{"_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":[30700,32247.3,33949.9,35824,37790.2,39852.5,42030.7,44331.6,46762.2,49330.1,52043.3,54843.2,57727.9,60695.2,63742.1,66865.4,70101.7,73452.6,76919.5,80504,84207.2,88047,92026.7,96149.5,100418.6,104837,109428.9,114200,119156.2,124303.8,129648.8,135197.8,140957.2,146933.8,153134.4,159566.1,166235.9,173151.4,180319.8,187749,195446.7,203420.9,211679.8,220231.7,229085,238248.4,247730.7,257540.8,267687.9,278181.3],"revenue":[{"key":"tcl","label":"Flat payroll tax (28.0%)","flow":"general-fund","formula":"FICA baseline ($1900B @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":[2912,3642.4,4068.9,4308.7,4561.3,4827.1,5099.9,5388.5,5693.9,6017,6207.3,6403.5,6605.9,6814.7,7030,7252.2,7468.4,7691.1,7920.5,8086.3,8255.1,8426.7,8601.1,8778.5,8958.9,9142.2,9311.1,9482,9654.9,9829.6,10006.1,10284.5,10570.6,10864.6,11166.7,11477.2,11796.3,12124.2,12461.1,12807.4,13163.3,13528.9,13904.7,14290.9,14687.7,15095.5,15545.7,16009.3,16486.7,16978.3],"pctGdp":[0.0949,0.113,0.1199,0.1203,0.1207,0.1211,0.1213,0.1216,0.1218,0.122,0.1193,0.1168,0.1144,0.1123,0.1103,0.1085,0.1065,0.1047,0.103,0.1004,0.098,0.0957,0.0935,0.0913,0.0892,0.0872,0.0851,0.083,0.081,0.0791,0.0772,0.0761,0.075,0.0739,0.0729,0.0719,0.071,0.07,0.0691,0.0682,0.0673,0.0665,0.0657,0.0649,0.0641,0.0634,0.0628,0.0622,0.0616,0.061]},{"key":"incomeTax","label":"Income tax (12 brackets, 52% top)","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":"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":[2628.1,3050.3,3212.9,3391.8,3579.7,3776.8,3984.2,4203.3,4434.8,4679.4,4820.1,4965,5114.2,5268,5426.3,5589.5,5756.1,5927.8,6104.6,6279.2,6458.9,6643.6,6833.7,7029.2,7230.2,7437,7647.9,7864.8,8087.8,8317.1,8552.9,8805.8,9066.3,9334.4,9610.4,9894.7,10232.2,10650,11082.9,11531.3,11995.9,12476.9,12975,13490.6,14024.2,14576.3,15150.8,15745,16359.5,16995],"pctGdp":[0.0856,0.0946,0.0946,0.0947,0.0947,0.0948,0.0948,0.0948,0.0948,0.0949,0.0926,0.0905,0.0886,0.0868,0.0851,0.0836,0.0821,0.0807,0.0794,0.078,0.0767,0.0755,0.0743,0.0731,0.072,0.0709,0.0699,0.0689,0.0679,0.0669,0.066,0.0651,0.0643,0.0635,0.0628,0.062,0.0616,0.0615,0.0615,0.0614,0.0614,0.0613,0.0613,0.0613,0.0612,0.0612,0.0612,0.0611,0.0611,0.0611]},{"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":[0,19.6,41.3,65.4,91.9,121.2,127.8,134.8,142.2,150,154.5,159.1,163.8,168.7,173.7,178.9,184.3,189.8,195.4,201.2,207.2,213.4,219.8,226.3,233.1,240,247.2,254.6,262.2,270,278,286.3,294.9,303.6,312.7,322,331.6,341.5,351.7,362.2,373,384.1,395.6,407.4,419.5,432,444.9,458.2,471.8,485.9],"pctGdp":[0,0.0006,0.0012,0.0018,0.0024,0.003,0.003,0.003,0.003,0.003,0.003,0.0029,0.0028,0.0028,0.0027,0.0027,0.0026,0.0026,0.0025,0.0025,0.0025,0.0024,0.0024,0.0024,0.0023,0.0023,0.0023,0.0022,0.0022,0.0022,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017]},{"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; prebate = min(gross, $362B envelope)","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 month. 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":[0,104.2,570.1,1087.3,1658.1,1768.4,1884.8,2007.8,2137.7,2275,2342.8,2412.7,2484.6,2558.7,2635,2713.6,2794.5,2877.9,2963.7,3052.1,3143.1,3236.8,3333.3,3432.7,3535.1,3640.5,3749.1,3860.9,3976,4094.5,4216.6,4342.4,4471.9,4605.2,4742.6,4884,5029.6,5179.6,5334.1,5493.1,5656.9,5825.6,5999.3,6178.2,6362.5,6552.2,6747.6,6948.8,7156,7369.4],"pctGdp":[0,0.0032,0.0168,0.0304,0.0439,0.0444,0.0448,0.0453,0.0457,0.0461,0.045,0.044,0.043,0.0422,0.0413,0.0406,0.0399,0.0392,0.0385,0.0379,0.0373,0.0368,0.0362,0.0357,0.0352,0.0347,0.0343,0.0338,0.0334,0.0329,0.0325,0.0321,0.0317,0.0313,0.031,0.0306,0.0303,0.0299,0.0296,0.0293,0.0289,0.0286,0.0283,0.0281,0.0278,0.0275,0.0272,0.027,0.0267,0.0265]},{"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":[161.6,195.3,233.3,276.5,316.4,358,399.1,441.5,477.1,515.2,555.8,592.1,629.5,668,707.5,748,790.9,836,882.9,936.4,995.2,1056.5,1120.1,1185.9,1254.1,1324.6,1398,1474.2,1553.3,1635.5,1720.8,1809.5,1901.4,1996.9,2095.9,2198.6,2305.1,2415.5,2530,2648.6,2771.6,2898.9,3030.8,3167.3,3308.7,3455,3606.5,3763.1,3925.1,4092.7],"pctGdp":[0.0053,0.0061,0.0069,0.0077,0.0084,0.009,0.0095,0.01,0.0102,0.0104,0.0107,0.0108,0.0109,0.011,0.0111,0.0112,0.0113,0.0114,0.0115,0.0116,0.0118,0.012,0.0122,0.0123,0.0125,0.0126,0.0128,0.0129,0.013,0.0132,0.0133,0.0134,0.0135,0.0136,0.0137,0.0138,0.0139,0.014,0.014,0.0141,0.0142,0.0143,0.0143,0.0144,0.0144,0.0145,0.0146,0.0146,0.0147,0.0147]},{"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":"Phase-in from the current-law baseline; 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":[209.1,237.9,269.8,305,343.2,384.5,429.4,478.1,530.8,560,576.7,593.9,611.6,629.8,648.6,668,687.9,708.4,729.5,751.3,773.7,796.8,820.5,845,870.2,896.1,922.8,950.4,978.7,1007.9,1037.9,1068.9,1100.8,1133.6,1167.4,1202.2,1238.1,1275,1313,1352.2,1392.5,1434,1476.8,1520.8,1566.2,1612.9,1661,1710.5,1761.5,1814],"pctGdp":[0.0068,0.0074,0.0079,0.0085,0.0091,0.0096,0.0102,0.0108,0.0114,0.0114,0.0111,0.0108,0.0106,0.0104,0.0102,0.01,0.0098,0.0096,0.0095,0.0093,0.0092,0.009,0.0089,0.0088,0.0087,0.0085,0.0084,0.0083,0.0082,0.0081,0.008,0.0079,0.0078,0.0077,0.0076,0.0075,0.0074,0.0074,0.0073,0.0072,0.0071,0.007,0.007,0.0069,0.0068,0.0068,0.0067,0.0066,0.0066,0.0065]},{"key":"institutionalExcise","label":"Institutional Investment Excise","flow":"general-fund","formula":"$40B at maturity × GDP-scale × min(1, yi/5)","assumptions":"~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":[0,5.2,11,17.4,24.5,32.3,34.1,35.9,37.9,40,41.2,42.4,43.7,45,46.3,47.7,49.1,50.6,52.1,53.7,55.3,56.9,58.6,60.4,62.2,64,65.9,67.9,69.9,72,74.1,76.4,78.6,81,83.4,85.9,88.4,91.1,93.8,96.6,99.5,102.4,105.5,108.6,111.9,115.2,118.6,122.2,125.8,129.6],"pctGdp":[0,0.0002,0.0003,0.0005,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005]},{"key":"roadFee","label":"Road usage fees","flow":"general-fund","formula":"$60B at maturity × GDP-scale × min(1, yi/4)","assumptions":"VMT-based replacement for the eroding gas-tax base. [LEGACY, pre-audit].","valuesB":[0,9.8,20.6,32.7,46,48.5,51.1,53.9,56.9,60,61.8,63.6,65.5,67.5,69.5,71.6,73.7,75.9,78.2,80.5,82.9,85.4,87.9,90.5,93.2,96,98.9,101.8,104.9,108,111.2,114.5,117.9,121.5,125.1,128.8,132.6,136.6,140.7,144.9,149.2,153.6,158.2,162.9,167.8,172.8,178,183.3,188.7,194.4],"pctGdp":[0,0.0003,0.0006,0.0009,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007]},{"key":"customs","label":"Customs & tariff floor","flow":"general-fund","formula":"$90B × GDP-scale (no phase)","assumptions":"Existing collections continue; Alliance-tier gradients are NOT scored here (displayed as a sensitivity band pending dynamic scoring — see /methodology).","valuesB":[56,58.8,61.9,65.4,68.9,72.7,76.7,80.9,85.3,90,92.7,95.4,98.3,101.2,104.2,107.4,110.6,113.9,117.2,120.7,124.3,128,131.9,135.8,139.8,144,148.3,152.7,157.3,162,166.8,171.8,176.9,182.2,187.6,193.2,199,204.9,211,217.3,223.8,230.5,237.3,244.4,251.7,259.2,266.9,274.9,283.1,291.5],"pctGdp":[0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001]},{"key":"tippedCompliance","label":"Tipped-income compliance","flow":"general-fund","formula":"$20B × GDP-scale (no phase)","assumptions":"FedCard rails close the cash-tip reporting gap. [LEGACY, pre-audit].","valuesB":[12.4,13.1,13.8,14.5,15.3,16.2,17,18,19,20,20.6,21.2,21.8,22.5,23.2,23.9,24.6,25.3,26.1,26.8,27.6,28.5,29.3,30.2,31.1,32,33,33.9,35,36,37.1,38.2,39.3,40.5,41.7,42.9,44.2,45.5,46.9,48.3,49.7,51.2,52.7,54.3,55.9,57.6,59.3,61.1,62.9,64.8],"pctGdp":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"marketCorrections","label":"Market-correction excises","flow":"general-fund","formula":"$80B at maturity × GDP-scale × min(1, yi/6)","assumptions":"Externality pricing outside carbon (flood-insurance actuarial floor, congestion, speculative-turnover components). [LEGACY, pre-audit].","valuesB":[0,8.7,18.4,29,40.9,53.9,68.2,71.9,75.8,80,82.4,84.8,87.4,90,92.7,95.4,98.3,101.2,104.2,107.3,110.5,113.8,117.2,120.7,124.3,128,131.8,135.8,139.8,144,148.3,152.7,157.3,161.9,166.8,171.7,176.9,182.1,187.6,193.2,198.9,204.9,211,217.3,223.7,230.4,237.3,244.4,251.6,259.1],"pctGdp":[0,0.0003,0.0005,0.0008,0.0011,0.0014,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009]},{"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":[292.5,307.2,323.5,341.3,360.