B at maturity × GDP-scale × min(1, yi/4)","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: real instrument, underived magnitude. Derive from the FHWA vehicle-, axle- and weight-specific road-cost allocation rather than a national round number. VMT-based replacement for the eroding gas-tax base. [LEGACY, pre-audit].","valuesB":[0,11.1,23,35.8,49.6,51.5,53.5,55.6,57.8,60,61.8,63.6,65.5,67.5,69.5,71.6,73.7,75.9,78.2,80.5,82.9,85.4,87.9,90.5,93.2,96,98.9,101.8,104.9,108,111.2,114.5,117.9,121.5,125.1,128.8,132.6,136.6,140.7,144.9,149.2,153.6,158.2,162.9,167.8,172.8,178,183.3,188.7,194.4],"pctGdp":[0,0.0003,0.0006,0.0009,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009]},{"key":"customs","label":"Customs & tariff floor","flow":"general-fund","formula":"CBO current-law series FY2030–36 ($412.427B at FY2030); beyond FY2036 the FY2036 level continues on the GDP path","assumptions":"Restored to CBO's own series 2026-08-12 (advisor request 8). The row previously read $90B × GDP-scale, a $322B/yr understatement of the BASELINE: CBO's February 2026 baseline treats the tariff rates in effect as of 2025-11-20 as continuing permanently. This is emphatically NOT an Accord tax increase — it is the benchmark the Accord is scored against, and any later change in tariff policy is a named delta from CBO rather than a new baseline. Customs never gets a growth rule of its own; past the CBO window it rides GDP from its last sourced level. Alliance-tier gradients are NOT scored here (Alliance Incentive is $0 net; Layer A border adjustments are scored inside carbon).","valuesB":[412.4,405.2,389.3,382.3,381.6,390.1,402.4,417.9,434.1,450.9,468.4,486.6,505.4,524.9,545,565.7,586.9,608.8,631.4,654.8,678.8,703.6,729.2,755.7,783.1,811.5,840.9,871.3,902.9,935.6,969.5,1004.6,1041,1078.7,1117.7,1158.2,1200.2,1243.7,1288.7,1335.4,1383.7,1433.9,1485.8,1539.6,1595.4,1653.2,1713,1775.1,1839.4,1906],"pctGdp":[0.011,0.0104,0.0096,0.0091,0.0088,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086,0.0086]},{"key":"transitionSurcharges","label":"Business Transition Surcharges (Yrs 1–5)","flow":"general-fund","formula":"$470B × GDP-scale for yi < 5, then 0 (hard sunset Year 6)","assumptions":"Gross-receipts 1.5% net of the $25M small-business exemption (~$410B) + corporate book-minimum +2pp (~$60B). Day-1 enforcement — escape-closures don't phase even though benefits do (directive 6). Funds the dual-running transition years. WORKBOOK-PENDING(v10.6).","valuesB":[333.7,346.7,360.1,374.1,388.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0089,0.0089,0.0089,0.0089,0.0089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"lvs","label":"Land-Value Surcharge","flow":"general-fund","formula":"$110B at terminal rate × min(1, 0.2 + 0.1·yi) × GDP-scale","assumptions":"0.1% Year 1 ramping +0.05%/yr to the 0.5% terminal by Year 9 (v10.5 canon, LAND Act income-tax-adjustment structure). MID + §121 phase out on the same glide path (not separately scored here).","valuesB":[15.6,24.3,33.7,43.8,54.6,66.1,78.5,91.8,105.9,110,113.3,116.7,120.1,123.7,127.4,131.2,135.1,139.2,143.3,147.6,152,156.5,161.2,166,170.9,176,181.3,186.7,192.2,198,203.9,210,216.2,222.7,229.3,236.1,243.2,250.4,257.9,265.6,273.5,281.7,290.1,298.7,307.6,316.8,326.3,336,346,356.3],"pctGdp":[0.0004,0.0006,0.0008,0.001,0.0013,0.0015,0.0017,0.0019,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0016]},{"key":"wealthTransferSettlement","label":"Wealth-transfer settlement (estate residual + accession + GST)","flow":"general-fund","formula":"Derived base model: deaths × band liability (post-CGT, spousal-deferral blended) − prepaid credit, + flat-5% accession on post-estate receipts net of per-heir exemptions, + derived GST on the 7% skip share — each × visibility × legal-avoidance retention","assumptions":"v10.10 (2026-07-08 ruling, per Bill): all three components computed on the same derived year-path as the prepayment (no dollar seeds; reconcile grep-guards the retired placeholder). Estate residual shrinks over time as the prepaid stock builds — the transition front-load emerges from the mechanics, not a tuned constant. Steady-state identity asserted: statutory flow + residual − Δ(prepaid stock) = deaths × liability. Prepayment and estate residual are ONE liability on two clocks — never read the two rows as additive dynasty extraction. Seed keyframes are workbook-pending (v10.10, tagged in