← Methodology
Master Tables
Every revenue and expenditure category, every year of the 50-year corridor (2030–2079), in dollars and as a share of GDP — computed live from the fiscal engine, with the generating formula and its assumptions on every column.
How these tables are computed
Nothing on this page is hand-maintained. Each cell is computed at page load from lib/fiscal-engine.ts — the same engine behind every projection on the site — on the governor-ON rate path of the selected scenario. Click any column header for the line's formula and assumptions. At every build, scripts/reconcile-fiscal.ts asserts that the rows sum exactly to the engine's General Fund totals and that the published charts match these tables; a drift fails the build. A machine-readable export is regenerated on every build at /methodology/master-tables.json.
- Nominal GDP compounds from $30.7T (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 $5.90T healthcare basis, 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 + trust; deployable = unified − obligations − reserve − interest − targeted outflows (climate-trust accumulation excluded from the deployable balance).
- Provenance tags follow the canon protocol (v10.7): [BILL …] traceable to Bill's words; [MODEL-DERIVED, pending workbook]; [AI-PROPOSED, pending ruling]; [LEGACY, pre-audit] for pre-v10.6 magnitudes; WORKBOOK-PENDING(vX) for values awaiting workbook extraction.
Scenario:Units:
Revenue by category
General Fund columns plus the calibration row sum to the General Fund total (asserted at build). Memo columns (VAT gross, prebate) are shown for the prebate identity; targeted and trust flows are outside the General Fund by design — carbon revenue never enters it.
| Year | Flat payroll tax (28.0%) ⓘ | Income tax (12 brackets, 52% top) ⓘ | Payroll-base extension (pass-through comp) ⓘ | VAT net of prebate ⓘ | Estate Tax Prepayment Plan ⓘ | Corporate income tax (30%→28%) ⓘ | Institutional Investment Excise ⓘ | Road usage fees ⓘ | Customs & tariff floor ⓘ | Tipped-income compliance ⓘ | Market-correction excises ⓘ | Business Transition Surcharges (Yrs 1–5) ⓘ | Land-Value Surcharge ⓘ | Wealth-transfer settlement (estate residual + accession + GST) ⓘ | Minor streams combined (MARL, buyback, FTT, interchange…) ⓘ | VAT gross (memo — before prebate) ⓘ | VAT prebate (memo — pass-through) ⓘ | Targeted receipts (carbon pool + parity surcharge) ⓘ | SS Trust redemptions (through Q4 2032) ⓘ | Avoidance / compliance calibration (−) ⓘ | General Fund total | GDP |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2030 | $2.91T | $2.61T | $0B | $0B | $162B | $207B | $0B | $0B | $56B | $12B | $0B | $290B | $14B | $90B | $14B | $45B | $45B | $57B | $350B | $-1.34T | $5.02T | $30.7T |
| 2031 | $3.63T | $3.03T | $19B | $105B | $196B | $236B | $5B | $10B | $58B | $13B | $9B | $305B | $21B | $104B | $30B | $467B | $362B | $95B | $361B | $-1.64T | $6.13T | $32.3T |
| 2032 | $4.05T | $3.19T | $41B | $572B | $234B | $268B | $11B | $21B | $62B | $14B | $18B | $321B | $30B | $120B | $47B | $934B | $362B | $136B | $371B | $-1.90T | $7.10T | $34.0T |
| 2033 | $4.28T | $3.37T | $65B | $1.09T | $278B | $303B | $17B | $32B | $65B | $14B | $29B | $339B | $40B | $137B | $66B | $1.45T | $362B | $183B | $0B | $-2.13T | $7.99T | $35.9T |