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0095,0.0095,0.0095,0.0095,0.0095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"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":[13.7,21.6,30.3,39.9,50.6,62.2,75,89,104.3,110,113.3,116.7,120.1,123.7,127.4,131.2,135.1,139.2,143.3,147.6,152,156.5,161.2,166,170.9,176,181.3,186.7,192.2,198,203.9,210,216.2,222.7,229.3,236.1,243.2,250.4,257.9,265.6,273.5,281.7,290.1,298.7,307.6,316.8,326.3,336,346,356.3],"pctGdp":[0.0004,0.0007,0.0009,0.0011,0.0013,0.0016,0.0018,0.002,0.0022,0.0022,0.0022,0.0021,0.0021,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013]},{"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":[89.8,104.4,119.8,136.3,149.9,163.2,175.1,186.6,198.3,210.8,224.1,235.2,246.5,258,269.7,281.7,294,306.9,320,333.3,346.9,360.7,374.6,389,403.6,418.5,434.3,451,468.5,486.4,504.8,523.6,543,563.2,584.5,606.7,629.6,653.1,677.3,702.2,727.9,754.2,781.4,809.3,838,867.6,898,929.2,961.3,994.3],"pctGdp":[0.0029,0.0032,0.0035,0.0038,0.004,0.0041,0.0042,0.0042,0.0042,0.0043,0.0043,0.0043,0.0043,0.0043,0.0042,0.0042,0.0042,0.0042,0.0042,0.0041,0.0041,0.0041,0.0041,0.004,0.004,0.004,0.004,0.0039,0.0039,0.0039,0.0039,0.0039,0.0039,0.0038,0.0038,0.0038,0.0038,0.0038,0.0038,0.0037,0.0037,0.0037,0.0037,0.0037,0.0037,0.0036,0.0036,0.0036,0.0036,0.0036]},{"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":[14.3,30.1,47.5,66.8,88.1,92.9,98,103.3,109,115,118.4,122,125.6,129.3,133.2,137.2,141.3,145.5,149.8,154.3,158.9,163.6,168.5,173.5,178.7,184,189.5,195.2,201,207,213.2,219.5,226.1,232.8,239.7,246.9,254.2,261.8,269.6,277.7,286,294.5,303.3,312.3,321.6,331.2,341.1,351.3,361.7,372.5],"pctGdp":[0.0005,0.0009,0.0014,0.0019,0.0023,0.0023,0.0023,0.0023,0.0023,0.0023,0.0023,0.0022,0.0022,0.0021,0.0021,0.0021,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013]},{"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":[44.7,466.2,932.1,1449.3,2020.1,2130.4,2246.8,2369.8,2499.7,2637,2715.6,2796.6,2880,2965.9,3054.3,3145.4,3239.2,3335.8,3435.3,3537.7,3643.2,3751.8,3863.7,3978.9,4097.6,4219.8,4345.6,4475.2,4608.6,4746.1,4887.6,5033.4,5183.5,5338,5497.2,5661.1,5829.9,6003.8,6182.8,6367.2,6557.1,6752.6,6954,7161.3,7374.9,7594.8,7821.3,8054.5,8294.7,8542],"pctGdp":[0.0015,0.0145,0.0275,0.0405,0.0535,0.0535,0.0535,0.0535,0.0535,0.0535,0.0522,0.051,0.0499,0.0489,0.0479,0.047,0.0462,0.0454,0.0447,0.0439,0.0433,0.0426,0.042,0.0414,0.0408,0.0403,0.0397,0.0392,0.0387,0.0382,0.0377,0.0372,0.0368,0.0363,0.0359,0.0355,0.0351,0.0347,0.0343,0.0339,0.0335,0.0332,0.0329,0.0325,0.0322,0.0319,0.0316,0.0313,0.031,0.0307]},{"key":"prebate","label":"VAT prebate (memo — pass-through)","flow":"memo","formula":"min(VAT gross, $362B envelope)","assumptions":"Pass-through, not spending and not a trust (directive 12 category 3). Never paid ahead of collections; caps are ceilings, not day-one entitlements (v10.7 per Bill).","valuesB":[44.7,362,362,362,362,362,362,362,362,362,372.8,383.9,395.4,407.1,419.3,431.8,444.7,457.9,471.6,485.6,500.1,515,530.4,546.2,562.5,579.3,596.6,614.3,632.7,651.5,671,691,711.6,732.8,754.6,777.1,800.3,824.2,848.8,874.1,900.1,927,954.6,983.1,1012.4,1042.6,1073.7,1105.7,1138.7,1172.6],"pctGdp":[0.0015,0.0112,0.0107,0.0101,0.0096,0.0091,0.0086,0.0082,0.0077,0.0073,0.0072,0.007,0.0068,0.0067,0.0066,0.0065,0.0063,0.0062,0.0061,0.006,0.0059,0.0058,0.0058,0.0057,0.0056,0.0055,0.0055,0.0054,0.0053,0.0052,0.0052,0.0051,0.005,0.005,0.0049,0.0049,0.0048,0.0048,0.0047,0.0047,0.0046,0.0046,0.0045,0.0045,0.0044,0.0044,0.0043,0.0043,0.0043,0.0042]},{"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":[57.8,95.6,137.3,183.6,234.6,290.5,351.8,371,391.4,412.9,435.6,459,483.2,508,533.5,559.7,586.7,614.8,643.8,673.8,704.8,736.9,770.3,804.8,840.5,877.5,915.9,955.8,997.3,1040.4,1085.1,1131.6,1179.8,1229.8,1281.7,1335.5,1391.4,1449.3,1509.3,1571.4,1635.9,1702.6,1771.7,1843.3,1917.4,1994.1,2073.5,2155.6,2240.5,2328.3],"pctGdp":[0.0019,0.003,0.004,0.0051,0.0062,0.0073,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084,0.0084]},{"key":"trustReceipts","label":"SS Trust redemptions (through Q4 2032)","flow":"trust","formula":"$350B × 1.03^yi for yi ≤ 2, then 0","assumptions":"The existing SS Trust 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":[0.0114,0.0112,0.0109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"revCalibration","label":"Avoidance / compliance calibration (−)","flow":"adjustment","formula":"General Fund total = (Σ aggregate 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.","valuesB":[-1745.1,-2134.2,-2470.4,-2777.3,-3019.6,-3021.2,-3109.8,-3194.1,-3276.5,-3347.9,-3330.7,-3308.6,-3410.1,-3514.6,-3622.4,-3733.4,-3844.7,-3959.4,-4077.4,-4182,-4289.1,-4399,-4511.5,-4626.9,-4745.1,-4866.3,-4986.3,-5109.1,-5234.8,-5363.5,-5495.1,-5654.1,-5817.8,-5986.1,-6159.3,-6337.5,-6530.7,-6745,-6966,-7194.1,-7429.3,-7672.1,-7922.4,-8180.7,-8447,-8721.6,-9012.4,-9312.4,-9621.9,-9941.2],"pctGdp":[-0.0568,-0.0662,-0.0728,-0.0775,-0.0799,-0.0758,-0.074,-0.0721,-0.0701,-0.0679,-0.064,-0.0603,-0.0591,-0.0579,-0.0568,-0.0558,-0.0548,-0.0539,-0.053,-0.0519,-0.0509,-0.05,-0.049,-0.0481,-0.0473,-0.0464,-0.0456,-0.0447,-0.0439,-0.0431,-0.0424,-0.0418,-0.0413,-0.0407,-0.0402,-0.0397,-0.0393,-0.039,-0.0386,-0.0383,-0.038,-0.0377,-0.0374,-0.0371,-0.0369,-0.0366,-0.0364,-0.0362,-0.0359,-0.0357]}],"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":[890.3,935.2,984.5,1038.9,1095.9,1155.7,1218.9,1285.6,1356.1,1430.6,1509.3,1590.5,1674.1,1760.2,1848.5,1939.1,2032.9,2130.1,2230.7,2334.6,2442,2553.4,2668.8,2788.3,2912.1,3040.3,3173.4,3311.8,3455.5,3604.8,3759.8,3920.7,4087.8,4261.1,4440.9,4627.4,4820.8,5021.4,5229.3,5444.7,5668,5899.2,6138.7,6386.7,6643.5,6909.2,7184.2,7468.7,7763,8067.3],"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":[767.5,806.2,848.7,895.6,944.8,996.3,1050.8,1108.3,1169.1,1233.3,1301.1,1371.1,1443.2,1517.4,1593.6,1671.6,1752.5,1836.3,1923,2012.6,2105.2,2201.2,2300.7,2403.7,2510.5,2620.9,2735.7,2855,2978.9,3107.6,3241.2,3379.9,3523.9,3673.3,3828.4,3989.2,4155.9,4328.8,4508,4693.7,4886.2,5085.5,5292,5505.8,5727.1,5956.2,6193.3,6438.5,6692.2,6954.5],"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 legacy strip)","flow":"general-fund","formula":"$800B baseline × GDP-scale − $310B legacy-program displacement × UCA phase","assumptions":"The legacy strip (CTC, SNAP wind-down, TANF…) scales with UCA absorption — accelerating the UCA correctly accelerates displacement. Strip HOLDS at its 2040 level thereafter (no further compounding).","valuesB":[401.4,371,337.2,355.8,375.4,395.9,417.5,440.3,464.5,490,534,579.4,626.2,674.3,723.7,774.4,826.9,881.2,937.4,995.6,1055.6,1117.9,1182.4,1249.3,1318.5,1390.2,1464.6,1542,1622.4,1705.9,1792.6,1882.5,1975.9,2072.9,2173.4,2277.7,2385.9,2498,2614.3,2734.8,2859.6,2988.9,3122.9,3261.6,3405.1,3553.7,3707.5,3866.6,4031.2,4201.3],"pctGdp":[0.0131,0.0115,0.0099,0.0099,0.0099,0.0099,0.0099,0.0099,0.0099,0.0099,0.0103,0.0106,0.0108,0.0111,0.0114,0.0116,0.0118,0.012,0.0122,0.0124,0.0125,0.0127,0.0128,0.013,0.0131,0.0133,0.0134,0.0135,0.0136,0.0137,0.0138,0.0139,0.014,0.0141,0.0142,0.0143,0.0144,0.0144,0.0145,0.0146,0.0146,0.0147,0.0148,0.0148,0.0149,0.0149,0.015,0.015,0.0151,0.0151]},{"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":[0.0651,0.0636,0.0619,0.06,0.0582,0.0565,0.0547,0.053,0.0513,0.0497,0.048,0.0465,0.045,0.0437,0.0424,0.0411,0.0399,0.0388,0.0377,0.0366,0.0356,0.0346,0.0337,0.0328,0.0319,0.031,0.0302,0.0293,0.0285,0.0278,0.027,0.0263,0.0255,0.0248,0.0242,0.0235,0.0229,0.0222,0.0216,0.021,0.0205,0.0199,0.0194,0.0188,0.0183,0.0178,0.0174,0.0169,0.0164,0.016]},{"key":"vhaeNetGF","label":"Distributed Healthcare (incremental federal cash)","flow":"general-fund","formula":"gross − folded federal legacy streams; gross = basis (central $5900B) × capacity phase [0.1, 0.3, 0.42, 0.61, 0.78, 0.92]; folded = (Medicare $2200B + federal Medicaid $1400B + other federal $400B at 2039 reference) × fold schedule","assumptions":"v10.8 capture rebuild [AI-PROPOSED, pending ruling]: capture is ADDITIVE dollar streams keyed to the rollout fold schedule — Medicare/Medicaid fold through Phase 4 (Years 4–6), federal-employee flows (FEHB/VA/ACA) fold Years 1–2. Employer-premium flows are EXCLUDED (canon routes them to wages, taxed as compensation — never double-counted as a health inflow). Because capture is additive, the $6.25T conservative stress passes through ~1:1 (±$350B at Year 10). This line is the INCREMENTAL federal cash vs the current-law health baseline, which sits outside this obligation stack. Basis keyed to scenario (central/conservative $5.90T honest midpoint; optimistic $5.55T aspirational — v10.7 per Bill's R-4 ruling); Year-10 gross = basis exactly (gdpScale(2039)=1). Post-2040 both gross and folded streams grow at medical inflation +3.5%/yr, not GDP. TOTAL system cost (including legacy overlap during standup) is charted at /scoring/detail — during Years 1–3 the country pays MORE than the status quo because both systems run. WORKBOOK-PENDING(v10.8) on stream magnitudes.","valuesB":[292.5,974,1430.1,1538.8,1564.3,1589.9,1618.9,1707.5,1801.1,1900,1966.5,2035.3,2106.6,2180.3,2256.6,2335.6,2417.3,2501.9,2589.5,2680.1,2773.9,2871,2971.5,3075.5,3183.2,3294.6,3409.9,3529.2,3652.8,3780.6,3912.9,4049.9,4191.6,4338.3,4490.2,4647.3,4810,4978.3,5152.6,5332.9,5519.6,5712.7,5912.7,6119.6,6333.8,6555.5,6784.9,7022.4,7268.2,7522.6],"pctGdp":[0.0095,0.0302,0.0421,0.043,0.0414,0.0399,0.0385,0.0385,0.0385,0.0385,0.0378,0.0371,0.0365,0.0359,0.0354,0.0349,0.0345,0.0341,0.0337,0.0333,0.0329,0.0326,0.0323,0.032,0.0317,0.0314,0.0312,0.0309,0.0307,0.0304,0.0302,0.03,0.0297,0.0295,0.0293,0.0291,0.0289,0.0288,0.0286,0.0284,0.0282,0.0281,0.0279,0.0278,0.0276,0.0275,0.0274,0.0273,0.0272,0.027]},{"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":[0.0059,0.0084,0.0107,0.0101,0.0096,0.0091,0.0086,0.0082,0.0077,0.0073,0.007,0.0067,0.0064,0.0061,0.0058,0.0056,0.0053,0.0051,0.0049,0.0047,0.0045,0.0044,0.0042,0.004,0.0039,0.0037,0.0036,0.0035,0.0033,0.0032,0.0031,0.003,0.0029,0.0028,0.0027,0.0026,0.0025,0.0024,0.0023,0.0022,0.0022,0.0021,0.002,0.0019,0.0019,0.0018,0.0018,0.0017,0.0016,0.0016]},{"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":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.6,62,97.3,135.6,141.8,148.1,154.7,161.5,168.6,175.9,183.6,191.5,199.7,208.3,217.2,226.4,235.9,245.8,256.1,266.8,277.8,289.3,301.1,313.4,326.1,339.3,352.9,367.1,381.7,396.8,412.4,428.6],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0004,0.0008,0.0012,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"childcare","label":"Childcare