data/wealth-transfer-base.ts).","valuesB":[89.8,103.4,117.4,131.7,142.9,153.5,162.4,170.6,177.9,185.3,192.8,198.4,204,209.8,215.6,221.6,227.7,234,240.5,247.2,254.1,261.3,268.7,276.3,284.2,292.3,300.7,309.4,318.3,327.5,337,346.7,356.8,367.2,377.9,389.6,401.9,414.7,427.8,441.4,455.3,469.7,485.2,501.2,517.9,535.2,553,571.4,590.3,609.9],"pctGdp":[0.0024,0.0027,0.0029,0.0031,0.0033,0.0034,0.0035,0.0035,0.0035,0.0035,0.0035,0.0035,0.0035,0.0034,0.0034,0.0034,0.0033,0.0033,0.0033,0.0032,0.0032,0.0032,0.0032,0.0031,0.0031,0.0031,0.0031,0.003,0.003,0.003,0.003,0.003,0.0029,0.0029,0.0029,0.0029,0.0029,0.0029,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0028,0.0027,0.0027]},{"key":"minorStreamsCombined","label":"Minor streams combined (MARL, buyback, FTT, interchange…)","flow":"general-fund","formula":"$115B at maturity × min(1, (yi+1)/5) × GDP-scale","assumptions":"Each individually < ~$40B/yr: MARL (100% General Fund, v10.6 per Bill), 4% stock-buyback excise, health-risk excises, 0.10% financial-transactions tax, interchange. WORKBOOK-PENDING(v10.6).","valuesB":[16.3,33.9,52.9,73.2,95.1,98.8,102.6,106.6,110.7,115,118.4,122,125.6,129.3,133.2,137.2,141.3,145.5,149.8,154.3,158.9,163.6,168.5,173.5,178.7,184,189.5,195.2,201,207,213.2,219.5,226.1,232.8,239.7,246.9,254.2,261.8,269.6,277.7,286,294.5,303.3,312.3,321.6,331.2,341.1,351.3,361.7,372.5],"pctGdp":[0.0004,0.0009,0.0013,0.0017,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0022,0.0021,0.0021,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017]},{"key":"tippedCompliance","label":"Tipped-income compliance","flow":"memo","formula":"$20B × GDP-scale (no phase)","assumptions":"QUARANTINED — PRESENTED AS MEMO, NOT SCORED [BILL 2026-08-20]. This row does not enter General Fund receipts: the engine adds it and removes it again via quarantinedFromScore. Until 2026-08-20 it was published as a general-fund row, so the table read as though it scored while revCalibration silently absorbed the difference under an avoidance-and-compliance label. Quarantine is not deletion — the row survives so the archaeology does, and it leaves the set by being decomposed, never by being argued out of it. FedCard rails close the cash-tip reporting gap. [LEGACY, pre-audit].","valuesB":[14.2,14.8,15.3,15.9,16.5,17.2,17.8,18.5,19.3,20,20.6,21.2,21.8,22.5,23.2,23.9,24.6,25.3,26.1,26.8,27.6,28.5,29.3,30.2,31.1,32,33,33.9,35,36,37.1,38.2,39.3,40.5,41.7,42.9,44.2,45.5,46.9,48.3,49.7,51.2,52.7,54.3,55.9,57.6,59.3,61.1,62.9,64.8],"pctGdp":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003]},{"key":"marketCorrections","label":"Market-correction excises","flow":"memo","formula":"$80B at maturity × GDP-scale × min(1, yi/6)","assumptions":"QUARANTINED — PRESENTED AS MEMO, NOT SCORED [BILL 2026-08-20]. This row does not enter General Fund receipts: the engine adds it and removes it again via quarantinedFromScore. Until 2026-08-20 it was published as a general-fund row, so the table read as though it scored while revCalibration silently absorbed the difference under an avoidance-and-compliance label. Quarantine is not deletion — the row survives so the archaeology does, and it leaves the set by being decomposed, never by being argued out of it. Externality pricing outside carbon (flood-insurance actuarial floor, congestion, speculative-turnover components). [LEGACY, pre-audit].","valuesB":[0,9.8,20.4,31.8,44.1,57.3,71.4,74.1,77,80,82.4,84.8,87.4,90,92.7,95.4,98.3,101.2,104.2,107.3,110.5,113.8,117.2,120.7,124.3,128,131.8,135.8,139.8,144,148.3,152.7,157.3,161.9,166.8,171.7,176.9,182.1,187.6,193.2,198.9,204.9,211,217.3,223.7,230.4,237.3,244.4,251.6,259.1],"pctGdp":[0,0.0003,0.0005,0.0008,0.001,0.0013,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012]},{"key":"vatGross","label":"VAT gross (memo — before prebate)","flow":"memo","formula":"Base × stepped rate + luxury marginal-excess supplement","assumptions":"Counted in the General Fund only net of prebate; shown gross so the prebate identity is visible. Year 1 gross ≈ $45–55B is the deliberately narrow luxury list (the first VAT dollar collected is a watch, not groceries).","valuesB":[54.4,561.6,1108,1696,2327.9,2418.2,2512.1,2609.4,2710.5,2815.4,2899.4,2985.8,3074.9,3166.5,3261,3358.2,3458.4,3561.5,3667.7,3777.1,3889.7,4005.7,4125.1,4248.1,4374.8,4505.3,4639.6,4778,4920.5,5067.2,5218.3,5373.9,5534.1,5699.2,5869.1,6044.1,6224.4,6410,6601.1,6798,7000.7,7209.5,7424.4,7645.8,7873.8,8108.6,8350.4,8599.4,8855.9,9120],"pctGdp":[0.0015,0.0145,0.0275,0.0405,0.0535,0.0535,0.0535,0.0535,0.0535,0.0535,0.053,0.0525,0.0521,0.0517,0.0512,0.0508,0.0505,0.0501,0.0497,0.0494,0.0491,0.0487,0.0484,0.0481,0.0478,0.0475,0.0472,0.047,0.0467,0.0464,0.0461,0.0458,0.0455,0.0452,0.045,0.0447,0.0444,0.0441,0.0439,0.0436,0.0433,0.043,0.0428,0.0425,0.0423,0.042,0.0417,0.0415,0.0412,0.041]},{"key":"prebate","label":"VAT prebate (memo — pass-through)","flow":"memo","formula":"scheduled: min(expected