| 2034 | $4.51T | $3.56T | $91B | $1.67T | $318B | $342B | $24B | $46B | $69B | $15B | $41B | $358B | $50B | $150B | $88B | $2.03T | $362B | $233B | $0B | $-2.38T | $8.95T | $37.9T |
| 2035 | $4.76T | $3.75T | $121B | $1.78T | $360B | $383B | $32B | $48B | $72B | $16B | $54B | $0B | $62B | $164B | $93B | $2.14T | $362B | $289B | $0B | $-2.45T | $9.25T | $40.0T |
| 2036 | $5.03T | $3.96T | $127B | $1.90T | $402B | $428B | $34B | $51B | $76B | $17B | $68B | $0B | $75B | $176B | $98B | $2.26T | $362B | $351B | $0B | $-2.60T | $9.84T | $42.3T |
| 2037 | $5.31T | $4.18T | $135B | $2.02T | $445B | $477B | $36B | $54B | $81B | $18B | $72B | $0B | $89B | $188B | $103B | $2.39T | $362B | $370B | $0B | $-2.76T | $10.45T | $44.6T |
| 2038 | $5.61T | $4.42T | $142B | $2.16T | $482B | $530B | $38B | $57B | $85B | $19B | $76B | $0B | $104B | $200B | $109B | $2.52T | $362B | $391B | $0B | $-2.93T | $11.10T | $47.1T |
| 2039 | $5.92T | $4.66T | $150B | $2.30T | $521B | $560B | $40B | $60B | $90B | $20B | $80B | $0B | $110B | $213B | $115B | $2.66T | $362B | $413B | $0B | $-3.10T | $11.75T | $49.8T |
| 2040 | $6.10T | $4.80T | $154B | $2.37T | $562B | $577B | $41B | $62B | $93B | $21B | $82B | $0B | $113B | $226B | $118B | $2.74T | $373B | $436B | $0B | $-3.19T | $12.13T | $52.5T |
| 2041 | $6.28T | $4.95T | $159B | $2.44T | $600B | $594B | $42B | $64B | $95B | $21B | $85B | $0B | $117B | $238B | $122B | $2.82T | $384B | $460B | $0B | $-3.28T | $12.52T | $55.4T |
| 2042 | $6.47T | $5.09T | $164B | $2.51T | $638B | $612B | $44B | $66B | $98B | $22B | $87B | $0B | $120B | $250B | $126B | $2.90T | $395B | $485B | $0B | $-3.38T | $12.91T | $58.4T |
| 2043 | $6.66T | $5.25T | $169B | $2.58T | $678B | $630B | $45B | $67B | $101B | $22B | $90B | $0B | $124B | $262B | $129B | $2.99T | $407B | $510B | $0B | $-3.48T | $13.32T | $61.4T |
| 2044 | $6.86T | $5.40T | $174B | $2.66T | $719B | $649B | $46B | $69B | $104B | $23B | $93B | $0B | $127B | $274B | $133B | $3.08T | $419B | $536B | $0B | $-3.58T | $13.75T | $64.6T |
| 2045 | $7.06T | $5.56T | $179B | $2.74T | $760B | $668B | $48B | $72B | $107B | $24B | $95B | $0B | $131B | $286B | $137B | $3.17T | $432B | $563B | $0B | $-3.69T | $14.18T | $67.8T |
| 2046 | $7.19T | $5.72T | $184B | $2.82T | $805B | $688B | $49B | $74B | $111B | $25B | $98B | $0B | $135B | $299B | $141B | $3.27T | $445B | $591B | $0B | $-3.78T | $14.56T | $71.2T |
| 2047 | $7.33T | $5.88T | $190B | $2.91T | $852B | $708B | $51B | $76B | $114B | $25B | $101B | $0B | $139B | $313B | $145B | $3.36T | $458B | $619B | $0B | $-3.88T | $14.96T | $74.6T |
| 2048 | $7.46T | $6.05T | $195B | $2.99T | $903B | $730B | $52B | $78B | $117B | $26B | $104B | $0B | $143B | $326B | $150B | $3.46T | $472B | $649B | $0B | $-3.97T | $15.36T | $78.2T |
| 2049 | $7.60T | $6.22T | $201B | $3.08T | $959B | $751B | $54B | $80B | $121B | $27B | $107B | $0B | $148B | $340B | $154B | $3.57T | $486B | $680B | $0B | $-4.07T | $15.78T | $82.0T |
| 2050 | $7.74T | $6.40T | $207B | $3.17T | $1.02T | $774B | $55B | $83B | $124B | $28B | $111B | $0B | $152B | $354B | $159B | $3.67T | $500B | $712B | $0B | $-4.17T | $16.21T | $85.8T |
| 2051 | $7.90T | $6.58T | $213B | $3.27T | $1.08T | $797B | $57B | $85B | $128B | $28B | $114B | $0B | $157B | $369B | $164B | $3.78T | $515B | $745B | $0B | $-4.28T | $16.67T | $89.8T |