Plan (Capability Core)","flow":"general-fund","formula":"$180B at maturity × curve [0.10, 0.20, 0.45, 0.75, 1.00] × GDP-scale","assumptions":"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":[11.2,23.5,55.7,98,137.9,145.4,153.4,161.8,170.6,180,189.9,200.1,210.6,221.5,232.6,244,255.8,268,280.7,293.7,307.3,321.3,335.8,350.8,366.4,382.5,399.3,416.7,434.8,453.6,473.1,493.3,514.3,536.1,558.8,582.2,606.6,631.8,658,685.1,713.2,742.3,772.4,803.6,835.9,869.3,903.9,939.7,976.8,1015.1],"pctGdp":[0.0004,0.0007,0.0016,0.0027,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036]},{"key":"familyLeave","label":"Family leave","flow":"general-fund","formula":"$45B × min(1, yi/4) × GDP-scale","assumptions":"[LEGACY, pre-audit].","valuesB":[0,7.4,15.5,24.5,34.5,36.4,38.3,40.4,42.7,45,47.5,50,52.7,55.4,58.1,61,63.9,67,70.2,73.4,76.8,80.3,83.9,87.7,91.6,95.6,99.8,104.2,108.7,113.4,118.3,123.3,128.6,134,139.7,145.6,151.6,158,164.5,171.3,178.3,185.6,193.1,200.9,209,217.3,226,234.9,244.2,253.8],"pctGdp":[0,0.0002,0.0005,0.0007,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009]},{"key":"education","label":"Education","flow":"general-fund","formula":"$60B × min(1, yi/4) × GDP-scale","assumptions":"Includes National Service Academy System standup (~$2.5–3.5B/yr at steady state). [LEGACY, pre-audit].","valuesB":[0,9.8,20.6,32.7,46,48.5,51.1,53.9,56.9,60,63.3,66.7,70.2,73.8,77.5,81.3,85.3,89.3,93.6,97.9,102.4,107.1,111.9,116.9,122.1,127.5,133.1,138.9,144.9,151.2,157.7,164.4,171.4,178.7,186.3,194.1,202.2,210.6,219.3,228.4,237.7,247.4,257.5,267.9,278.6,289.8,301.3,313.2,325.6,338.4],"pctGdp":[0,0.0003,0.0006,0.0009,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012]},{"key":"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":[2,4.2,6.6,9.3,12.3,15.5,19.1,23,27.3,32,37.1,42.7,48.7,55.1,62,69.4,77.3,85.8,94.8,104.4,114.7,125.7,137.3,149.7,162.9,170,177.5,185.2,193.2,201.6,210.3,219.3,228.6,238.3,248.3,258.8,269.6,280.8,292.4,304.5,317,329.9,343.3,357.2,371.5,386.4,401.8,417.7,434.1,451.1],"pctGdp":[0.0001,0.0001,0.0002,0.0003,0.0003,0.0004,0.0005,0.0005,0.0006,0.0006,0.0007,0.0008,0.0008,0.0009,0.001,0.001,0.0011,0.0012,0.0012,0.0013,0.0014,0.0014,0.0015,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016]},{"key":"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":[11.3,24.8,46.6,73.1,99.9,121.3,140.6,148.3,156.4,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165],"pctGdp":[0.0004,0.0008,0.0014,0.002,0.0026,0.003,0.0033,0.0033,0.0033,0.0033,0.0032,0.003,0.0029,0.0027,0.0026,0.0025,0.0024,0.0022,0.0021,0.002,0.002,0.0019,0.0018,0.0017,0.0016,0.0016,0.0015,0.0014,0.0014,0.0013,0.0013,0.0012,0.0012,0.0011,0.0011,0.001,0.001,0.001,0.0009,0.0009,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006]},{"key":"housingAdmin","label":"Housing administration","flow":"general-fund","formula":"$12B × GDP-scale","assumptions":"Federal cost-share administration; construction lives in the infrastructure lines.","valuesB":[7.5,7.8,8.3,8.7,9.2,9.7,10.2,10.8,11.4,12,12.7,13.3,14,14.8,15.5,16.3,17.1,17.9,18.7,19.6,20.5,21.4,22.4,23.4,24.4,25.5,26.6,27.8,29,30.2,31.5,32.9,34.3,35.7,37.3,38.8,40.4,42.1,43.9,45.7,47.5,49.5,51.5,53.6,55.7,58,60.3,62.6,65.1,67.7],"pctGdp":[0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"dcfCompass","label":"COMPASS / National Statistics Board","flow":"general-fund","formula":"$5B × GDP-scale","assumptions":"Quarterly county/tract shortage-indicator publication.","valuesB":[3.1,3.3,3.4,3.6,3.8,4,4.3,4.5,4.7,5,5.3,5.6,5.9,6.2,6.5,6.8,7.1,7.4,7.8,8.2,8.5,8.9,9.3,9.7,10.2,10.6,11.1,11.6,12.1,12.6,13.1,13.7,14.3,14.9,15.5,16.2,16.8,17.6,18.3,19,19.8,20.6,21.5,22.3,23.2,24.1,25.1,26.1,27.1,28.2],"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":"FedCard, Post Office 2.0 operations, program administration at steady state (standup capital is in transition costs).","valuesB":[52.9,55.6,58.5,61.7,65.1,68.7,72.4,76.4,80.6,85,89.7,94.5,99.5,104.6,109.8,115.2,120.8,126.6,132.5,138.7,145.1,151.7,158.6,165.7,173,180.6,188.6,196.8,205.3,214.2,223.4,233,242.9,253.2,263.9,274.9,286.4,298.4,310.7,323.5,336.8,350.5,364.7,379.5,394.7,410.5,426.9,443.8,461.2,479.3],"pctGdp":[0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017]},{"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":[3.5,7.3,11.6,16.3,21.4,27.1,33.4,40.3,47.8,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0005,0.0006,0.0007,0.0008,0.0009,0.001,0.0011,0.0012,0.0012,0.0013,0.0013,0.0013,0.0013,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0012,0.0012,0.0011,0.001,0.001,0.0009,0.0008,0.0008,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003]},{"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":[1.5,3.1,5,7,9.2,11.6,14.3,17.3,20.5,24,26.4,28.8,31.2,33.6,36,38.4,40.8,43.2,45.6,48,50.4,52.8,55.2,57.6,60,58.8,57.6,56.5,55.3,54.2,53.2,52.1,51,50,49,48,47.1,46.1,45.2,44.3,43.4,42.6,41.7,40.9,40.1,39.3,38.5,37.7,36.9,36.2],"pctGdp":[0,0.0001,0.0001,0.0002,0.0002,0.0003,0.0003,0.0004,0.0004,0.0005,0.0005,0.0005,0.0005,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0001,0.0001,0.0001]},{"key":"housingConstruction","label":"Housing construction cost-share","flow":"general-fund","formula":"$140B terminal × stretch × decay","assumptions":"Paired with LVS supply reforms toward the 8M-units/20-years outcome target.","valuesB":[3.5,7.3,11.6,16.3,21.4,27.1,33.4,40.3,47.8,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0005,0.0006,0.0007,0.0008,0.0009,0.001,0.0011,0.0012,0.0012,0.0013,0.0013,0.0013,0.0013,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0012,0.0012,0.0011,0.001,0.001,0.0009,0.0008,0.0008,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003]},{"key":"lddCorps","label":"Land & disaster defense corps","flow":"general-fund","formula":"$10B terminal × stretch × decay","assumptions":"[LEGACY, pre-audit].","valuesB":[0.2,0.5,0.8,1.2,1.5,1.9,2.4,2.9,3.4,4,4.4,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.4,8.8,9.2,9.6,10,9.8,9.6,9.4,9.2,9,8.9,8.7,8.5,8.3,8.2,8,7.8,7.7,7.5,7.4,7.2,7.1,7,6.8,6.7,6.5,6.4,6.3,6.2,6],"pctGdp":[0,0,0,0,0,0,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"nextGenInfra","label":"Next-generation infrastructure","flow":"general-fund","formula":"$160B terminal × stretch × decay","assumptions":"HSR, broadband completion, water systems. [LEGACY, pre-audit].","valuesB":[4,8.4,13.2,18.6,24.5,31,38.2,46,54.6,64,70.4,76.8,83.2,89.6,96,102.4,108.8,115.2,121.6,128,134.4,140.8,147.2,153.6,160,156.8,153.7,150.6,147.6,144.6,141.7,138.9,136.1,133.4,130.7,128.1,125.6,123,120.6,118.2,115.8,113.5,111.2,109,106.8,104.7,102.6,100.5,98.5,96.6],"pctGdp":[0.0001,0.0003,0.0004,0.0005,0.0006,0.0008,0.0009,0.001,0.0012,0.0013,0.0014,0.0014,0.0014,0.0015,0.0015,0.0015,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0014,0.0013,0.0012,0.0012,0.0011,0.001,0.001,0.0009,0.0009,0.0008,0.0008,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003]},{"key":"intlStrategic","label":"International strategic","flow":"general-fund","formula":"$40B × min(1, yi/4) × GDP-scale","assumptions":"Alliance Incentive administration + strategic commitments.","valuesB":[0,6.5,13.8,21.8,30.6,32.3,34.1,35.9,37.9,40,42.2,44.5,46.8,49.2,51.7,54.2,56.8,59.6,62.4,65.3,68.3,71.4,74.6,78,81.4,85,88.7,92.6,96.6,100.8,105.1,109.6,114.3,119.1,124.2,129.4,134.8,140.4,146.2,152.2,158.5,164.9,171.6,178.6,185.8,193.2,200.9,208.8,217.1,225.6],"pctGdp":[0,0.0002,0.0004,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008]},{"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":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003]},{"key":"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":[264.5,310.5,344.1,272.3,210.7,161.6,106.5,44.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0086,0.0096,0.0101,0.0076,0.0056,0.0041,0.0025,0.001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"offsetCredits","label":"Offset credits (−)","flow":"general-fund","formula":"−$45B × min(1, yi/5) × GDP-scale","assumptions":"Four credits from the uninsured-first VHA-E pattern (reduced uncompensated-care and disproportionate-share outlays). Entered negative — it reduces