VAT gross, $362B envelope)","assumptions":"Pass-through, not spending and not a trust (directive 12 category 3). Scheduled commitment, not a residual: the ramp scales with the rate ladder (caps are ceilings, not day-one entitlements); realized shortfalls are GF-absorbed, never cut from households ([BILL 2026-07-27]).","valuesB":[54.4,362,362,362,362,362,362,362,362,362,372.8,383.9,395.4,407.1,419.3,431.8,444.7,457.9,471.6,485.6,500.1,515,530.4,546.2,562.5,579.3,596.6,614.3,632.7,651.5,671,691,711.6,732.8,754.6,777.1,800.3,824.2,848.8,874.1,900.1,927,954.6,983.1,1012.4,1042.6,1073.7,1105.7,1138.7,1172.6],"pctGdp":[0.0015,0.0093,0.009,0.0086,0.0083,0.008,0.0077,0.0074,0.0071,0.0069,0.0068,0.0068,0.0067,0.0066,0.0066,0.0065,0.0065,0.0064,0.0064,0.0064,0.0063,0.0063,0.0062,0.0062,0.0062,0.0061,0.0061,0.006,0.006,0.006,0.0059,0.0059,0.0059,0.0058,0.0058,0.0057,0.0057,0.0057,0.0056,0.0056,0.0056,0.0055,0.0055,0.0055,0.0054,0.0054,0.0054,0.0053,0.0053,0.0053]},{"key":"targetedReceipts","label":"Targeted receipts (carbon pool + parity surcharge)","flow":"targeted","formula":"$320B carbon stipend-pool + Climate Trust inflows × min(1, yi/6) × GDP-scale + formula-derived Employer Parity Surcharge (~$93B at 1.75M intake)","assumptions":"Carbon revenue NEVER enters the General Fund: at/below $160/ton it is rebated as the Energy Stipend (Day-1 pass-through, rural ×1.25 uplift), above the cap it flows to the Climate Adaptation Trust. Parity surcharge revenue pools nationally for host communities — targeted, not ring-fenced. Surcharge per worker: W − W/(1+r), summed over the nine-cohort residency mix (v10.7 per Bill's R-5 ruling).","valuesB":[65.9,107.9,152.9,201.3,253.2,308.8,368.4,382.7,397.5,412.9,428.9,445.6,462.8,480.6,499,517.9,537.4,557.4,578.1,599.5,621.5,644.2,667.7,691.9,717,743,769.9,797.8,826.7,856.6,887.7,919.8,953.1,987.6,1023.4,1060.5,1098.9,1138.7,1179.9,1222.7,1267,1312.9,1360.4,1409.7,1460.7,1513.7,1568.5,1625.3,1684.2,1745.2],"pctGdp":[0.0018,0.0028,0.0038,0.0048,0.0058,0.0068,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078,0.0078]},{"key":"trustReceipts","label":"SS Trust redemptions — intragovernmental, not a receipt","flow":"intragovernmental","formula":"$350B × 1.03^yi for yi ≤ 2, then 0","assumptions":"MEMO ONLY as of 2026-08-12 [H1-P01]. Intragovernmental financing: CBO holds that a trust redemption has no net effect on revenues, outlays, the deficit or borrowing needs, because the cash still comes from taxes or from borrowing from the public. Previously added to unified receipts AND to the deployable balance while trust obligations sat at zero, so $1.0818T of FY2030-32 redemptions reduced modelled debt outright. The existing Trust still draws down on the present path — neither stretched nor raided (Bill's N6 ruling); OASI depletes Q4 2032 per the 2026 Trustees Report, after which the General Fund carries SS permanently.","valuesB":[350,360.5,371.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0094,0.0093,0.0092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"revCalibration","label":"Avoidance / compliance calibration (−)","flow":"adjustment","formula":"General Fund total = (Σ SCORING streams × scenario revenue multiplier + explicit-capture streams) × scenario spread; this row is the difference","assumptions":"Most streams above are HONEST GROSSES — full statutory bases with no behavioral offset — so a single calibration factor (central 0.7806; conservative may not exceed central per the v10.7 honesty rule) carries the avoidance/compliance/interaction haircut until per-stream cited haircuts replace it (R5). v10.9 first R5 tranche: the Estate Tax Prepayment and wealth-transfer-settlement streams now carry EXPLICIT cited captures (data/wealth-compliance.ts) and are excluded from the aggregate multiplier. The conservative/optimistic revenue spread (±7.9%, tapering to 0 after the transition decade) is also folded into this row. Solved against Year-10 workbook anchors, asserted by reconcile-fiscal. CORRECTED 2026-08-20: this row also carried the $100B/yr of QUARANTINED streams, which are not avoidance or compliance at all. They are now memo rows and excluded from the scoring subtotal, so this row means only what its label