| 2052 | $8.06T | $6.77T | $220B | $3.37T | $1.15T | $821B | $59B | $88B | $132B | $29B | $117B | $0B | $161B | $384B | $168B | $3.90T | $530B | $780B | $0B | $-4.38T | $17.14T | $94.0T |
| 2053 | $8.22T | $6.96T | $226B | $3.47T | $1.22T | $845B | $60B | $91B | $136B | $30B | $121B | $0B | $166B | $399B | $174B | $4.01T | $546B | $816B | $0B | $-4.50T | $17.62T | $98.3T |
| 2054 | $8.38T | $7.16T | $233B | $3.57T | $1.29T | $870B | $62B | $93B | $140B | $31B | $124B | $0B | $171B | $414B | $179B | $4.13T | $563B | $853B | $0B | $-4.61T | $18.11T | $102.7T |
| 2055 | $8.54T | $7.37T | $240B | $3.68T | $1.36T | $896B | $64B | $96B | $144B | $32B | $128B | $0B | $176B | $430B | $184B | $4.26T | $579B | $891B | $0B | $-4.73T | $18.61T | $107.4T |
| 2056 | $8.73T | $7.58T | $247B | $3.79T | $1.44T | $923B | $66B | $99B | $148B | $33B | $132B | $0B | $181B | $447B | $190B | $4.38T | $597B | $931B | $0B | $-4.85T | $19.15T | $112.2T |
| 2057 | $8.97T | $7.80T | $255B | $3.90T | $1.52T | $950B | $68B | $102B | $153B | $34B | $136B | $0B | $187B | $465B | $195B | $4.51T | $614B | $972B | $0B | $-4.99T | $19.75T | $117.2T |
| 2058 | $9.24T | $8.04T | $262B | $4.02T | $1.60T | $979B | $70B | $105B | $157B | $35B | $140B | $0B | $192B | $484B | $201B | $4.65T | $633B | $1.02T | $0B | $-5.14T | $20.38T | $122.4T |
| 2059 | $9.51T | $8.28T | $270B | $4.14T | $1.69T | $1.01T | $72B | $108B | $162B | $36B | $144B | $0B | $198B | $503B | $207B | $4.79T | $652B | $1.06T | $0B | $-5.29T | $21.03T | $127.8T |
| 2060 | $9.80T | $8.52T | $278B | $4.26T | $1.78T | $1.04T | $74B | $111B | $167B | $37B | $148B | $0B | $204B | $522B | $213B | $4.93T | $671B | $1.11T | $0B | $-5.45T | $21.70T | $133.4T |
| 2061 | $10.09T | $8.78T | $286B | $4.39T | $1.87T | $1.07T | $76B | $115B | $172B | $38B | $153B | $0B | $210B | $542B | $220B | $5.08T | $691B | $1.16T | $0B | $-5.61T | $22.39T | $139.3T |
| 2062 | $10.39T | $9.04T | $295B | $4.52T | $1.97T | $1.10T | $79B | $118B | $177B | $39B | $157B | $0B | $216B | $563B | $226B | $5.23T | $712B | $1.21T | $0B | $-5.78T | $23.11T | $145.3T |
| 2063 | $10.70T | $9.31T | $304B | $4.65T | $2.07T | $1.13T | $81B | $121B | $182B | $40B | $162B | $0B | $223B | $585B | $233B | $5.38T | $733B | $1.26T | $0B | $-5.95T | $23.84T | $151.6T |
| 2064 | $11.02T | $9.63T | $313B | $4.79T | $2.18T | $1.17T | $83B | $125B | $188B | $42B | $167B | $0B | $229B | $608B | $240B | $5.54T | $755B | $1.31T | $0B | $-6.14T | $24.64T | $158.2T |
| 2065 | $11.35T | $10.04T | $322B | $4.93T | $2.29T | $1.20T | $86B | $129B | $193B | $43B | $172B | $0B | $236B | $632B | $247B | $5.71T | $777B | $1.37T | $0B | $-6.35T | $25.52T | $165.0T |
| 2066 | $11.69T | $10.47T | $332B | $5.08T | $2.40T | $1.24T | $88B | $133B | $199B | $44B | $177B | $0B | $243B | $656B | $254B | $5.88T | $800B | $1.43T | $0B | $-6.57T | $26.43T | $172.0T |
| 2067 | $12.04T | $10.91T | $342B | $5.23T | $2.51T | $1.27T | $91B | $137B | $205B | $46B | $182B | $0B | $250B | $682B | $262B | $6.06T | $824B | $1.49T | $0B | $-6.79T | $27.37T | $179.4T |
| 2068 | $12.39T | $11.36T | $352B | $5.39T | $2.64T | $1.31T | $94B | $141B | $211B | $47B | $188B | $0B | $258B | $708B | $270B | $6.24T | $849B | $1.55T | $0B | $-7.02T | $28.34T | $187.0T |