obligations.","valuesB":[0,-5.9,-12.4,-19.6,-27.6,-36.4,-38.3,-40.4,-42.7,-45,-47.5,-50,-52.7,-55.4,-58.1,-61,-63.9,-67,-70.2,-73.4,-76.8,-80.3,-83.9,-87.7,-91.6,-95.6,-99.8,-104.2,-108.7,-113.4,-118.3,-123.3,-128.6,-134,-139.7,-145.6,-151.6,-158,-164.5,-171.3,-178.3,-185.6,-193.1,-200.9,-209,-217.3,-226,-234.9,-244.2,-253.8],"pctGdp":[0,-0.0002,-0.0004,-0.0005,-0.0007,-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,-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,-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,-0.0009,-0.0009,-0.0009]},{"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":[367.2,1157.1,1705.4,2613.6,3525.4,4385.1,5027,5302.2,5592.9,5900,6106.5,6320.2,6541.4,6770.4,7007.3,7252.6,7506.4,7769.2,8041.1,8322.5,8613.8,8915.3,9227.3,9550.3,9884.6,10230.5,10588.6,10959.2,11342.8,11739.8,12150.6,12575.9,13016.1,13471.6,13943.1,14431.2,14936.2,15459,16000.1,16560.1,17139.7,17739.6,18360.5,19003.1,19668.2,20356.6,21069.1,21806.5,22569.7,23359.6],"pctGdp":[0.012,0.0359,0.0502,0.073,0.0933,0.11,0.1196,0.1196,0.1196,0.1196,0.1173,0.1152,0.1133,0.1115,0.1099,0.1085,0.1071,0.1058,0.1045,0.1034,0.1023,0.1013,0.1003,0.0993,0.0984,0.0976,0.0968,0.096,0.0952,0.0944,0.0937,0.093,0.0923,0.0917,0.0911,0.0904,0.0898,0.0893,0.0887,0.0882,0.0877,0.0872,0.0867,0.0863,0.0859,0.0854,0.085,0.0847,0.0843,0.084]},{"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":[74.7,183,275.3,1074.8,1961.1,2795.2,3408.1,3594.7,3791.8,4000,4140,4284.9,4434.9,4590.1,4750.7,4917,5089.1,5267.2,5451.6,5642.4,5839.9,6044.3,6255.8,6474.8,6701.4,6935.9,7178.7,7430,7690,7959.2,8237.7,8526,8824.5,9133.3,9453,9783.8,10126.3,10480.7,10847.5,11227.2,11620.1,12026.8,12447.8,12883.4,13334.4,13801.1,14284.1,14784,15301.5,15837],"pctGdp":[0.0024,0.0057,0.0081,0.03,0.0519,0.0701,0.0811,0.0811,0.0811,0.0811,0.0795,0.0781,0.0768,0.0756,0.0745,0.0735,0.0726,0.0717,0.0709,0.0701,0.0694,0.0686,0.068,0.0673,0.0667,0.0662,0.0656,0.0651,0.0645,0.064,0.0635,0.0631,0.0626,0.0622,0.0617,0.0613,0.0609,0.0605,0.0602,0.0598,0.0595,0.0591,0.0588,0.0585,0.0582,0.0579,0.0577,0.0574,0.0572,0.0569]},{"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":[0,32.7,68.8,108.9,153.2,202,255.6,269.6,284.4,300,316.5,333.5,351.1,369.1,387.6,406.6,426.3,446.7,467.8,489.6,512.1,535.5,559.7,584.7,610.7,637.6,665.5,694.5,724.6,756,788.5,822.2,857.2,893.6,931.3,970.4,1011,1053,1096.6,1141.8,1188.6,1237.1,1287.3,1339.3,1393.2,1448.9,1506.6,1566.2,1627.9,1691.8],"pctGdp":[0,0.001,0.002,0.003,0.0041,0.0051,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061,0.0061]},{"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":[4644.6,5674.4,6572.7,7400.8,8375.2,8756.6,9410.6,10099.4,10826.5,11574.5,12081,12599.1,13008.6,13430.6,13865.1,14312.7,14764,15229.9,15709.9,16148.7,16602.4,17068.2,17546.2,18036.8,18540.3,19056.9,19572.8,20102.7,20646.6,21204.4,21776.6,22449.9,23143.3,23857.9,24594.5,25353.5,26170.3,27066.4,27991.5,28946.5,29932.2,30949.4,31999.2,33082.5,34200.1,35353.2,36569.4,37824.7,39120,40456.7],"targetedReceiptsB":[57.8,95.6,137.3,183.6,234.6,290.5,351.8,371,391.4,412.9,435.6,459,483.2,508,533.5,559.7,586.7,614.8,643.8,673.8,704.8,736.9,770.3,804.8,840.5,877.5,915.9,955.8,997.3,1040.4,1085.1,1131.6,1179.8,1229.8,1281.7,1335.5,1391.4,1449.3,1509.3,1571.4,1635.9,1702.6,1771.7,1843.3,1917.4,1994.1,2073.5,2155.6,2240.5,2328.3],"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":[5052.4,6130.5,7081.4,7584.4,8609.7,9047.1,9762.4,10470.4,11217.9,11987.4,12516.5,13058.1,13491.8,13938.6,14398.6,14872.3,15350.8,15844.7,16353.8,16822.5,17307.2,17805.1,18316.5,18841.6,19380.7,19934.3,20488.7,21058.5,21643.9,22244.8,22861.8,23581.5,24323.1,25087.7,25876.2,26689,27561.7,28515.7,29500.8,30517.9,31568,32652,33771,34925.8,36117.5,37347.3,38642.9,39980.3,41360.6,42785],"gfObligationsB":[4910.7,5895.6,6679.7,7001.5,7258.4,7472,7698.3,7977.6,8291,8668,9024.3,9390.3,9765.7,10150.5,10544.6,10947.9,11363.3,11791,12261.1,12746.7,13248.4,13767.8,14270,14787.9,15321.8,15834.9,16366.2,16916.3,17485.8,18075.5,18685.8,19317.6,19971.4,20648.1,21348.3,22072.8,22822.3,23597.7,24399.7,25229.1,26086.9,26973.8,27890.8,28838.8,29818.6,30831.4,31877.9,32959.3,34076.5,35230.6],"targetedOutflowsB":[0,32.7,68.8,108.9,153.2,202,255.6,269.6,284.4,300,316.5,333.5,351.1,369.1,387.6,406.6,426.3,446.7,467.8,489.6,512.1,535.5,559.7,584.7,610.7,637.6,665.5,694.5,724.6,756,788.5,822.2,857.2,893.6,931.3,970.4,1011,1053,1096.6,1141.8,1188.6,1237.1,1287.3,1339.3,1393.2,1448.9,1506.6,1566.2,1627.9,1691.8],"unscoredReserveB":[39.9,41.9,44.1,46.6,49.1,51.8,54.6,57.6,60.8,64.1,67.7,71.3,75,78.9,82.9,86.9,91.1,95.5,100,104.7,109.5,114.5,119.6,125,130.5,136.3,142.3,148.5,154.9,161.6,168.5,175.8,183.2,191,199.1,207.4,216.1,225.1,234.4,244.1,254.1,264.4,275.2,286.3,297.8,309.7,322,334.8,348,361.6],"interestB":[1445.5,1529.6,1616.7,1664,1793,1806.2,1806.1,1784.3,1741.6,1678,1595.5,1520.8,1421.1,1318.1,1212,1102.8,995.2,884.3,770.3,654.4,539,429.7,319,205.5,89.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"deployableB":[-1401.6,-1432.2,-1396.4,-1311.3,-725.3,-573.4,-148.5,279.8,733,1164.4,1393.5,1616.7,1746.8,1883,2025.6,2175.1,2314.5,2459,2578.5,2642.9,2705.5,2756.2,2837.6,2918.4,2998.5,3085.7,3064.4,3038,3005.8,2967.4,2922.3,2956.5,2988.6,3018.8,3047.1,3073.2,3131.9,3243.7,3357.5,3473.3,3591.2,3711.2,3833.2,3957.4,4083.7,4212.1,4369.5,4530.6,4695.5,4864.4],"externalDebtB":[30901.6,32333.8,33730.2,35041.6,35766.9,36340.3,36488.7,36208.9,35475.9,34311.5,32918,31301.3,29554.5,27671.5,25645.8,23470.7,21156.3,18697.2,16118.7,13475.8,10770.3,8014.1,5176.5,2258.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},"globalAssumptions":["Nominal GDP compounds from $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."]},"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":[30700,32278,34014.5,35926.2,37933.9,40042,42270.6,44626.9,47118.3,49752.9,52539.1,55418.2,58388.6,61448.2,64594.3,67824,71174.5,74647.9,78245.9,81970.4,85823,89822.4,93972.2,98276.1,102737.8,107361,112170.8,117173.6,122376.1,127785.1,133407.7,139250.9,145322.3,151629.3,158179.6,164981.4,172042.6,179371.6,186976.9,194867.4,203051.8,211539.4,220339.4,229461.5,238915.3,248710.8,258858.2,269367.8,280250.3,291516.4],"revenue":[{"key":"tcl","label":"Flat payroll tax (28.0%)","flow":"general-fund","formula":"FICA baseline ($1900B @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":[2909,3632.4,4047.7,4275.2,4514.1,4765,5030.2,5310.6,5607.1,5920.6,6097.1,6279,6466.2,6659,6857.6,7062.1,7194.8,7329.1,7465,7602.5,7741.5,7897.2,8055.2,8215.7,8378.5,8543.8,8728.9,8971.2,9238.7,9514.2,9797.9,10090.1,10391,10700.9,11020,11348.6,11687,12035.5,12394.4,12764,13144.6,13536.6,13940.3,14356,14784.1,15224.9,15678.9,16146.5,16628,17123.8],"pctGdp":[0.0948,0.1125,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.116,0.1133,0.1107,0.1084,0.1062,0.1041,0.1011,0.0982,0.0954,0.0927,0.0902,0.0879,0.0857,0.0836,0.0816,0.0796,0.0778,0.0766,0.0755,0.0745,0.0734,0.0725,0.0715,0.0706,0.0697,0.0688,0.0679,0.0671,0.0663,0.0655,0.0647,0.064,0.0633,0.0626,0.0619,0.0612,0.0606,0.0599,0.0593,0.0587]},{"key":"incomeTax","label":"Income tax (12 brackets, 52% top)","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":"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":[2605.8,3025.8,3188.6,3367.8,3556,3753.7,3962.6,4183.5,4417,4664,4803.1,4946.3,5093.8,5245.7,5402.1,5563.2,5721,5883.3,6050.1,6221.7,6398.1,6581,6769.2,6962.8,7161.9,7366.6,7579.1,7803.2,8035.9,8275.5,8522.3,8776.4,9038.1,9307.7,9632.7,10041.5,10465.8,10906,11362.8,11836.5,12327.8,12837.2,13365.3,13912.6,14479.7,15067.1,15675.6,16305.7,16958.1,17633.3],"pctGdp":[0.0849,0.0937,0.0937,0.0937,0.0937,0.0937,0.0937,0.0937,0.0937,0.0937,0.0914,0.0893,0.0872,0.0854,0.0836,0.082,0.0804,0.0788,0.0773,0.0759,0.0745,0.0733,0.072,0.0708,0.0697,0.0686,0.0676,0.0666,0.0657,0.0648,0.0639,0.063,0.0622,0.0614,0.0609,0.0609,0.0608,0.0608,0.0608,0.0607,0.0607,0.0607,0.0607,0.0606,0.0606,0.0606,0.0606,0.0605,0.0605,0.0605]},{"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":[0,19.5,41,65,91.5,120.7,127.4,134.5,142.1,150,154.5,159.1,163.8,168.7,173.7,178.9,184.3,189.8,195.4,201.2,207.2,213.4,219.8,226.3,233.1,240,247.2,254.6,262.2,270,278,286.3,294.9,303.6,312.7,322,331.6,341.5,351.7,362.2,373,384.1,395.6,407.4,419.5,432,444.9,458.2,471.8,485.9],"pctGdp":[0,0.0006,0.0012,0.0018,0.0024,0.003,0.003,0.003,0.003,0.003,0.0029,0.0029,0.0028,0.0027,0.0027,0.0026,0.0026,0.0025,0.0025,0.0025,0.0024,0.0024,0.0023,0.0023,0.0023,0.0022,0.0022,0.0022,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0017]},{"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; prebate = min(gross, $362B envelope)","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 month. 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":[0,104.6,571.9,1091.4,1665.8,1778.5,1897.6,2023.6,2156.8,2297.6,2366.1,2436.7,2509.3,2584.2,2661.2,2740.6,2822.3,2906.5,2993.1,3082.4,3174.3,3269,3366.4,3466.8,3570.2,3676.7,3786.3,3899.2,4015.5,4135.2,4258.5,4385.5,4516.3,4651,4789.7,4932.5,5079.6,5231.1,5387.1,5547.7,5713.1,5883.5,6058.9,6239.6,6425.7,6617.3,6814.6,7017.8,7227.1,7442.6],"pctGdp":[0,0.0032,0.0168,0.0304,0.0439,0.0444,0.0449,0.0453,0.0458,0.0462,0.045,0.044,0.043,0.0421,0.0412,0.0404,0.0397,0.0389,0.0383,0.0376,0.037,0.0364,0.0358,0.0353,0.0348,0.0342,0.0338,0.0333,0.0328,0.0324,0.0319,0.0315,0.0311,0.0307,0.0303,0.0299,0.0295,0.0292,0.0288,0.0285,0.0281,0.0278,0.0275,0.0272,0.0269,0.0266,0.0263,0.0261,0.0258,0.0255]},{"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":[161.6,195.5,234,277.5,318,360.2,402,445.2,481.6,520.6,562.3,599.6,638.1,677.8,718.5,760.4,805.3,852.1,902.7,959.5,1021,1084.9,1151.1,1219.9,1291.1,1364.9,1441.7,1521.6,1604.7,1691.1,1780.9,1874.2,1971.1,2071.8,2176.4,2285.1,2397.8,2514.9,2636.3,2762.3,2893,3028.5,3169.1,3314.7,3465.7,3622.1,3784.1,3952,4125.8,4305.7],"pctGdp":[0.0053,0.0061,0.0069,0.0077,0.0084,0.009,0.0095,0.01,0.0102,0.0105,0.0107,0.0108,0.0109,0.011,0.0111,0.0112,0.0113,0.0114,0.0115,0.0117,0.0119,0.0121,0.0122,0.0124,0.0126,0.0127,0.0129,0.013,0.0131,0.0132,0.0133,0.0135,0.0136,0.0137,0.0138,0.0139,0.0139,0.014,0.0141,0.0142,0.0142,0.0143,0.0144,0.0144,0.0145,0.0146,0.0146,0.0147,0.0147,0.0148]},{"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":"Phase-in from the current-law baseline; 