says.","valuesB":[-690.4,-855,-1006.5,-1149,-1410.4,-1568.5,-1784.9,-2013.8,-2258.5,-2512.3,-2703.4,-2905.7,-2984.7,-3065.8,-3149,-3234.5,-3325.2,-3418.4,-3514.3,-3612.8,-3714,-3824.8,-3938.8,-4056.3,-4177.2,-4301.8,-4430.1,-4562.2,-4698.2,-4838.3,-4982.6,-5131.2,-5286.1,-5468.9,-5657.9,-5853.4,-6060.6,-6274.9,-6496.7,-6726,-6963.1,-7214.3,-7474.3,-7743.1,-8021.3,-8309,-8592.6,-8885.6,-9188.2,-9500.7],"pctGdp":[-0.0185,-0.022,-0.0249,-0.0274,-0.0324,-0.0347,-0.038,-0.0413,-0.0445,-0.0477,-0.0494,-0.0511,-0.0506,-0.05,-0.0495,-0.049,-0.0485,-0.0481,-0.0477,-0.0472,-0.0468,-0.0465,-0.0462,-0.046,-0.0457,-0.0454,-0.0451,-0.0448,-0.0446,-0.0443,-0.044,-0.0437,-0.0435,-0.0434,-0.0433,-0.0433,-0.0432,-0.0432,-0.0432,-0.0431,-0.0431,-0.0431,-0.0431,-0.0431,-0.043,-0.043,-0.0429,-0.0429,-0.0428,-0.0427]}],"obligations":[{"key":"defense","label":"Defense","flow":"general-fund","formula":"2.9% of nominal GDP","assumptions":"Held at a constant GDP share across the horizon (CBO-baseline convention). [LEGACY, pre-audit].","valuesB":[1084.3,1126.7,1170.4,1215.7,1262.9,1311.9,1362.8,1415.6,1470.5,1527.4,1586.6,1648.3,1711.8,1777.7,1845.9,1916,1987.8,2062,2138.6,2217.7,2299.1,2383.1,2469.8,2559.5,2652.3,2748.4,2848.1,2951.2,3058.1,3168.9,3283.7,3402.6,3525.8,3653.5,3785.9,3923,4065.1,4212.3,4364.9,4523,4686.8,4856.6,5032.5,5214.8,5403.6,5599.4,5802.2,6012.3,6230.1,6455.7],"pctGdp":[0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029,0.029]},{"key":"nondefDiscretionary","label":"Non-defense discretionary","flow":"general-fund","formula":"2.5% of nominal GDP","assumptions":"Constant GDP share (CBO-baseline convention). [LEGACY, pre-audit].","valuesB":[934.8,971.3,1008.9,1048,1088.7,1130.9,1174.8,1220.3,1267.6,1316.7,1367.8,1420.9,1475.7,1532.5,1591.3,1651.7,1713.7,1777.6,1843.6,1911.8,1982,2054.4,2129.2,2206.5,2286.5,2369.3,2455.2,2544.2,2636.3,2731.8,2830.7,2933.3,3039.5,3149.6,3263.7,3381.9,3504.4,3631.3,3762.8,3899.1,4040.4,4186.7,4338.3,4495.5,4658.3,4827,5001.9,5183,5370.8,5565.3],"pctGdp":[0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025]},{"key":"otherMandatoryResidual","label":"Other mandatory (net of named displacement)","flow":"general-fund","formula":"$800B baseline × GDP-scale − named displacement (currently $0) × UCA phase","assumptions":"The $310B aggregate displacement is RETIRED as a scored line [H1-P02, 2026-08-12] — Bill rejected the aggregate strip as an accounting method in the Step-1 freeze, and it was never decomposed, so the saving could not be checked against the programmes it claimed to displace. Displacement is now scored per named programme, each at ZERO until derived from its current-law line with a source and a transition year; SNAP, TANF and SSI stay in the baseline. The $800B baseline itself is also under review — it is a single calibration figure, not a crosswalk to CBO mandatory categories.","valuesB":[533.3,536.1,538.1,559,580.7,603.2,626.6,650.9,676.1,702.3,733.3,765.6,798.9,833.4,869.1,905.9,943.5,982.4,1022.5,1063.9,1106.5,1150.5,1195.9,1242.9,1291.5,1341.9,1394.1,1448.1,1504.1,1562.1,1622.2,1684.5,1749.1,1816,1885.3,1957.1,2031.5,2108.6,2188.5,2271.4,2357.2,2446.1,2538.2,2633.7,2732.6,2835.1,2941.4,3051.4,3165.5,3283.7],"pctGdp":[0.0143,0.0138,0.0133,0.0133,0.0133,0.0133,0.0133,0.0133,0.0133,0.0133,0.0134,0.0135,0.0135,0.0136,0.0137,0.0137,0.0138,0.0138,0.0139,0.0139,0.014,0.014,0.014,0.0141,0.0141,0.0142,0.0142,0.0142,0.0143,0.0143,0.0143,0.0144,0.0144,0.0144,0.0144,0.0145,0.0145,0.0145,0.0145,0.0146,0.0146,0.0146,0.0146,0.0146,0.0147,0.0147,0.0147,0.0147,0.0147,0.0148]},{"key":"ssBenefits","label":"Social Security 2.0 benefits","flow":"general-fund","formula":"$2000B @2030 × (1 + 2.5%·yi) — demographic growth, NOT GDP-scaled","assumptions":"Booked ONCE in the General Fund (v10.5/v10.6: no payroll carve-out, no fake trust pair). Boomer-cohort growth is scheduled and predictable — a baseline appropriation, not a triggered governor.","valuesB":[2000,2050,2100,2150,2200,2250,2300,2350,2400,2450,2500,2550,2600,2650,2700,2750,2800,2850,2900,2950,3000,3050,3100,3150,3200,3250,3300,3350,3400,3450,3500,3550,3600,3650,3700,3750,3800,3850,3900,3950,4000,4050,4100,4150,4200,4250,4300,4350,4400,4450],"pctGdp":[0.0535,0.0528,0.052,0.0513,0.0505,0.0497,0.0489,0.0481,0.0473,0.0465,0.0457,0.0449,0.044,0.0432,0.0424,0.0416,0.0408,0.0401,0.0393,0.0386,0.0378,0.0371,0.0364,0.0357,0.035,0.0343,0.0336,0.0329,0.0322,0.0316,0.0309,0.0303,0.0296,0.029,0.0283,0.0277,0.0271,0.0265,0.0259,0.0253,0.0248,0.0242,0.0236,0.0231,0.0225,0.022,0.0215,0.021,0.0205,0.02]},{"key":"vhaeNetGF","label":"Distributed Healthcare (incremental federal cash)","flow":"general-fund","formula":"Through FY2036: Step-10 DH gross (a share of CBO GDP on the ruled enrolment curve) − the SUM OF NAMED folded streams. After FY2036: the budget identity, NAA counted federal health − CBO current-law major health","assumptions":"CORRECTED 2026-08-17. This row previously described the retired construction — a dollar basis (central $6,300B) × capacity phase, less an aggregate capture stated at a 2039 reference. Step 10 was wired 