| 2069 | $12.76T | $11.84T | $362B | $5.55T | $2.76T | $1.35T | $97B | $145B | $217B | $48B | $193B | $0B | $266B | $734B | $278B | $6.42T | $874B | $1.62T | $0B | $-7.26T | $29.34T | $194.9T |
| 2070 | $13.14T | $12.33T | $373B | $5.71T | $2.89T | $1.39T | $99B | $149B | $224B | $50B | $199B | $0B | $274B | $762B | $286B | $6.61T | $900B | $1.69T | $0B | $-7.51T | $30.38T | $203.1T |
| 2071 | $13.54T | $12.84T | $384B | $5.88T | $3.03T | $1.43T | $102B | $154B | $230B | $51B | $205B | $0B | $282B | $791B | $294B | $6.81T | $927B | $1.76T | $0B | $-7.77T | $31.45T | $211.5T |
| 2072 | $13.94T | $13.37T | $396B | $6.06T | $3.17T | $1.48T | $105B | $158B | $237B | $53B | $211B | $0B | $290B | $820B | $303B | $7.01T | $955B | $1.83T | $0B | $-8.03T | $32.56T | $220.3T |
| 2073 | $14.36T | $13.91T | $407B | $6.24T | $3.31T | $1.52T | $109B | $163B | $244B | $54B | $217B | $0B | $299B | $850B | $312B | $7.22T | $983B | $1.90T | $0B | $-8.30T | $33.70T | $229.5T |
| 2074 | $14.78T | $14.48T | $420B | $6.43T | $3.47T | $1.57T | $112B | $168B | $252B | $56B | $224B | $0B | $308B | $881B | $322B | $7.44T | $1.01T | $1.98T | $0B | $-8.58T | $34.88T | $238.9T |
| 2075 | $15.22T | $15.07T | $432B | $6.62T | $3.62T | $1.61T | $115B | $173B | $259B | $58B | $230B | $0B | $317B | $914B | $331B | $7.66T | $1.04T | $2.06T | $0B | $-8.87T | $36.10T | $248.7T |
| 2076 | $15.68T | $15.68T | $445B | $6.81T | $3.78T | $1.66T | $119B | $178B | $267B | $59B | $237B | $0B | $326B | $947B | $341B | $7.89T | $1.07T | $2.15T | $0B | $-9.17T | $37.36T | $258.9T |
| 2077 | $16.15T | $16.31T | $458B | $7.02T | $3.95T | $1.71T | $122B | $183B | $275B | $61B | $244B | $0B | $336B | $981B | $351B | $8.12T | $1.11T | $2.24T | $0B | $-9.48T | $38.66T | $269.4T |
| 2078 | $16.63T | $16.96T | $472B | $7.23T | $4.13T | $1.76T | $126B | $189B | $283B | $63B | $252B | $0B | $346B | $1.02T | $362B | $8.37T | $1.14T | $2.33T | $0B | $-9.80T | $40.01T | $280.3T |
| 2079 | $17.12T | $17.63T | $486B | $7.44T | $4.31T | $1.81T | $130B | $194B | $292B | $65B | $259B | $0B | $356B | $1.05T | $373B | $8.62T | $1.17T | $2.42T | $0B | $-10.13T | $41.40T | $291.5T |
Expenditures by category
General Fund obligation columns (offset credits enter negative) plus the calibration row sum to the General Fund obligations total. Interest, the unscored reserve, and the deployable balance are shown in the totals block below the table's right edge — the full identity is: unified receipts − obligations − reserve − interest − targeted net = deployable balance.
| Year | Defense ⓘ | Non-defense discretionary ⓘ | Other mandatory (net of legacy strip) ⓘ | Social Security 2.0 benefits ⓘ | Distributed Healthcare (incremental federal cash) ⓘ | Universal Child Allowance ⓘ | Baby Bonds (cash outflow from 2048) ⓘ | Childcare Plan (Capability Core) ⓘ | Family leave ⓘ | Education ⓘ | Skills Wallet ⓘ | Community rails (Civic Response Network) ⓘ | Housing administration ⓘ | COMPASS / National Statistics Board ⓘ | Administrative operations ⓘ | Infrastructure backlog (GF ledger) ⓘ | Grid hardening (GF share) ⓘ | Housing construction cost-share ⓘ | Land & disaster defense corps ⓘ | Next-generation infrastructure ⓘ | International strategic ⓘ | SS Dignity Floor