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":[207.3,236.2,268,303.3,341.6,383.1,428.2,477.2,530.3,560,576.7,593.9,611.6,629.8,648.6,668,687.9,708.4,729.5,751.3,773.7,796.8,820.5,845,870.2,896.1,922.8,950.4,978.7,1007.9,1037.9,1068.9,1100.8,1133.6,1167.4,1202.2,1238.1,1275,1313,1352.2,1392.5,1434,1476.8,1520.8,1566.2,1612.9,1661,1710.5,1761.5,1814],"pctGdp":[0.0068,0.0073,0.0079,0.0084,0.009,0.0096,0.0101,0.0107,0.0113,0.0113,0.011,0.0107,0.0105,0.0103,0.01,0.0098,0.0097,0.0095,0.0093,0.0092,0.009,0.0089,0.0087,0.0086,0.0085,0.0083,0.0082,0.0081,0.008,0.0079,0.0078,0.0077,0.0076,0.0075,0.0074,0.0073,0.0072,0.0071,0.007,0.0069,0.0069,0.0068,0.0067,0.0066,0.0066,0.0065,0.0064,0.0063,0.0063,0.0062]},{"key":"institutionalExcise","label":"Institutional Investment Excise","flow":"general-fund","formula":"$40B at maturity × GDP-scale × min(1, yi/5)","assumptions":"~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":[0,5.2,10.9,17.3,24.4,32.2,34,35.9,37.9,40,41.2,42.4,43.7,45,46.3,47.7,49.1,50.6,52.1,53.7,55.3,56.9,58.6,60.4,62.2,64,65.9,67.9,69.9,72,74.1,76.4,78.6,81,83.4,85.9,88.4,91.1,93.8,96.6,99.5,102.4,105.5,108.6,111.9,115.2,118.6,122.2,125.8,129.6],"pctGdp":[0,0.0002,0.0003,0.0005,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004]},{"key":"roadFee","label":"Road usage fees","flow":"general-fund","formula":"$60B at maturity × GDP-scale × min(1, yi/4)","assumptions":"VMT-based replacement for the eroding gas-tax base. [LEGACY, pre-audit].","valuesB":[0,9.7,20.5,32.5,45.7,48.3,51,53.8,56.8,60,61.8,63.6,65.5,67.5,69.5,71.6,73.7,75.9,78.2,80.5,82.9,85.4,87.9,90.5,93.2,96,98.9,101.8,104.9,108,111.2,114.5,117.9,121.5,125.1,128.8,132.6,136.6,140.7,144.9,149.2,153.6,158.2,162.9,167.8,172.8,178,183.3,188.7,194.4],"pctGdp":[0,0.0003,0.0006,0.0009,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007]},{"key":"customs","label":"Customs & tariff floor","flow":"general-fund","formula":"$90B × GDP-scale (no phase)","assumptions":"Existing collections continue; Alliance-tier gradients are NOT scored here (displayed as a sensitivity band pending dynamic scoring — see /methodology).","valuesB":[55.5,58.4,61.5,65,68.6,72.4,76.5,80.7,85.2,90,92.7,95.4,98.3,101.2,104.2,107.4,110.6,113.9,117.2,120.7,124.3,128,131.9,135.8,139.8,144,148.3,152.7,157.3,162,166.8,171.8,176.9,182.2,187.6,193.2,199,204.9,211,217.3,223.8,230.5,237.3,244.4,251.7,259.2,266.9,274.9,283.1,291.5],"pctGdp":[0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001]},{"key":"tippedCompliance","label":"Tipped-income compliance","flow":"general-fund","formula":"$20B × GDP-scale (no phase)","assumptions":"FedCard rails close the cash-tip reporting gap. [LEGACY, pre-audit].","valuesB":[12.3,13,13.7,14.4,15.2,16.1,17,17.9,18.9,20,20.6,21.2,21.8,22.5,23.2,23.9,24.6,25.3,26.1,26.8,27.6,28.5,29.3,30.2,31.1,32,33,33.9,35,36,37.1,38.2,39.3,40.5,41.7,42.9,44.2,45.5,46.9,48.3,49.7,51.2,52.7,54.3,55.9,57.6,59.3,61.1,62.9,64.8],"pctGdp":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"marketCorrections","label":"Market-correction excises","flow":"general-fund","formula":"$80B at maturity × GDP-scale × min(1, yi/6)","assumptions":"Externality pricing outside carbon (flood-insurance actuarial floor, congestion, speculative-turnover components). [LEGACY, pre-audit].","valuesB":[0,8.7,18.2,28.9,40.7,53.7,68,71.8,75.8,80,82.4,84.8,87.4,90,92.7,95.4,98.3,101.2,104.2,107.3,110.5,113.8,117.2,120.7,124.3,128,131.8,135.8,139.8,144,148.3,152.7,157.3,161.9,166.8,171.7,176.9,182.1,187.6,193.2,198.9,204.9,211,217.3,223.7,230.4,237.3,244.4,251.6,259.1],"pctGdp":[0,0.0003,0.0005,0.0008,0.0011,0.0013,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009]},{"key":"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":[290,304.9,321.3,339.4,358.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0094,0.0094,0.0094,0.0094,0.0094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"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":[13.6,21.4,30.1,39.7,50.3,62,74.8,88.8,104.2,110,113.3,116.7,120.1,123.7,127.4,131.2,135.1,139.2,143.3,147.6,152,156.5,161.2,166,170.9,176,181.3,186.7,192.2,198,203.9,210,216.2,222.7,229.3,236.1,243.2,250.4,257.9,265.6,273.5,281.7,290.1,298.7,307.6,316.8,326.3,336,346,356.3],"pctGdp":[0.0004,0.0007,0.0009,0.0011,0.0013,0.0015,0.0018,0.002,0.0022,0.0022,0.0022,0.0021,0.0021,0.002,0.002,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012]},{"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":[89.8,104.4,120,136.6,150.4,163.9,176,187.7,199.8,212.6,226.3,237.8,249.6,261.5,273.7,286.2,299.1,312.5,326.2,340.2,354.5,368.9,383.7,398.8,414.2,430,447.2,465.2,483.7,502.7,522.3,542.4,563,585.1,608.1,631.9,656.4,681.6,707.7,734.5,762.2,790.7,820,850.3,881.5,913.6,946.6,980.6,1015.7,1051.7],"pctGdp":[0.0029,0.0032,0.0035,0.0038,0.004,0.0041,0.0042,0.0042,0.0042,0.0043,0.0043,0.0043,0.0043,0.0043,0.0042,0.0042,0.0042,0.0042,0.0042,0.0042,0.0041,0.0041,0.0041,0.0041,0.004,0.004,0.004,0.004,0.004,0.0039,0.0039,0.0039,0.0039,0.0039,0.0038,0.0038,0.0038,0.0038,0.0038,0.0038,0.0038,0.0037,0.0037,0.0037,0.0037,0.0037,0.0037,0.0036,0.0036,0.0036]},{"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":[14.2,29.8,47.2,66.4,87.7,92.6,97.7,103.2,108.9,115,118.4,122,125.6,129.3,133.2,137.2,141.3,145.5,149.8,154.3,158.9,163.6,168.5,173.5,178.7,184,189.5,195.2,201,207,213.2,219.5,226.1,232.8,239.7,246.9,254.2,261.8,269.6,277.7,286,294.5,303.3,312.3,321.6,331.2,341.1,351.3,361.7,372.5],"pctGdp":[0.0005,0.0009,0.0014,0.0018,0.0023,0.0023,0.0023,0.0023,0.0023,0.0023,0.0023,0.0022,0.0022,0.0021,0.0021,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013]},{"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":[44.7,466.6,933.9,1453.4,2027.8,2140.5,2259.6,2385.6,2518.8,2659.6,2738.9,2820.6,2904.7,2991.3,3080.5,3172.4,3267,3364.4,3464.7,3568,3674.4,3784,3896.8,4013,4132.7,4255.9,4382.9,4513.6,4648.1,4786.8,4929.5,5076.5,5227.9,5383.8,5544.3,5709.6,5879.9,6055.2,6235.8,6421.8,6613.3,6810.5,7013.6,7222.7,7438.1,7659.9,7888.3,8123.5,8365.8,8615.2],"pctGdp":[0.0015,0.0145,0.0275,0.0405,0.0535,0.0535,0.0535,0.0535,0.0535,0.0535,0.0521,0.0509,0.0497,0.0487,0.0477,0.0468,0.0459,0.0451,0.0443,0.0435,0.0428,0.0421,0.0415,0.0408,0.0402,0.0396,0.0391,0.0385,0.038,0.0375,0.037,0.0365,0.036,0.0355,0.0351,0.0346,0.0342,0.0338,0.0334,0.033,0.0326,0.0322,0.0318,0.0315,0.0311,0.0308,0.0305,0.0302,0.0299,0.0296]},{"key":"prebate","label":"VAT prebate (memo — pass-through)","flow":"memo","formula":"min(VAT gross, $362B envelope)","assumptions":"Pass-through, not spending and not a trust (directive 12 category 3). Never paid ahead of collections; caps are ceilings, not day-one entitlements (v10.7 per Bill).","valuesB":[44.7,362,362,362,362,362,362,362,362,362,372.8,383.9,395.4,407.1,419.3,431.8,444.7,457.9,471.6,485.6,500.1,515,530.4,546.2,562.5,579.3,596.6,614.3,632.7,651.5,671,691,711.6,732.8,754.6,777.1,800.3,824.2,848.8,874.1,900.1,927,954.6,983.1,1012.4,1042.6,1073.7,1105.7,1138.7,1172.6],"pctGdp":[0.0015,0.0112,0.0106,0.0101,0.0095,0.009,0.0086,0.0081,0.0077,0.0073,0.0071,0.0069,0.0068,0.0066,0.0065,0.0064,0.0062,0.0061,0.006,0.0059,0.0058,0.0057,0.0056,0.0056,0.0055,0.0054,0.0053,0.0052,0.0052,0.0051,0.005,0.005,0.0049,0.0048,0.0048,0.0047,0.0047,0.0046,0.0045,0.0045,0.0044,0.0044,0.0043,0.0043,0.0042,0.0042,0.0041,0.0041,0.0041,0.004]},{"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":[57.3,94.9,136.4,182.6,233.5,289.4,350.8,370.3,391,412.9,436,459.9,484.6,509.9,536.1,562.9,590.7,619.5,649.3,680.3,712.2,745.4,779.8,815.6,852.6,891,930.9,972.4,1015.6,1060.5,1107.1,1155.6,1206,1258.3,1312.7,1369.1,1427.7,1488.6,1551.7,1617.2,1685.1,1755.5,1828.5,1904.2,1982.7,2064,2148.2,2235.4,2325.7,2419.2],"pctGdp":[0.0019,0.0029,0.004,0.0051,0.0062,0.0072,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083,0.0083]},{"key":"trustReceipts","label":"SS Trust redemptions (through Q4 2032)","flow":"trust","formula":"$350B × 1.03^yi for yi ≤ 2, then 0","assumptions":"The existing SS Trust 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":[0.0114,0.0112,0.0109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"revCalibration","label":"Avoidance / compliance calibration (−)","flow":"adjustment","formula":"General Fund total = (Σ aggregate 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.","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,-3783.1,-3876.4,-3972,-4069.9,-4170,-4276.1,-4384.9,-4496.3,-4610.5,-4727.5,-4851.6,-4991.9,-5140.8,-5294.1,-5451.9,-5614.5,-5781.9,-5954.4,-6142.3,-6352.2,-6569,-6793,-7024.4,-7263.5,-7510.4,-7765.5,-8028.9,-8301,-8581.9,-8872,-9171.5,-9480.6,-9799.8,-10129.2],"pctGdp":[-0.0436,-0.0508,-0.0557,-0.0593,-0.0628,-0.0612,-0.0616,-0.0619,-0.0621,-0.0622,-0.0607,-0.0592,-0.0579,-0.0567,-0.0555,-0.0544,-0.0532,-0.0519,-0.0508,-0.0497,-0.0486,-0.0476,-0.0467,-0.0458,-0.0449,-0.044,-0.0433,-0.0426,-0.042,-0.0414,-0.0409,-0.0403,-0.0398,-0.0393,-0.0388,-0.0385,-0.0382,-0.0379,-0.0376,-0.0373,-0.037,-0.0367,-0.0364,-0.0362,-0.0359,-0.0357,-0.0354,-0.0352,-0.035,-0.0347]}],"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":[890.3,936.1,986.4,1041.9,1100.1,1161.2,1225.8,1294.2,1366.4,1442.8,1523.6,1607.1,1693.3,1782,1873.2,1966.9,2064.1,2164.8,2269.1,2377.1,2488.9,2604.8,2725.2,2850,2979.4,3113.5,3253,3398,3548.9,3705.8,3868.8,4038.3,4214.3,4397.2,4587.2,4784.5,4989.2,5201.8,5422.3,5651.2,5888.5,6134.6,6389.8,6654.4,6928.5,7212.6,7506.9,7811.7,8127.3,8454],"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":[767.5,806.9,850.4,898.2,948.3,1001,1056.8,1115.7,1178,1243.8,1313.5,1385.5,1459.7,1536.2,1614.9,1695.6,1779.4,1866.2,1956.1,2049.3,2145.6,2245.6,2349.3,2456.9,2568.4,2684,2804.3,2929.3,3059.4,3194.6,3335.2,3481.3,3633.1,3790.7,3954.5,4124.5,4301.1,4484.3,4674.4,4871.7,5076.3,5288.5,5508.5,5736.5,5972.9,6217.8,6471.5,6734.2,7006.3,7287.9],"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 