2026-08-13 and that is not what the engine computes. TWO REGIMES: through FY2036 the named transition machinery governs — which programme folds, on which schedule, as its beneficiaries actually move — with Medicaid capture as medical Medicaid alone (the custodial LTSS residual has fold factor permanently zero), Medicare entering as NET federal cash, and ACA as outlays only. After the fold completes the identity governs, against CBO's published extended baseline; the residual Medicaid LTSS sits inside both sides and cancels, so no invented post-2036 service split can drive the debt score. NO max(0, ·) FLOOR: incremental health may legitimately go negative, which is a baseline outlay SAVING and never negative healthcare consumption. Employer-premium flows are never federal health capture — canon routes them to wages, taxed as compensation. The scenario toggle is now a BAND over the Step-10 service-boundary interval (low/mid/high), not a dollar basis. The $6,300B figure survives only as FEDERAL_CASH_BASIS, an FY2036 federal cash marker at 13.487% of that year's GDP — never the national-spending basis [BILL 2026-08-17]. TOTAL system cost including the legacy overlap is charted at /scoring/detail: during Years 1–3 the country pays MORE than the status quo because both systems run.","valuesB":[454.7,1431,2076,2459.5,2779.5,3116.6,3174.5,3252.7,3323.1,3394.4,3473.2,3549.8,3630.2,3715.7,3806.4,3901.3,3996.2,4097.1,4200.8,4306.7,4419.2,4534.3,4654.8,4783,4916.9,5048.4,5185.1,5544.9,5705,5869.3,6037.7,6210.4,6387.5,6569,6755,6945.6,7140.9,7340.9,7545.6,7755.3,7970,8189.6,8414.4,8644.3,8879.4,9119.8,9365.5,9616.6,9873.2,10135.2],"pctGdp":[0.0122,0.0368,0.0514,0.0587,0.0638,0.0689,0.0676,0.0666,0.0655,0.0644,0.0635,0.0625,0.0615,0.0606,0.0598,0.059,0.0583,0.0576,0.057,0.0563,0.0557,0.0552,0.0547,0.0542,0.0538,0.0533,0.0528,0.0545,0.0541,0.0537,0.0533,0.0529,0.0525,0.0521,0.0517,0.0513,0.0509,0.0505,0.0501,0.0497,0.0493,0.0489,0.0485,0.0481,0.0477,0.0472,0.0468,0.0464,0.046,0.0455]},{"key":"uca","label":"Universal Child Allowance","flow":"general-fund","formula":"73M children × rank-weighted monthly base × 12 × phase (50/75/100%)","assumptions":"Rank shares 0.45/0.33/0.22; base rates are INTERNAL parameters (user-facing copy uses the 'beginning at $800/mo' convention). Envelope ratified ~$360B/yr at full phase (v10.6). NO acceleration mechanism of any kind (v10.7 per Bill — the trigger was never authorized). Post-2040 child-cohort drift +0.5%/yr.","valuesB":[180.9,271.3,361.7,361.7,361.7,361.7,361.7,361.7,361.7,361.7,363.6,365.4,367.2,369,370.9,372.7,374.6,376.5,378.4,380.2,382.2,384.1,386,387.9,389.9,391.8,393.8,395.7,397.7,399.7,401.7,403.7,405.7,407.7,409.8,411.8,413.9,416,418,420.1,422.2,424.3,426.5,428.6,430.7,432.9,435.1,437.2,439.4,441.6],"pctGdp":[0.0048,0.007,0.009,0.0086,0.0083,0.008,0.0077,0.0074,0.0071,0.0069,0.0066,0.0064,0.0062,0.006,0.0058,0.0056,0.0055,0.0053,0.0051,0.005,0.0048,0.0047,0.0045,0.0044,0.0043,0.0041,0.004,0.0039,0.0038,0.0037,0.0035,0.0034,0.0033,0.0032,0.0031,0.003,0.003,0.0029,0.0028,0.0027,0.0026,0.0025,0.0025,0.0024,0.0023,0.0022,0.0022,0.0021,0.002,0.002]},{"key":"babyBonds","label":"Baby Bonds (cash outflow from 2048)","flow":"general-fund","formula":"0 through 2047 (accrual only); $19B/$38B/$57B/$76B ramp 2048–2051+ × GDP-scale","assumptions":"Option C: quarterly vesting ages 18–21; first cohort (born 2030) reaches 18 in 2048. No federal cash leaves during accumulation.","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.6,55.2,85.8,118.6,122.9,127.4,132,136.8,141.7,146.9,152.2,157.7,163.4,169.3,175.4,181.8,188.4,195.2,202.3,209.6,217.2,225.1,233.2,241.7,250.4,259.5,268.9,278.6,288.7,299.2,310,321.2],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0004,0.0007,0.0011,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014]},{"key":"childcare","label":"Childcare Plan (Capability Core)","flow":"general-fund","formula":"Accord operating share $24.9B at maturity × ten-year slot ramp, plus $56.3B one-time capital across Years 3–10, × GDP-scale","assumptions":"Read from CFG.CHILDCARE (50/25/25 split — the Accord carries half of the NEW slots only; $19.2–30.5B/yr operating, $43.5–69B capital). Years 1–2 run on federal anchor-site conversions (38 USC 7809) + FFN navigators only; private-center capex deferred to Year 3 (v10.7 per Bill's Part-6.4 ruling — not competing with the healthcare buildout for construction labor).","valuesB":[0.9,1.8,9.2,12.5,16.1,19.9,24,27.2,29.7,31.9,25.8,26.8,27.9,28.9,30,31.2,32.3,33.5,34.8,36.1,37.4,38.8,40.2,41.6,43.2,44.7,46.3,48,49.8,51.6,53.4,55.4,57.4,59.4,61.6,63.8,66.1,68.5,71,73.6,76.3,79,81.9,84.8,87.9,91.1,94.4,97.8,101.4,105],"pctGdp":[0,0,0.0002,0.0003,0.0004,0.0004,0.0005,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005]},{"key":"education","label":"Education","flow":"general-fund","formula":"$3B