supplement ⓘ | Transition & implementation costs (Yrs 1–8) ⓘ | Offset credits (−) ⓘ | Distributed Healthcare gross (memo) ⓘ | Folded federal legacy health flows (memo) ⓘ | Targeted outflows (Energy Stipend pool etc.) ⓘ | Obligation calibration (±) ⓘ | GF obligations total | GDP |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2030 | $890B | $768B | $398B | $2.00T | $290B | $181B | $0B | $11B | $0B | $0B | $2B | $11B | $7B | $3B | $52B | $3B | $1B | $3B | $0B | $4B | $0B | $13B | $262B | $0B | $364B | $74B | $0B | $0B | $4.90T | $30.7T |
| 2031 | $936B | $807B | $368B | $2.05T | $967B | $271B | $0B | $23B | $7B | $10B | $4B | $25B | $8B | $3B | $55B | $7B | $3B | $7B | $1B | $8B | $6B | $14B | $308B | $-6B | $1.15T | $182B | $32B | $0B | $5.88T | $32.3T |
| 2032 | $986B | $850B | $335B | $2.10T | $1.42T | $362B | $0B | $55B | $15B | $21B | $7B | $46B | $8B | $3B | $58B | $11B | $5B | $11B | $1B | $13B | $14B | $14B | $342B | $-12B | $1.69T | $273B | $68B | $0B | $6.67T | $34.0T |
| 2033 | $1.04T | $898B | $354B | $2.15T | $1.53T | $362B | $0B | $97B | $24B | $32B | $9B | $73B | $9B | $4B | $61B | $16B | $7B | $16B | $1B | $18B | $22B | $15B | $271B | $-19B | $2.60T | $1.07T | $108B | $0B | $6.99T | $35.9T |
| 2034 | $1.10T | $948B | $374B | $2.20T | $1.56T | $362B | $0B | $137B | $34B | $46B | $12B | $99B | $9B | $4B | $65B | $21B | $9B | $21B | $2B | $24B | $30B | $16B | $210B | $-27B | $3.51T | $1.95T | $152B | $0B | $7.25T | $37.9T |
| 2035 | $1.16T | $1.00T | $394B | $2.25T | $1.58T | $362B | $0B | $145B | $36B | $48B | $15B | $121B | $10B | $4B | $68B | $27B | $12B | $27B | $2B | $31B | $32B | $17B | $161B | $-36B | $4.37T | $2.78T | $201B | $0B | $7.47T | $40.0T |
| 2036 | $1.23T | $1.06T | $416B | $2.30T | $1.61T | $362B | $0B | $153B | $38B | $51B | $19B | $140B | $10B | $4B | $72B | $33B | $14B | $33B | $2B | $38B | $34B | $17B | $106B | $-38B | $5.01T | $3.40T | $255B | $0B | $7.70T | $42.3T |
| 2037 | $1.29T | $1.12T | $440B | $2.35T | $1.70T | $362B | $0B | $161B | $40B | $54B | $23B | $148B | $11B | $4B | $76B | $40B | $17B | $40B | $3B | $46B | $36B | $18B | $45B | $-40B | $5.29T | $3.59T | $269B | $0B | $7.99T | $44.6T |
| 2038 | $1.37T | $1.18T | $464B | $2.40T | $1.80T | $362B | $0B | $170B | $43B | $57B | $27B | $156B | $11B | $5B | $80B | $48B | $20B | $48B | $3B | $55B | $38B | $19B | $0B | $-43B | $5.59T | $3.79T | $284B | $0B | $8.31T | $47.1T |
| 2039 | $1.44T | $1.24T | $490B | $2.45T | $1.90T | $362B | $0B | $180B | $45B | $60B | $32B | $165B | $12B | $5B | $85B | $56B | $24B | $56B | $4B | $64B | $40B | $19B | $0B | $-45B | $5.90T | $4.00T | $300B | $0B | $8.69T | $49.8T |
| 2040 | $1.52T | $1.31T | $535B | $2.50T | $1.97T | $364B | $0B | $190B | $48B | $63B | $37B | $165B | $13B | $5B | $90B | $62B | $26B | $62B | $4B | $70B | $42B | $20B | $0B | $-48B | $6.11T | $4.14T | $317B | $0B | $9.05T | $52.5T |
| 2041 | $1.61T | $1.39T | $581B | $2.55T | $2.04T | $365B | $0B | $200B | $50B | $67B | $43B | $165B | $13B | $6B | $95B | $67B | $29B | $67B | $5B | $77B | $45B | $21B | $0B | $-50B | $6.32T | $4.28T | $334B | $0B | $9.42T | $55.4T |
| 2042 | $1.69T | $1.46T | $629B | $2.60T | $2.11T | $367B | $0B | $211B | $53B | $70B | $49B | $165B | $14B | $6B | $100B | $73B | $31B | $73B | $5B | $83B | $47B | $22B | $0B | $-53B | $6.54T | $4.43T | $352B | $0B | $9.81T | $58.4T |