legacy strip)","flow":"general-fund","formula":"$800B baseline × GDP-scale − $310B legacy-program displacement × UCA phase","assumptions":"The legacy strip (CTC, SNAP wind-down, TANF…) scales with UCA absorption — accelerating the UCA correctly accelerates displacement. Strip HOLDS at its 2040 level thereafter (no further compounding).","valuesB":[398,368.2,335,353.8,373.6,394.4,416.3,439.5,464.1,490,534.8,581.1,628.9,678.1,728.6,780.6,834.4,890.3,948.2,1008,1070,1134.3,1201,1270.2,1342,1416.3,1493.6,1574.1,1657.7,1744.7,1835.1,1929.1,2026.7,2128.1,2233.4,2342.8,2456.4,2574.2,2696.5,2823.4,2955,3091.4,3232.9,3379.6,3531.6,3689.1,3852.3,4021.3,4196.3,4377.4],"pctGdp":[0.013,0.0114,0.0098,0.0098,0.0098,0.0098,0.0098,0.0098,0.0098,0.0098,0.0102,0.0105,0.0108,0.011,0.0113,0.0115,0.0117,0.0119,0.0121,0.0123,0.0125,0.0126,0.0128,0.0129,0.0131,0.0132,0.0133,0.0134,0.0135,0.0137,0.0138,0.0139,0.0139,0.014,0.0141,0.0142,0.0143,0.0144,0.0144,0.0145,0.0146,0.0146,0.0147,0.0147,0.0148,0.0148,0.0149,0.0149,0.015,0.015]},{"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":[0.0651,0.0635,0.0617,0.0598,0.058,0.0562,0.0544,0.0527,0.0509,0.0492,0.0476,0.046,0.0445,0.0431,0.0418,0.0405,0.0393,0.0382,0.0371,0.036,0.035,0.034,0.033,0.0321,0.0311,0.0303,0.0294,0.0286,0.0278,0.027,0.0262,0.0255,0.0248,0.0241,0.0234,0.0227,0.0221,0.0215,0.0209,0.0203,0.0197,0.0191,0.0186,0.0181,0.0176,0.0171,0.0166,0.0161,0.0157,0.0153]},{"key":"vhaeNetGF","label":"Distributed Healthcare (incremental federal cash)","flow":"general-fund","formula":"gross − folded federal legacy streams; gross = basis (central $5900B) × capacity phase [0.1, 0.3, 0.42, 0.61, 0.78, 0.92]; folded = (Medicare $2200B + federal Medicaid $1400B + other federal $400B at 2039 reference) × fold schedule","assumptions":"v10.8 capture rebuild [AI-PROPOSED, pending ruling]: capture is ADDITIVE dollar streams keyed to the rollout fold schedule — Medicare/Medicaid fold through Phase 4 (Years 4–6), federal-employee flows (FEHB/VA/ACA) fold Years 1–2. Employer-premium flows are EXCLUDED (canon routes them to wages, taxed as compensation — never double-counted as a health inflow). Because capture is additive, the $6.25T conservative stress passes through ~1:1 (±$350B at Year 10). This line is the INCREMENTAL federal cash vs the current-law health baseline, which sits outside this obligation stack. Basis keyed to scenario (central/conservative $5.90T honest midpoint; optimistic $5.55T aspirational — v10.7 per Bill's R-4 ruling); Year-10 gross = basis exactly (gdpScale(2039)=1). Post-2040 both gross and folded streams grow at medical inflation +3.5%/yr, not GDP. TOTAL system cost (including legacy overlap during standup) is charted at /scoring/detail — during Years 1–3 the country pays MORE than the status quo because both systems run. WORKBOOK-PENDING(v10.8) on stream magnitudes.","valuesB":[290,966.7,1420.7,1530.1,1556.9,1583.9,1614.3,1704.2,1799.4,1900,1966.5,2035.3,2106.6,2180.3,2256.6,2335.6,2417.3,2501.9,2589.5,2680.1,2773.9,2871,2971.5,3075.5,3183.2,3294.6,3409.9,3529.2,3652.8,3780.6,3912.9,4049.9,4191.6,4338.3,4490.2,4647.3,4810,4978.3,5152.6,5332.9,5519.6,5712.7,5912.7,6119.6,6333.8,6555.5,6784.9,7022.4,7268.2,7522.6],"pctGdp":[0.0094,0.0299,0.0418,0.0426,0.041,0.0396,0.0382,0.0382,0.0382,0.0382,0.0374,0.0367,0.0361,0.0355,0.0349,0.0344,0.034,0.0335,0.0331,0.0327,0.0323,0.032,0.0316,0.0313,0.031,0.0307,0.0304,0.0301,0.0298,0.0296,0.0293,0.0291,0.0288,0.0286,0.0284,0.0282,0.028,0.0278,0.0276,0.0274,0.0272,0.027,0.0268,0.0267,0.0265,0.0264,0.0262,0.0261,0.0259,0.0258]},{"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":[0.0059,0.0084,0.0106,0.0101,0.0095,0.009,0.0086,0.0081,0.0077,0.0073,0.0069,0.0066,0.0063,0.006,0.0057,0.0055,0.0053,0.005,0.0048,0.0046,0.0045,0.0043,0.0041,0.0039,0.0038,0.0036,0.0035,0.0034,0.0032,0.0031,0.003,0.0029,0.0028,0.0027,0.0026,0.0025,0.0024,0.0023,0.0022,0.0022,0.0021,0.002,0.0019,0.0019,0.0018,0.0017,0.0017,0.0016,0.0016,0.0015]},{"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":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.9,62.6,98.3,137.2,143.5,150.1,156.9,164,171.3,179,186.9,195.2,203.8,212.7,222,231.6,241.6,252,262.8,274,285.6,297.7,310.2,323.1,336.6,350.5,365,379.9,395.4,411.5,428.1,445.3],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0004,0.0008,0.0011,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"childcare","label":"Childcare Plan (Capability Core)","flow":"general-fund","formula":"$180B at maturity × curve [0.10, 0.20, 0.45, 0.75, 1.00] × GDP-scale","assumptions":"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":[11.1,23.4,55.4,97.5,137.2,144.9,152.9,161.5,170.5,180,190.1,200.5,211.2,222.3,233.7,245.4,257.5,270.1,283.1,296.6,310.5,325,340,355.6,371.7,388.4,405.8,423.9,442.7,462.3,482.7,503.8,525.8,548.6,572.3,596.9,622.4,648.9,676.5,705,734.6,765.3,797.2,830.2,864.4,899.8,936.5,974.5,1013.9,1054.7],"pctGdp":[0.0004,0.0007,0.0016,0.0027,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036]},{"key":"familyLeave","label":"Family leave","flow":"general-fund","formula":"$45B × min(1, yi/4) × GDP-scale","assumptions":"[LEGACY, pre-audit].","valuesB":[0,7.3,15.4,24.4,34.3,36.2,38.2,40.4,42.6,45,47.5,50.1,52.8,55.6,58.4,61.3,64.4,67.5,70.8,74.1,77.6,81.2,85,88.9,92.9,97.1,101.5,106,110.7,115.6,120.7,125.9,131.4,137.1,143.1,149.2,155.6,162.2,169.1,176.3,183.7,191.3,199.3,207.5,216.1,225,234.1,243.6,253.5,263.7],"pctGdp":[0,0.0002,0.0005,0.0007,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009]},{"key":"education","label":"Education","flow":"general-fund","formula":"$60B × min(1, yi/4) × GDP-scale","assumptions":"Includes National Service Academy System standup (~$2.5–3.5B/yr at steady state). [LEGACY, pre-audit].","valuesB":[0,9.7,20.5,32.5,45.7,48.3,51,53.8,56.8,60,63.4,66.8,70.4,74.1,77.9,81.8,85.8,90,94.4,98.9,103.5,108.3,113.3,118.5,123.9,129.5,135.3,141.3,147.6,154.1,160.9,167.9,175.3,182.9,190.8,199,207.5,216.3,225.5,235,244.9,255.1,265.7,276.7,288.1,299.9,312.2,324.8,338,351.6],"pctGdp":[0,0.0003,0.0006,0.0009,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012]},{"key":"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":[2,4.2,6.6,9.2,12.2,15.5,19,23,27.3,32,37.2,42.8,48.8,55.3,62.3,69.8,77.8,86.4,95.6,105.4,115.9,127.1,139,151.7,165.2,172.6,180.4,188.4,196.8,205.5,214.5,223.9,233.7,243.8,254.3,265.3,276.6,288.4,300.6,313.3,326.5,340.1,354.3,369,384.2,399.9,416.2,433.1,450.6,468.7],"pctGdp":[0.0001,0.0001,0.0002,0.0003,0.0003,0.0004,0.0005,0.0005,0.0006,0.0006,0.0007,0.0008,0.0008,0.0009,0.001,0.001,0.0011,0.0012,0.0012,0.0013,0.0014,0.0014,0.0015,0.0015,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016]},{"key":"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":[11.2,24.6,46.3,72.7,99.4,120.8,140.2,148,156.3,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165],"pctGdp":[0.0004,0.0008,0.0014,0.002,0.0026,0.003,0.0033,0.0033,0.0033,0.0033,0.0031,0.003,0.0028,0.0027,0.0026,0.0024,0.0023,0.0022,0.0021,0.002,0.0019,0.0018,0.0018,0.0017,0.0016,0.0015,0.0015,0.0014,0.0013,0.0013,0.0012,0.0012,0.0011,0.0011,0.001,0.001,0.001,0.0009,0.0009,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006]},{"key":"housingAdmin","label":"Housing administration","flow":"general-fund","formula":"$12B × GDP-scale","assumptions":"Federal cost-share administration; construction lives in the infrastructure lines.","valuesB":[7.4,7.8,8.2,8.7,9.1,9.7,10.2,10.8,11.4,12,12.7,13.4,14.1,14.8,15.6,16.4,17.2,18,18.9,19.8,20.7,21.7,22.7,23.7,24.8,25.9,27.1,28.3,29.5,30.8,32.2,33.6,35.1,36.6,38.2,39.8,41.5,43.3,45.1,47,49,51,53.1,55.3,57.6,60,62.4,65,67.6,70.3],"pctGdp":[0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"dcfCompass","label":"COMPASS / National Statistics Board","flow":"general-fund","formula":"$5B × GDP-scale","assumptions":"Quarterly county/tract shortage-indicator publication.","valuesB":[3.1,3.2,3.4,3.6,3.8,4,4.2,4.5,4.7,5,5.3,5.6,5.9,6.2,6.5,6.8,7.2,7.5,7.9,8.2,8.6,9,9.4,9.9,10.3,10.8,11.3,11.8,12.3,12.8,13.4,14,14.6,15.2,15.9,16.6,17.3,18,18.8,19.6,20.4,21.3,22.1,23.1,24,25,26,27.1,28.2,29.3],"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":"FedCard, Post Office 2.0 operations, program administration at steady state (standup capital is in transition costs).","valuesB":[52.4,55.1,58.1,61.4,64.8,68.4,72.2,76.2,80.5,85,89.8,94.7,99.8,105,110.4,115.9,121.6,127.5,133.7,140,146.6,153.5,160.5,167.9,175.5,183.4,191.6,200.2,209.1,218.3,227.9,237.9,248.3,259,270.2,281.9,293.9,306.4,319.4,332.9,346.9,361.4,376.4,392,408.2,424.9,442.2,460.2,478.8,498],"pctGdp":[0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017]},{"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":[3.5,7.3,11.5,16.2,21.3,27,33.3,40.2,47.7,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0005,0.0006,0.0007,0.0008,0.0009,0.001,0.0011,0.0012,0.0012,0.0012,0.0013,0.0013,0.0013,0.0013,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0012,0.0011,0.0011,0.001,0.0009,0.0009,0.0008,0.0008,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003]},{"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":[1.5,3.1,4.9,6.9,9.1,11.6,14.3,17.2,20.5,24,26.4,28.8,31.2,33.6,36,38.4,40.8,43.2,45.6,48,50.4,52.8,55.2,57.6,60,58.8,57.6,56.5,55.3,54.2,53.2,52.1,51,50,49,48,47.1,46.1,45.2,44.3,43.4,42.6,41.7,40.9,40.1,39.3,38.5,37.7,36.9,36.2],"pctGdp":[0,0.0001,0.0001,0.0002,0.0002,0.0003,0.0003,0.0004,0.0004,0.0005,0.0005,0.0005,0.0005,0.0005,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0001,0.0001,0.0001,0.0001]},{"key":"housingConstruction","label":"Housing