attributed × min(1, yi/4) × GDP-scale","assumptions":"SPLIT [BILL 2026-08-20]. The row was a $60B envelope with exactly ONE named component — National Service Academy System standup at ~$2.5–3.5B/yr steady state — and roughly $56.5B with no named programme, which made a 95%-unattributed row closer to a phantom envelope than to an instrument. Only the attributed component scores. The remainder is HELD UNSCORED pending named-programme derivation (EDUCATION_UNATTRIBUTED_HELD_B): not deleted, because the open question survives with it, and not carried as a generic education bucket.","valuesB":[0,0.6,1.1,1.8,2.5,2.6,2.7,2.8,2.9,3,3.1,3.2,3.4,3.5,3.6,3.8,3.9,4.1,4.2,4.4,4.5,4.7,4.9,5,5.2,5.4,5.6,5.8,6,6.2,6.4,6.7,6.9,7.2,7.4,7.7,8,8.3,8.6,8.9,9.2,9.5,9.9,10.2,10.6,11,11.4,11.8,12.2,12.7],"pctGdp":[0,0,0,0,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001]},{"key":"skillsWallet","label":"Skills Wallet","flow":"general-fund","formula":"$80B terminal × capacity-stretch fraction × GDP-scale","assumptions":"Flat $1K/yr accrual, $20K lifetime cap (v9.1c), forfeit at 55. No doubling / no acceleration (v10.4 — Productivity Turbo's multiplier is retired).","valuesB":[2.3,4.7,7.4,10.2,13.2,16.5,20,23.7,27.7,32,36.6,41.4,46.6,52.1,58,64.2,70.8,77.8,85.1,92.9,101.2,109.8,119,128.7,138.9,144,149.2,154.6,160.2,166,172,178.2,184.7,191.4,198.3,205.5,212.9,220.6,228.6,236.9,245.5,254.4,263.6,273.1,283,293.3,303.9,314.9,326.3,338.1],"pctGdp":[0.0001,0.0001,0.0002,0.0002,0.0003,0.0004,0.0004,0.0005,0.0005,0.0006,0.0007,0.0007,0.0008,0.0009,0.0009,0.001,0.001,0.0011,0.0012,0.0012,0.0013,0.0013,0.0014,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"communityRails","label":"Community rails (Civic Response Network)","flow":"general-fund","formula":"$165B envelope × rails phase [0.11, 0.23, 0.41, 0.61, …]; flat nominal post-2040","assumptions":"COMPASS-directed tract-level investment; outcomes scale linearly with the envelope.","valuesB":[12.9,28,51.8,80.1,107.8,129,147.2,152.9,158.9,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165],"pctGdp":[0.0003,0.0007,0.0013,0.0019,0.0025,0.0029,0.0031,0.0031,0.0031,0.0031,0.003,0.0029,0.0028,0.0027,0.0026,0.0025,0.0024,0.0023,0.0022,0.0022,0.0021,0.002,0.0019,0.0019,0.0018,0.0017,0.0017,0.0016,0.0016,0.0015,0.0015,0.0014,0.0014,0.0013,0.0013,0.0012,0.0012,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0008,0.0008,0.0008,0.0007]},{"key":"dcfCompass","label":"COMPASS / National Statistics Board","flow":"general-fund","formula":"$5B × GDP-scale","assumptions":"Quarterly county/tract shortage-indicator publication.","valuesB":[3.5,3.7,3.8,4,4.1,4.3,4.5,4.6,4.8,5,5.2,5.4,5.6,5.8,6,6.3,6.5,6.8,7,7.3,7.5,7.8,8.1,8.4,8.7,9,9.3,9.7,10,10.4,10.7,11.1,11.5,12,12.4,12.8,13.3,13.8,14.3,14.8,15.3,15.9,16.5,17.1,17.7,18.3,19,19.7,20.4,21.1],"pctGdp":[0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001]},{"key":"adminOps","label":"Administrative operations","flow":"general-fund","formula":"$85B × GDP-scale","assumptions":"HOLD_PENDING_DERIVATION [BILL 2026-08-20]: real instrument, underived magnitude — no component breakdown exists. FedCard, Post Office 2.0 operations, program administration at steady state (standup capital is in transition costs).","valuesB":[60.3,62.7,65.1,67.7,70.3,73,75.8,78.8,81.8,85,88.3,91.7,95.3,98.9,102.7,106.6,110.6,114.8,119,123.4,127.9,132.6,137.4,142.4,147.6,153,158.5,164.2,170.2,176.4,182.7,189.4,196.2,203.3,210.7,218.3,226.2,234.4,242.9,251.7,260.8,270.3,280.1,290.2,300.7,311.6,322.9,334.6,346.7,359.3],"pctGdp":[0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016]},{"key":"infrastructureBacklog","label":"Infrastructure backlog (GF ledger)","flow":"general-fund","formula":"$140B terminal × stretch fraction (25-yr default) × post-buildout decay to 40% maintenance floor","assumptions":"General Fund ledger of the Two-Ledger Principle: 25-year buildout, statutory floor 0.45% GDP (Years 1–25), clears ~75% of the ASCE backlog. Climate-driven work is on the Trust ledger, not here (cause-of-need rule).","valuesB":[4,8.3,12.9,17.8,23.2,28.9,35,41.5,48.5,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0004,0.0005,0.0006,0.0007,0.0009,0.001,0.0011,0.0011,0.0012,0.0012,0.0013,0.0013,0.0014,0.0014,0.0014,0.0014,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0013,0.0012,0.0012,0.0011,0.001,0.001,0.0009,0.0009,0.0008,0.0008,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004]},{"key":"gridHardening","label":"Grid hardening (GF