| 2043 | $1.78T | $1.54T | $678B | $2.65T | $2.18T | $369B | $0B | $222B | $56B | $74B | $55B | $165B | $15B | $6B | $105B | $78B | $34B | $78B | $6B | $90B | $49B | $24B | $0B | $-56B | $6.77T | $4.59T | $371B | $0B | $10.20T | $61.4T |
| 2044 | $1.87T | $1.61T | $729B | $2.70T | $2.26T | $371B | $0B | $234B | $58B | $78B | $62B | $165B | $16B | $6B | $110B | $84B | $36B | $84B | $6B | $96B | $52B | $25B | $0B | $-58B | $7.01T | $4.75T | $389B | $0B | $10.60T | $64.6T |
| 2045 | $1.97T | $1.70T | $781B | $2.75T | $2.34T | $373B | $0B | $245B | $61B | $82B | $70B | $165B | $16B | $7B | $116B | $90B | $38B | $90B | $6B | $102B | $55B | $26B | $0B | $-61B | $7.25T | $4.92T | $409B | $0B | $11.01T | $67.8T |
| 2046 | $2.06T | $1.78T | $834B | $2.80T | $2.42T | $375B | $0B | $258B | $64B | $86B | $78B | $165B | $17B | $7B | $122B | $95B | $41B | $95B | $7B | $109B | $57B | $27B | $0B | $-64B | $7.51T | $5.09T | $429B | $0B | $11.43T | $71.2T |
| 2047 | $2.16T | $1.87T | $890B | $2.85T | $2.50T | $376B | $0B | $270B | $68B | $90B | $86B | $165B | $18B | $8B | $128B | $101B | $43B | $101B | $7B | $115B | $60B | $28B | $0B | $-68B | $7.77T | $5.27T | $450B | $0B | $11.87T | $74.6T |
| 2048 | $2.27T | $1.96T | $948B | $2.90T | $2.59T | $378B | $30B | $283B | $71B | $94B | $96B | $165B | $19B | $8B | $134B | $106B | $46B | $106B | $8B | $122B | $63B | $29B | $0B | $-71B | $8.04T | $5.45T | $472B | $0B | $12.35T | $78.2T |
| 2049 | $2.38T | $2.05T | $1.01T | $2.95T | $2.68T | $380B | $63B | $297B | $74B | $99B | $105B | $165B | $20B | $8B | $140B | $112B | $48B | $112B | $8B | $128B | $66B | $31B | $0B | $-74B | $8.32T | $5.64T | $494B | $0B | $12.85T | $82.0T |
| 2050 | $2.49T | $2.15T | $1.07T | $3.00T | $2.77T | $382B | $98B | $310B | $78B | $103B | $116B | $165B | $21B | $9B | $147B | $118B | $50B | $118B | $8B | $134B | $69B | $32B | $0B | $-78B | $8.61T | $5.84T | $517B | $0B | $13.36T | $85.8T |
| 2051 | $2.60T | $2.25T | $1.13T | $3.05T | $2.87T | $384B | $137B | $325B | $81B | $108B | $127B | $165B | $22B | $9B | $153B | $123B | $53B | $123B | $9B | $141B | $72B | $33B | $0B | $-81B | $8.92T | $6.04T | $542B | $0B | $13.89T | $89.8T |
| 2052 | $2.73T | $2.35T | $1.20T | $3.10T | $2.97T | $386B | $144B | $340B | $85B | $113B | $139B | $165B | $23B | $9B | $161B | $129B | $55B | $129B | $9B | $147B | $76B | $35B | $0B | $-85B | $9.23T | $6.26T | $567B | $0B | $14.41T | $94.0T |
| 2053 | $2.85T | $2.46T | $1.27T | $3.15T | $3.08T | $388B | $150B | $356B | $89B | $119B | $152B | $165B | $24B | $10B | $168B | $134B | $58B | $134B | $10B | $154B | $79B | $36B | $0B | $-89B | $9.55T | $6.47T | $593B | $0B | $14.94T | $98.3T |
| 2054 | $2.98T | $2.57T | $1.34T | $3.20T | $3.18T | $390B | $157B | $372B | $93B | $124B | $165B | $165B | $25B | $10B | $176B | $140B | $60B | $140B | $10B | $160B | $83B | $38B | $0B | $-93B | $9.88T | $6.70T | $619B | $0B | $15.49T | $102.7T |
| 2055 | $3.11T | $2.68T | $1.42T | $3.25T | $3.29T | $392B | $164B | $388B | $97B | $129B | $173B | $165B | $26B | $11B | $183B | $137B | $59B | $137B | $10B | $157B | $86B | $39B | $0B | $-97B | $10.23T | $6.94T | $647B | $0B | $16.01T | $107.4T |