construction cost-share","flow":"general-fund","formula":"$140B terminal × stretch × decay","assumptions":"Paired with LVS supply reforms toward the 8M-units/20-years outcome target.","valuesB":[3.5,7.3,11.5,16.2,21.3,27,33.3,40.2,47.7,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0005,0.0006,0.0007,0.0008,0.0009,0.001,0.0011,0.0012,0.0012,0.0012,0.0013,0.0013,0.0013,0.0013,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0012,0.0011,0.0011,0.001,0.0009,0.0009,0.0008,0.0008,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003]},{"key":"lddCorps","label":"Land & disaster defense corps","flow":"general-fund","formula":"$10B terminal × stretch × decay","assumptions":"[LEGACY, pre-audit].","valuesB":[0.2,0.5,0.8,1.2,1.5,1.9,2.4,2.9,3.4,4,4.4,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.4,8.8,9.2,9.6,10,9.8,9.6,9.4,9.2,9,8.9,8.7,8.5,8.3,8.2,8,7.8,7.7,7.5,7.4,7.2,7.1,7,6.8,6.7,6.5,6.4,6.3,6.2,6],"pctGdp":[0,0,0,0,0,0,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"nextGenInfra","label":"Next-generation infrastructure","flow":"general-fund","formula":"$160B terminal × stretch × decay","assumptions":"HSR, broadband completion, water systems. [LEGACY, pre-audit].","valuesB":[3.9,8.3,13.1,18.5,24.4,30.9,38.1,45.9,54.5,64,70.4,76.8,83.2,89.6,96,102.4,108.8,115.2,121.6,128,134.4,140.8,147.2,153.6,160,156.8,153.7,150.6,147.6,144.6,141.7,138.9,136.1,133.4,130.7,128.1,125.6,123,120.6,118.2,115.8,113.5,111.2,109,106.8,104.7,102.6,100.5,98.5,96.6],"pctGdp":[0.0001,0.0003,0.0004,0.0005,0.0006,0.0008,0.0009,0.001,0.0012,0.0013,0.0013,0.0014,0.0014,0.0015,0.0015,0.0015,0.0015,0.0015,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0014,0.0013,0.0012,0.0011,0.0011,0.001,0.0009,0.0009,0.0008,0.0008,0.0007,0.0007,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003]},{"key":"intlStrategic","label":"International strategic","flow":"general-fund","formula":"$40B × min(1, yi/4) × GDP-scale","assumptions":"Alliance Incentive administration + strategic commitments.","valuesB":[0,6.5,13.7,21.7,30.5,32.2,34,35.9,37.9,40,42.2,44.6,46.9,49.4,51.9,54.5,57.2,60,62.9,65.9,69,72.2,75.6,79,82.6,86.3,90.2,94.2,98.4,102.7,107.3,112,116.8,121.9,127.2,132.6,138.3,144.2,150.3,156.7,163.2,170.1,177.1,184.5,192.1,200,208.1,216.6,225.3,234.4],"pctGdp":[0,0.0002,0.0004,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008]},{"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":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003]},{"key":"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":[262.2,308.2,341.8,270.8,209.7,161,106.2,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0085,0.0095,0.01,0.0075,0.0055,0.004,0.0025,0.001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"offsetCredits","label":"Offset credits (−)","flow":"general-fund","formula":"−$45B × min(1, yi/5) × GDP-scale","assumptions":"Four credits from the uninsured-first VHA-E pattern (reduced uncompensated-care and disproportionate-share outlays). Entered negative — it reduces obligations.","valuesB":[0,-5.8,-12.3,-19.5,-27.4,-36.2,-38.2,-40.4,-42.6,-45,-47.5,-50.1,-52.8,-55.6,-58.4,-61.3,-64.4,-67.5,-70.8,-74.1,-77.6,-81.2,-85,-88.9,-92.9,-97.1,-101.5,-106,-110.7,-115.6,-120.7,-125.9,-131.4,-137.1,-143.1,-149.2,-155.6,-162.2,-169.1,-176.3,-183.7,-191.3,-199.3,-207.5,-216.1,-225,-234.1,-243.6,-253.5,-263.7],"pctGdp":[0,-0.0002,-0.0004,-0.0005,-0.0007,-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,-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,-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,-0.0009,-0.0009,-0.0009]},{"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":[364.1,1148.3,1694.1,2598.8,3508.8,4368.5,5012.7,5292.1,5587.6,5900,6106.5,6320.2,6541.4,6770.4,7007.3,7252.6,7506.4,7769.2,8041.1,8322.5,8613.8,8915.3,9227.3,9550.3,9884.6,10230.5,10588.6,10959.2,11342.8,11739.8,12150.6,12575.9,13016.1,13471.6,13943.1,14431.2,14936.2,15459,16000.1,16560.1,17139.7,17739.6,18360.5,19003.1,19668.2,20356.6,21069.1,21806.5,22569.7,23359.6],"pctGdp":[0.0119,0.0356,0.0498,0.0723,0.0925,0.1091,0.1186,0.1186,0.1186,0.1186,0.1162,0.114,0.112,0.1102,0.1085,0.1069,0.1055,0.1041,0.1028,0.1015,0.1004,0.0993,0.0982,0.0972,0.0962,0.0953,0.0944,0.0935,0.0927,0.0919,0.0911,0.0903,0.0896,0.0888,0.0881,0.0875,0.0868,0.0862,0.0856,0.085,0.0844,0.0839,0.0833,0.0828,0.0823,0.0818,0.0814,0.081,0.0805,0.0801]},{"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":[74,181.7,273.5,1068.7,1951.9,2784.7,3398.4,3587.9,3788.2,4000,4140,4284.9,4434.9,4590.1,4750.7,4917,5089.1,5267.2,5451.6,5642.4,5839.9,6044.3,6255.8,6474.8,6701.4,6935.9,7178.7,7430,7690,7959.2,8237.7,8526,8824.5,9133.3,9453,9783.8,10126.3,10480.7,10847.5,11227.2,11620.1,12026.8,12447.8,12883.4,13334.4,13801.1,14284.1,14784,15301.5,15837],"pctGdp":[0.0024,0.0056,0.008,0.0297,0.0515,0.0695,0.0804,0.0804,0.0804,0.0804,0.0788,0.0773,0.076,0.0747,0.0735,0.0725,0.0715,0.0706,0.0697,0.0688,0.068,0.0673,0.0666,0.0659,0.0652,0.0646,0.064,0.0634,0.0628,0.0623,0.0617,0.0612,0.0607,0.0602,0.0598,0.0593,0.0589,0.0584,0.058,0.0576,0.0572,0.0569,0.0565,0.0561,0.0558,0.0555,0.0552,0.0549,0.0546,0.0543]},{"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":[0,32.4,68.4,108.3,152.5,201.2,254.9,269.1,284.1,300,316.8,334.2,352.1,370.5,389.5,409,429.2,450.1,471.8,494.3,517.5,541.6,566.6,592.6,619.5,647.4,676.4,706.5,737.9,770.5,804.4,839.7,876.3,914.3,953.8,994.8,1037.4,1081.6,1127.4,1175,1224.4,1275.5,1328.6,1383.6,1440.6,1499.7,1560.9,1624.2,1689.9,1757.8],"pctGdp":[0,0.001,0.002,0.003,0.004,0.005,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006]},{"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":[5019.2,6130.7,7098.9,7991,8945.7,9249.7,9839.8,10454,11095.4,11745.3,12129,12516,12914.5,13324.8,13747.1,14181.8,14564.2,14956.5,15360.9,15779.8,16211.8,16667.8,17135.7,17616,18109,18614.9,19150.4,19747.5,20378.7,21029.5,21700.5,22392.4,23105.6,23841.8,24638.3,25517.2,26425.8,27365.1,28336,29339.4,30376.4,31447.9,32555.1,33698.9,34880.6,36101.1,37361.8,38663.7,40008,41396],"targetedReceiptsB":[57.3,94.9,136.4,182.6,233.5,289.4,350.8,370.3,391,412.9,436,459.9,484.6,509.9,536.1,562.9,590.7,619.5,649.3,680.3,712.2,745.4,779.8,815.6,852.6,891,930.9,972.4,1015.6,1060.5,1107.1,1155.6,1206,1258.3,1312.7,1369.1,1427.7,1488.6,1551.7,1617.2,1685.1,1755.5,1828.5,1904.2,1982.7,2064,2148.2,2235.4,2325.7,2419.2],"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":[5426.5,6586.1,7606.7,8173.6,9179.2,9539.1,10190.6,10824.3,11486.4,12158.1,12565,12975.9,13399.1,13834.7,14283.2,14744.6,15154.8,15576,16010.3,16460.1,16924,17413.2,17915.5,18431.6,18961.5,19505.8,20081.2,20719.9,21394.3,22090,22807.6,23548,24311.6,25100.2,25951,26886.3,27853.6,28853.7,29887.6,30956.5,32061.4,33203.4,34383.6,35603.2,36863.3,38165.1,39510,40899.1,42333.7,43815.3],"gfObligationsB":[4901.7,5883.5,6667.5,6992.6,7253.7,7472,7703.5,7988.2,8307.4,8690.8,9052.3,9423.9,9805.4,10196.9,10598.2,11009.2,11432.9,11869.7,12349.6,12846,13359.1,13890.9,14406,14937.7,15486.3,16014.9,16562.8,17130.5,17718.8,18328.4,18960,19614.3,20292,20994.1,21721.1,22474.1,23253.7,24060.9,24896.6,25761.7,26657,27583.6,28542.5,29534.6,30561,31622.8,32720.9,33856.6,35031,36245.2],"targetedOutflowsB":[0,32.4,68.4,108.3,152.5,201.2,254.9,269.1,284.1,300,316.8,334.2,352.1,370.5,389.5,409,429.2,450.1,471.8,494.3,517.5,541.6,566.6,592.6,619.5,647.4,676.4,706.5,737.9,770.5,804.4,839.7,876.3,914.3,953.8,994.8,1037.4,1081.6,1127.4,1175,1224.4,1275.5,1328.6,1383.6,1440.6,1499.7,1560.9,1624.2,1689.9,1757.8],"unscoredReserveB":[39.9,42,44.2,46.7,49.3,52.1,55,58,61.3,64.7,68.3,72,75.9,79.9,84,88.2,92.5,97,101.7,106.6,111.6,116.8,122.2,127.8,133.6,139.6,145.8,152.3,159.1,166.1,173.4,181,188.9,197.1,205.6,214.5,223.7,233.2,243.1,253.3,264,275,286.4,298.3,310.6,323.3,336.5,350.2,364.3,379],"interestB":[1445.5,1541.2,1637.7,1629.4,1691.1,1638.4,1601,1545.2,1472.6,1383.8,1282,1197,1096.2,993.5,889,782.7,681.7,580.2,478.5,377.9,278.6,182.1,85.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"deployableB":[-1017.9,-975.4,-879.1,-677.8,-48.3,87.3,480.3,862.6,1254.1,1605.9,1726.4,1823.1,1937,2054.5,2176,2301.7,2357,2409.6,2431.1,2449.3,2462.5,2478,2522.1,2550.6,2489.1,2460.4,2441.8,2464.6,2500.8,2535,2567.1,2597.1,2624.7,2650.7,2711.5,2828.7,2948.5,3071,3196.3,3324.4,3455.4,3589.3,3726.1,3866,4009,4155,4304.3,4456.8,4612.7,4771.9],"externalDebtB":[30517.9,31493.3,32372.4,33050.2,33098.5,33011.2,32530.9,31668.3,30414.2,28808.3,27081.9,25258.8,23321.8,21267.3,19091.4,16789.7,14432.7,12023,9592,7142.6,4680.1,2202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},"globalAssumptions":["Nominal GDP compounds from $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."]