share)","flow":"general-fund","formula":"$60B terminal × stretch × decay","assumptions":"Black-Sky hardening → GF ledger; sea-rise substation work → Climate Trust (cause-of-need rule).","valuesB":[1.7,3.5,5.5,7.6,9.9,12.4,15,17.8,20.8,24,26.4,28.8,31.2,33.6,36,38.4,40.8,43.2,45.6,48,50.4,52.8,55.2,57.6,60,58.8,57.6,56.5,55.3,54.2,53.2,52.1,51,50,49,48,47.1,46.1,45.2,44.3,43.4,42.6,41.7,40.9,40.1,39.3,38.5,37.7,36.9,36.2],"pctGdp":[0,0.0001,0.0001,0.0002,0.0002,0.0003,0.0003,0.0004,0.0004,0.0005,0.0005,0.0005,0.0005,0.0005,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"dignityFloor","label":"SS Dignity Floor supplement","flow":"general-fund","formula":"(5.5M + cohort drift) retirees × ($1,150 − $953 avg PIA) × 12 — full from Year 1","assumptions":"No phase-in, General Fund funded (v10.6, Bill's N3 ruling): ~$13B Year 1. Retiree cohort grows 0.3M/yr, +1.5%/yr post-2040.","valuesB":[13,13.7,14.4,15.1,15.8,16.5,17.3,18,18.7,19.4,20.4,21.4,22.5,23.6,24.7,25.8,27,28.2,29.5,30.7,32,33.4,34.7,36.1,37.5,39,40.5,42,43.6,45.2,46.9,48.5,50.3,52,53.9,55.7,57.6,59.5,61.5,63.6,65.6,67.8,69.9,72.2,74.4,76.8,79.1,81.6,84.1,86.6],"pctGdp":[0.0003,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004]},{"key":"transitionCosts","label":"Transition & implementation costs (Yrs 1–8)","flow":"general-fund","formula":"shape [0.85, 0.95, 1.0, 0.75, …] × $500B peak × GDP-scale, ending Year 8","assumptions":"Dual-running administration during the healthcare cutover, IRS/VAT registration rails, cutover claims tails. FedCard is milestone-paid procurement (v10.7 per Bill's Part-6.5 ruling), which back-loads its share out of Years 1–2. WORKBOOK-PENDING(v10.6).","valuesB":[301.7,350.4,383.1,298.5,227.4,171.8,111.5,46.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0081,0.009,0.0095,0.0071,0.0052,0.0038,0.0024,0.0009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"offsetCredits","label":"Offset credits (−)","flow":"general-fund","formula":"ZERO — unscored [BILL 2026-08-20]","assumptions":"Reduced uncompensated-care and disproportionate-share outlays as coverage becomes universal. Entered negative — it reduces obligations. CORRECTED 2026-08-17: this row cited \"four credits from the uninsured-first VHA-E pattern\", an architecture retired 2026-08-10 and already on the framing-matrix AVOID list while this line still published it. The $45B is an unsourced round number with no derivation on the record — [LEGACY, pre-audit], and it is on the disposition list with the other legacy rows (derive, retire, or label a budget envelope).","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"vhaeGross","label":"Distributed Healthcare gross (memo)","flow":"memo","formula":"basis × capacity phase × drift — Year-10 gross = published basis exactly","assumptions":"Total federal single-payer payments before netting the folded legacy streams. Shown so the capture identity (net = gross − folded) is visible; reconcile-fiscal asserts Year-10 gross equals the scenario basis.","valuesB":[481.2,1499.9,2181.2,3290.7,4370.9,5355.5,6047.2,6281.4,6525,6777.4,7040.4,7314,7596,7888.3,8190.9,8502,8820.8,9150,9489.7,9840.6,10202,10574.6,10959.5,11357.5,11769.3,12195.8,12637.9,13095.6,13569.9,14061.4,14570.7,15098.5,15645.4,16212,16799.2,17407.7,18038.2,18691.6,19368.6,20070.1,20797,21550.3,22330.9,23139.7,23977.8,24846.3,25746.2,26678.7,27645,28646.3],"pctGdp":[0.0129,0.0386,0.054,0.0785,0.1004,0.1184,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287,0.1287]},{"key":"vhaeCaptured","label":"Folded federal legacy health flows (memo)","flow":"memo","formula":"Σ streams (Medicare, federal Medicaid, other federal at 2039 reference) × per-stream fold schedule × drift","assumptions":"Current-law federal health outlays redirecting into the single payer as their populations enroll — Medicare/Medicaid Years 4–6, federal-employee flows Years 1–2. Already netted inside the incremental line above; never counted twice.","valuesB":[26.5,68.9,105.1,831.2,1591.4,2239,2872.7,3298.3,3479.9,3669.9,3863.2,4069.6,4280.8,4497.6,4719.8,4946.6,5181.4,5421,5668.8,5925.8,6187,6457.4,6734.9,7018.4,7310.4,7619.8,7940.2,8053.6,8383.7,8727.4,9085.2,9457.7,9845.6,10249.3,10669.7,11107.4,11563.1,12037.6,12531.5,13045.8,13581.3,14138.8,14719.2,15323.6,15952.8,16607.9,17290.1,18000.3,18739.8,19509.7],"pctGdp":[0.0007,0.0018,0.0026,0.0198,0.0365,0.0495,0.0611,0.0676,0.0686,0.0697,0.0706,0.0716,0.0725,0.0734,0.0742,0.0749,0.0756,0.0762,0.0769,0.0775,0.078,0.0786,0.0791,0.0795,0.0799,0.0804,0.0809,0.0791,0.0795,0.0799,0.0802,0.0806,0.081,0.0814,0.0817,0.0821,0.0825,0.0829,0.0833,0.0836,0.084,0.0844,0.0848,0.0852,0.0856,0.086,0.0864,0.0868,0.0872,0.0876]},{"key":"targetedOutflows","label":"Targeted