| 2056 | $3.25T | $2.80T | $1.49T | $3.30T | $3.41T | $394B | $171B | $406B | $101B | $135B | $180B | $165B | $27B | $11B | $192B | $134B | $58B | $134B | $10B | $154B | $90B | $40B | $0B | $-101B | $10.59T | $7.18T | $676B | $0B | $16.56T | $112.2T |
| 2057 | $3.40T | $2.93T | $1.57T | $3.35T | $3.53T | $396B | $179B | $424B | $106B | $141B | $188B | $165B | $28B | $12B | $200B | $132B | $56B | $132B | $9B | $151B | $94B | $42B | $0B | $-106B | $10.96T | $7.43T | $707B | $0B | $17.13T | $117.2T |
| 2058 | $3.55T | $3.06T | $1.66T | $3.40T | $3.65T | $398B | $187B | $443B | $111B | $148B | $197B | $165B | $30B | $12B | $209B | $129B | $55B | $129B | $9B | $148B | $98B | $44B | $0B | $-111B | $11.34T | $7.69T | $738B | $0B | $17.72T | $122.4T |
| 2059 | $3.71T | $3.19T | $1.74T | $3.45T | $3.78T | $400B | $195B | $462B | $116B | $154B | $205B | $165B | $31B | $13B | $218B | $127B | $54B | $127B | $9B | $145B | $103B | $45B | $0B | $-116B | $11.74T | $7.96T | $771B | $0B | $18.33T | $127.8T |
| 2060 | $3.87T | $3.34T | $1.84T | $3.50T | $3.91T | $402B | $204B | $483B | $121B | $161B | $215B | $165B | $32B | $13B | $228B | $124B | $53B | $124B | $9B | $142B | $107B | $47B | $0B | $-121B | $12.15T | $8.24T | $804B | $0B | $18.96T | $133.4T |
| 2061 | $4.04T | $3.48T | $1.93T | $3.55T | $4.05T | $404B | $213B | $504B | $126B | $168B | $224B | $165B | $34B | $14B | $238B | $122B | $52B | $122B | $9B | $139B | $112B | $49B | $0B | $-126B | $12.58T | $8.53T | $840B | $0B | $19.61T | $139.3T |
| 2062 | $4.21T | $3.63T | $2.03T | $3.60T | $4.19T | $406B | $222B | $526B | $131B | $175B | $234B | $165B | $35B | $15B | $248B | $119B | $51B | $119B | $9B | $136B | $117B | $50B | $0B | $-131B | $13.02T | $8.82T | $876B | $0B | $20.29T | $145.3T |
| 2063 | $4.40T | $3.79T | $2.13T | $3.65T | $4.34T | $408B | $232B | $549B | $137B | $183B | $244B | $165B | $37B | $15B | $259B | $117B | $50B | $117B | $8B | $133B | $122B | $52B | $0B | $-137B | $13.47T | $9.13T | $914B | $0B | $20.99T | $151.6T |
| 2064 | $4.59T | $3.95T | $2.23T | $3.70T | $4.49T | $410B | $242B | $572B | $143B | $191B | $254B | $165B | $38B | $16B | $270B | $114B | $49B | $114B | $8B | $131B | $127B | $54B | $0B | $-143B | $13.94T | $9.45T | $954B | $0B | $21.72T | $158.2T |
| 2065 | $4.78T | $4.12T | $2.34T | $3.75T | $4.65T | $412B | $252B | $597B | $149B | $199B | $265B | $165B | $40B | $17B | $282B | $112B | $48B | $112B | $8B | $128B | $133B | $56B | $0B | $-149B | $14.43T | $9.78T | $995B | $0B | $22.47T | $165.0T |
| 2066 | $4.99T | $4.30T | $2.46T | $3.80T | $4.81T | $414B | $263B | $622B | $156B | $207B | $277B | $165B | $41B | $17B | $294B | $110B | $47B | $110B | $8B | $126B | $138B | $58B | $0B | $-156B | $14.94T | $10.13T | $1.04T | $0B | $23.25T | $172.0T |
| 2067 | $5.20T | $4.48T | $2.57T | $3.85T | $4.98T | $416B | $274B | $649B | $162B | $216B | $288B | $165B | $43B | $18B | $306B | $108B | $46B | $108B | $8B | $123B | $144B | $60B | $0B | $-162B | $15.46T | $10.48T | $1.08T | $0B | $24.06T | $179.4T |
| 2068 | $5.42T | $4.67T | $2.70T | $3.90T | $5.15T | $418B | $286B | $676B | $169B | $225B | $301B | $165B | $45B | $19B | $319B | $106B | $45B | $106B | $8B | $121B | $150B | $62B | $0B | $-169B | $16.00T | $10.85T | $1.13T | $0B | $24.90T | $187.0T |