outflows (Energy Stipend pool etc.)","flow":"targeted","formula":"$300B × min(1, yi/6) × GDP-scale","assumptions":"The pass-through side of the targeted receipts: Energy Stipend delivery (100% from Day 1, rural ×1.25) and host-community draws. Netted against targeted receipts in the deployable balance.","valuesB":[0,36.9,76.6,119.4,165.4,214.7,267.7,278,288.8,300,311.6,323.8,336.2,349.2,362.6,376.3,390.4,405,420.1,435.6,451.6,468.1,485.1,502.7,521,539.8,559.4,579.7,600.7,622.4,645,668.3,692.5,717.6,743.6,770.5,798.5,827.4,857.3,888.4,920.6,953.9,988.5,1024.3,1061.4,1099.8,1139.6,1180.9,1223.7,1268],"pctGdp":[0,0.0009,0.0019,0.0028,0.0038,0.0047,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057,0.0057]},{"key":"oblCalibration","label":"Obligation calibration (±)","flow":"adjustment","formula":"GF obligations = Σ lines × 1.00 calibration × residual drift; this row is the difference","assumptions":"Currently identity (multiplier 1.00, residual drift 0 — the v9.1b per-line growth rates replaced the flat late-years drift). Kept so the additive identity Σ rows = engine GF obligations holds by construction if either knob moves.","valuesB":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]}],"totals":{"gfReceiptsB":[7131,8549,9620,10525.9,11374.3,11377,11686.4,12002.8,12315.3,12599.9,12828.2,13062.8,13432.5,13812.5,14203.1,14604.1,15027.9,15463.8,15912.1,16373.1,16847.1,17362.9,17895,18443.6,19008.9,19593,20197.6,20823.5,21468.7,22133.6,22818.9,23525.2,24251.3,24976.3,25722.8,26492.1,27279.2,28089.7,28924.1,29783.2,30667.6,31572.2,32503.9,33463.3,34451,35467.9,36528.8,37621.4,38746.7,39905.9],"targetedReceiptsB":[65.9,107.9,152.9,201.3,253.2,308.8,368.4,382.7,397.5,412.9,428.9,445.6,462.8,480.6,499,517.9,537.4,557.4,578.1,599.5,621.5,644.2,667.7,691.9,717,743,769.9,797.8,826.7,856.6,887.7,919.8,953.1,987.6,1023.4,1060.5,1098.9,1138.7,1179.9,1222.7,1267,1312.9,1360.4,1409.7,1460.7,1513.7,1568.5,1625.3,1684.2,1745.2],"trustReceiptsB":[350,360.5,371.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"unifiedReceiptsB":[7196.9,8656.9,9772.9,10727.2,11627.5,11685.8,12054.8,12385.4,12712.8,13012.8,13257.1,13508.4,13895.3,14293.1,14702.1,15122,15565.2,16021.2,16490.2,16972.6,17468.6,18007.1,18562.6,19135.5,19725.9,20336,20967.5,21621.3,22295.4,22990.2,23706.6,24445,25204.4,25963.9,26746.2,27552.6,28378.1,29228.4,30104.1,31005.9,31934.6,32885,33864.3,34873,35911.8,36981.6,38097.2,39246.7,40430.9,41651],"gfObligationsB":[5588.2,6863.8,7809.7,8309.4,8763.8,9249.1,9453.5,9665,9893,10173.8,10456.9,10751.1,11054.1,11368.3,11693.7,12028.5,12368,12719.7,13107,13505.2,13918.4,14343.1,14751.9,15176.6,15615.2,16042.7,16484.4,17158.5,17642.6,18140.9,18653.8,19181.8,19725.2,20284.7,20860.7,21453.7,22064.2,22692.7,23339.8,24006.2,24692.3,25398.7,26126.1,26875.2,27646.5,28440.8,29258.6,30100.9,30968.2,31861.3],"targetedOutflowsB":[0,36.9,76.6,119.4,165.4,214.7,267.7,278,288.8,300,311.6,323.8,336.2,349.2,362.6,376.3,390.4,405,420.1,435.6,451.6,468.1,485.1,502.7,521,539.8,559.4,579.7,600.7,622.4,645,668.3,692.5,717.6,743.6,770.5,798.5,827.4,857.3,888.4,920.6,953.9,988.5,1024.3,1061.4,1099.8,1139.6,1180.9,1223.7,1268],"unscoredReserveB":[48.6,50.5,52.5,54.5,56.6,58.8,61.1,63.5,65.9,68.5,71.1,73.9,76.7,79.7,82.7,85.9,89.1,92.4,95.9,99.4,103.1,106.8,110.7,114.7,118.9,123.2,127.7,132.3,137.1,142.1,147.2,152.5,158.1,163.8,169.7,175.9,182.2,188.8,195.7,202.8,210.1,217.7,225.6,233.8,242.2,251,260.1,269.5,279.3,289.4],"interestB":[1867,1827.6,1778.8,1728.1,1753.4,1666.8,1611.8,1550.9,1484.4,1413.4,1341.2,1293.4,1230.7,1164.8,1095.9,1024.1,966,903.5,836.5,765.9,691.4,616.7,536.3,449,354.4,252.2,141,20.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"deployableB":[-372.9,-192.8,-20.9,433.9,800.6,402.3,560,723.4,872,944.3,959,944.4,1070.9,1199.8,1330.7,1465.5,1604.8,1748.2,1872.7,2002.6,2134.2,2296.3,2496,2703.3,2920.4,3175,3444.5,3512.2,3689,3850.7,4017.9,4190.9,4368,4527.8,4692.4,4862.6,5032.9,5208.2,5388.6,5574.2,5765.2,5955.7,6152.2,6354.3,6562.3,6776.2,7010,7251,7499.2,7755.1],"externalDebtB":[38475.9,38668.7,38689.6,38255.7,37455.1,37052.9,36492.9,35769.5,34897.5,33953.3,32994.3,32049.8,30978.9,29779.1,28448.4,26982.9,25378.1,23630,21757.3,19754.6,17620.4,15324.2,12828.1,10124.8,7204.4,4029.4,584.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},"globalAssumptions":["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 workbook's coupled 0.25pp payroll/top-rate steps are applied per-year before every line is computed. Governor-OFF exists only as the /governance/debt-sunset counterfactual.","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."]}}}