| 2069 | $5.65T | $4.87T | $2.82T | $3.95T | $5.33T | $420B | $298B | $705B | $176B | $235B | $313B | $165B | $47B | $20B | $333B | $103B | $44B | $103B | $7B | $118B | $157B | $64B | $0B | $-176B | $16.56T | $11.23T | $1.18T | $0B | $25.76T | $194.9T |
| 2070 | $5.89T | $5.08T | $2.95T | $4.00T | $5.52T | $422B | $310B | $735B | $184B | $245B | $326B | $165B | $49B | $20B | $347B | $101B | $43B | $101B | $7B | $116B | $163B | $66B | $0B | $-184B | $17.14T | $11.62T | $1.22T | $0B | $26.66T | $203.1T |
| 2071 | $6.13T | $5.29T | $3.09T | $4.05T | $5.71T | $424B | $323B | $765B | $191B | $255B | $340B | $165B | $51B | $21B | $361B | $99B | $43B | $99B | $7B | $113B | $170B | $68B | $0B | $-191B | $17.74T | $12.03T | $1.28T | $0B | $27.58T | $211.5T |
| 2072 | $6.39T | $5.51T | $3.23T | $4.10T | $5.91T | $426B | $337B | $797B | $199B | $266B | $354B | $165B | $53B | $22B | $376B | $97B | $42B | $97B | $7B | $111B | $177B | $70B | $0B | $-199B | $18.36T | $12.45T | $1.33T | $0B | $28.54T | $220.3T |
| 2073 | $6.65T | $5.74T | $3.38T | $4.15T | $6.12T | $429B | $351B | $830B | $208B | $277B | $369B | $165B | $55B | $23B | $392B | $95B | $41B | $95B | $7B | $109B | $184B | $72B | $0B | $-208B | $19.00T | $12.88T | $1.38T | $0B | $29.53T | $229.5T |
| 2074 | $6.93T | $5.97T | $3.53T | $4.20T | $6.33T | $431B | $365B | $864B | $216B | $288B | $384B | $165B | $58B | $24B | $408B | $93B | $40B | $93B | $7B | $107B | $192B | $74B | $0B | $-216B | $19.67T | $13.33T | $1.44T | $0B | $30.56T | $238.9T |
| 2075 | $7.21T | $6.22T | $3.69T | $4.25T | $6.56T | $433B | $380B | $900B | $225B | $300B | $400B | $165B | $60B | $25B | $425B | $92B | $39B | $92B | $7B | $105B | $200B | $77B | $0B | $-225B | $20.36T | $13.80T | $1.50T | $0B | $31.62T | $248.7T |
| 2076 | $7.51T | $6.47T | $3.85T | $4.30T | $6.78T | $435B | $395B | $937B | $234B | $312B | $416B | $165B | $62B | $26B | $442B | $90B | $38B | $90B | $6B | $103B | $208B | $79B | $0B | $-234B | $21.07T | $14.28T | $1.56T | $0B | $32.72T | $258.9T |
| 2077 | $7.81T | $6.73T | $4.02T | $4.35T | $7.02T | $437B | $411B | $975B | $244B | $325B | $433B | $165B | $65B | $27B | $460B | $88B | $38B | $88B | $6B | $101B | $217B | $82B | $0B | $-244B | $21.81T | $14.78T | $1.62T | $0B | $33.86T | $269.4T |
| 2078 | $8.13T | $7.01T | $4.20T | $4.40T | $7.27T | $439B | $428B | $1.01T | $253B | $338B | $451B | $165B | $68B | $28B | $479B | $86B | $37B | $86B | $6B | $99B | $225B | $84B | $0B | $-253B | $22.57T | $15.30T | $1.69T | $0B | $35.03T | $280.3T |
| 2079 | $8.45T | $7.29T | $4.38T | $4.45T | $7.52T | $442B | $445B | $1.05T | $264B | $352B | $469B | $165B | $70B | $29B | $498B | $84B | $36B | $84B | $6B | $97B | $234B | $87B | $0B | $-264B | $23.36T | $15.84T | $1.76T | $0B | $36.25T | $291.5T |
| Year | Interest | Unscored reserve | Deployable balance | External debt |
|---|---|---|---|---|
| 2030 | $1.45T | $40B | $-1.02T | $30.52T |
| 2035 | $1.64T | $52B | $87B | $33.01T |
| 2040 | $1.28T | $68B | $1.73T | $27.08T |
| 2045 | $783B | $88B | $2.30T | $16.79T |
| 2050 | $279B | $112B | $2.46T | $4.68T |
| 2055 | $0B | $140B | $2.46T | $0B |
| 2060 | $0B | $173B | $2.57T | $0B |
| 2065 | $0B | $214B | $2.83T | $0B |
| 2070 | $0B | $264B | $3.46T | $0B |
| 2075 | $0B | $323B | $4.16T | $0B |
| 2079 | $0B | $379B | $4.77T | $0B |