},"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":[30700,32308.7,34079.2,36028.5,38078,40232.2,42511.6,44923.8,47476.8,50178.9,53039.1,55998.7,59056.2,62209.8,65457.2,68795.5,72262.8,75861.4,79593.8,83462.1,87468.3,91631.8,95956.8,100447.6,105108.3,109943.3,114978.7,120221.7,125679.8,131360.5,137271.8,143421.5,149818.1,156470.1,163386,170575,178046.2,185809,193873.1,202248.5,210945.1,219973.6,229344.5,239068.7,249157.4,259622,270474.2,281725.9,293389.4,305477],"revenue":[{"key":"tcl","label":"Flat payroll tax (28.0%)","flow":"general-fund","formula":"FICA baseline ($1900B @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":[2906,3616.1,4012,4218.5,4434.2,4659.4,4887.2,5126.4,5377.3,5587.4,5655.2,5733.4,5822.8,5996.5,6175.3,6359.4,6549.1,6744.4,6945.5,7152.6,7365.9,7585.5,7811.7,8044.7,8284.6,8531.6,8786,9048,9317.8,9595.7,9881.8,10176.5,10480,10792.5,11114.3,11445.8,11787.1,12138.6,12500.5,12873.3,13257.2,13652.5,14059.6,14478.9,14910.6,15355.3,15813.2,16284.7,16770.3,17270.4],"pctGdp":[0.0947,0.1119,0.1177,0.1171,0.1165,0.1158,0.115,0.1141,0.1133,0.1114,0.1066,0.1024,0.0986,0.0964,0.0943,0.0924,0.0906,0.0889,0.0873,0.0857,0.0842,0.0828,0.0814,0.0801,0.0788,0.0776,0.0764,0.0753,0.0741,0.073,0.072,0.071,0.07,0.069,0.068,0.0671,0.0662,0.0653,0.0645,0.0637,0.0628,0.0621,0.0613,0.0606,0.0598,0.0591,0.0585,0.0578,0.0572,0.0565]},{"key":"incomeTax","label":"Income tax (12 brackets, 52% top)","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":"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":[2583.7,3000.9,3163.1,3341.7,3529.2,3726.2,3933.6,4152.9,4384.7,4624.4,4752.1,4884.5,5021.7,5171.5,5325.7,5484.5,5648,5816.5,5989.9,6168.5,6352.5,6541.9,6737,6937.9,7144.8,7357.8,7577.2,7803.2,8035.9,8275.5,8522.3,8776.4,9047.7,9443.7,9855.4,10283.1,10727.6,11189.3,11668.8,12166.7,12683.5,13220,13776.7,14354.3,14953.4,15574.6,16218.8,16886.6,17578.7,18295.9],"pctGdp":[0.0842,0.0929,0.0928,0.0928,0.0927,0.0926,0.0925,0.0924,0.0924,0.0922,0.0896,0.0872,0.085,0.0831,0.0814,0.0797,0.0782,0.0767,0.0753,0.0739,0.0726,0.0714,0.0702,0.0691,0.068,0.0669,0.0659,0.0649,0.0639,0.063,0.0621,0.0612,0.0604,0.0604,0.0603,0.0603,0.0603,0.0602,0.0602,0.0602,0.0601,0.0601,0.0601,0.06,0.06,0.06,0.06,0.0599,0.0599,0.0599]},{"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":[0,19.3,40.7,64.6,91.1,120.3,127.1,134.3,141.9,150,154.5,159.1,163.8,168.7,173.7,178.9,184.3,189.8,195.4,201.2,207.2,213.4,219.8,226.3,233.1,240,247.2,254.6,262.2,270,278,286.3,294.9,303.6,312.7,322,331.6,341.5,351.7,362.2,373,384.1,395.6,407.4,419.5,432,444.9,458.2,471.8,485.9],"pctGdp":[0,0.0006,0.0012,0.0018,0.0024,0.003,0.003,0.003,0.003,0.003,0.0029,0.0028,0.0028,0.0027,0.0027,0.0026,0.0025,0.0025,0.0025,0.0024,0.0024,0.0023,0.0023,0.0023,0.0022,0.0022,0.0021,0.0021,0.0021,0.0021,0.002,0.002,0.002,0.0019,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016]},{"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; prebate = min(gross, $362B envelope)","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 month. 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":[0,105.1,573.7,1095.6,1673.5,1788.7,1910.5,2039.4,2175.9,2320.4,2389.6,2460.8,2534.2,2609.8,2687.6,2767.7,2850.3,2935.3,3022.8,3112.9,3205.8,3301.4,3399.8,3501.2,3605.6,3713.1,3823.8,3937.9,4055.3,4176.2,4300.7,4429,4561.1,4697.1,4837.1,4981.4,5129.9,5282.9,5440.4,5602.7,5769.7,5941.8,6119,6301.5,6489.4,6682.9,6882.2,7087.4,7298.7,7516.4],"pctGdp":[0,0.0033,0.0168,0.0304,0.0439,0.0445,0.0449,0.0454,0.0458,0.0462,0.0451,0.0439,0.0429,0.042,0.0411,0.0402,0.0394,0.0387,0.038,0.0373,0.0367,0.036,0.0354,0.0349,0.0343,0.0338,0.0333,0.0328,0.0323,0.0318,0.0313,0.0309,0.0304,0.03,0.0296,0.0292,0.0288,0.0284,0.0281,0.0277,0.0274,0.027,0.0267,0.0264,0.026,0.0257,0.0254,0.0252,0.0249,0.0246]},{"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":[161.6,195.8,234.6,278.6,319.6,362.4,405,448.9,486.2,526.1,568.7,607.1,646.7,687.6,729.7,773.3,820,868.4,922.8,983.3,1047.3,1113.8,1182.8,1254.5,1329,1406.2,1486.6,1570.3,1657.5,1748.2,1842.6,1940.8,2042.9,2149.1,2259.6,2374.4,2493.7,2617.7,2746.4,2880.2,3019,3163.2,3312.9,3468.1,3629.2,3796.3,3969.6,4149.3,4335.6,4528.6],"pctGdp":[0.0053,0.0061,0.0069,0.0077,0.0084,0.009,0.0095,0.01,0.0102,0.0105,0.0107,0.0108,0.011,0.0111,0.0111,0.0112,0.0113,0.0114,0.0116,0.0118,0.012,0.0122,0.0123,0.0125,0.0126,0.0128,0.0129,0.0131,0.0132,0.0133,0.0134,0.0135,0.0136,0.0137,0.0138,0.0139,0.014,0.0141,0.0142,0.0142,0.0143,0.0144,0.0144,0.0145,0.0146,0.0146,0.0147,0.0147,0.0148,0.0148]},{"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":"Phase-in from the current-law baseline; 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":[205.6,234.4,266.2,301.6,340,381.6,427,476.3,529.8,560,576.7,593.9,611.6,629.8,648.6,668,687.9,708.4,729.5,751.3,773.7,796.8,820.5,845,870.2,896.1,922.8,950.4,978.7,1007.9,1037.9,1068.9,1100.8,1133.6,1167.4,1202.2,1238.1,1275,1313,1352.2,1392.5,1434,1476.8,1520.8,1566.2,1612.9,1661,1710.5,1761.5,1814],"pctGdp":[0.0067,0.0073,0.0078,0.0084,0.0089,0.0095,0.01,0.0106,0.0112,0.0112,0.0109,0.0106,0.0104,0.0101,0.0099,0.0097,0.0095,0.0093,0.0092,0.009,0.0088,0.0087,0.0086,0.0084,0.0083,0.0082,0.008,0.0079,0.0078,0.0077,0.0076,0.0075,0.0073,0.0072,0.0071,0.007,0.007,0.0069,0.0068,0.0067,0.0066,0.0065,0.0064,0.0064,0.0063,0.0062,0.0061,0.0061,0.006,0.0059]},{"key":"institutionalExcise","label":"Institutional Investment Excise","flow":"general-fund","formula":"$40B at maturity × GDP-scale × min(1, yi/5)","assumptions":"~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":[0,5.2,10.9,17.2,24.3,32.1,33.9,35.8,37.8,40,41.2,42.4,43.7,45,46.3,47.7,49.1,50.6,52.1,53.7,55.3,56.9,58.6,60.4,62.2,64,65.9,67.9,69.9,72,74.1,76.4,78.6,81,83.4,85.9,88.4,91.1,93.8,96.6,99.5,102.4,105.5,108.6,111.9,115.2,118.6,122.2,125.8,129.6],"pctGdp":[0,0.0002,0.0003,0.0005,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004]},{"key":"roadFee","label":"Road usage fees","flow":"general-fund","formula":"$60B at maturity × GDP-scale × min(1, yi/4)","assumptions":"VMT-based replacement for the eroding gas-tax base. [LEGACY, pre-audit].","valuesB":[0,9.7,20.4,32.3,45.5,48.1,50.8,53.7,56.8,60,61.8,63.6,65.5,67.5,69.5,71.6,73.7,75.9,78.2,80.5,82.9,85.4,87.9,90.5,93.2,96,98.9,101.8,104.9,108,111.2,114.5,117.9,121.5,125.1,128.8,132.6,136.6,140.7,144.9,149.2,153.6,158.2,162.9,167.8,172.8,178,183.3,188.7,194.4],"pctGdp":[0,0.0003,0.0006,0.0009,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0007,0.0006,0.0006]},{"key":"customs","label":"Customs & tariff floor","flow":"general-fund","formula":"$90B × GDP-scale (no phase)","assumptions":"Existing collections continue; Alliance-tier gradients are NOT scored here (displayed as a sensitivity band pending dynamic scoring — see /methodology).","valuesB":[55.1,57.9,61.1,64.6,68.3,72.2,76.2,80.6,85.2,90,92.7,95.4,98.3,101.2,104.2,107.4,110.6,113.9,117.2,120.7,124.3,128,131.9,135.8,139.8,144,148.3,152.7,157.3,162,166.8,171.8,176.9,182.2,187.6,193.2,199,204.9,211,217.3,223.8,230.5,237.3,244.4,251.7,259.2,266.9,274.9,283.1,291.5],"pctGdp":[0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001]},{"key":"tippedCompliance","label":"Tipped-income compliance","flow":"general-fund","formula":"$20B × GDP-scale (no phase)","assumptions":"FedCard rails close the cash-tip reporting gap. [LEGACY, pre-audit].","valuesB":[12.2,12.9,13.6,14.4,15.2,16,16.9,17.9,18.9,20,20.6,21.2,21.8,22.5,23.2,23.9,24.6,25.3,26.1,26.8,27.6,28.5,29.3,30.2,31.1,32,33,33.9,35,36,37.1,38.2,39.3,40.5,41.7,42.9,44.2,45.5,46.9,48.3,49.7,51.2,52.7,54.3,55.9,57.6,59.3,61.1,62.9,64.8],"pctGdp":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"marketCorrections","label":"Market-correction excises","flow":"general-fund","formula":"$80B at maturity × GDP-scale × min(1, yi/6)","assumptions":"Externality pricing outside carbon (flood-insurance actuarial floor, congestion, speculative-turnover components). [LEGACY, pre-audit].","valuesB":[0,8.6,18.1,28.7,40.5,53.5,67.8,71.6,75.7,80,82.4,84.8,87.4,90,92.7,95.4,98.3,101.2,104.2,107.3,110.5,113.8,117.2,120.7,124.3,128,131.8,135.8,139.8,144,148.3,152.7,157.3,161.9,166.8,171.7,176.9,182.1,187.6,193.2,198.9,204.9,211,217.3,223.7,230.4,237.3,244.4,251.6,259.1],"pctGdp":[0,0.0003,0.0005,0.0008,0.0011,0.0013,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0011,0.0011,0.0011,0.0011,0.0011,0.0011,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.001,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0008]},{"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":[287.6,302.6,319.2,337.5,356.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0094,0.0094,0.0094,0.0094,0.0094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"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":[13.5,21.2,29.9,39.5,50.1,61.7,74.6,88.6,104.1,110,113.3,116.7,120.1,123.7,127.4,131.2,135.1,139.2,143.3,147.6,152,156.5,161.2,166,170.9,176,181.3,186.7,192.2,198,203.9,210,216.2,222.7,229.3,236.1,243.2,250.4,257.9,265.6,273.5,281.7,290.1,298.7,307.6,316.8,326.3,336,346,356.3],"pctGdp":[0.0004,0.0007,0.0009,0.0011,0.0013,0.0015,0.0018,0.002,0.0022,0.0022,0.0021,0.0021,0.002,0.002,0.0019,0.0019,0.0019,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012]},{"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":[89.8,104.5,120.2,137,150.9,164.5,176.9,188.9,201.2,214.4,228.5,240.5,252.6,265,277.7,290.7,304.2,318.3,332.6,347.2,362.2,377.4,392.9,408.8,425.1,442.3,460.6,479.7,499.3,519.5,540.3,561.7,584.1,607.8,632.4,657.8,684.1,711.2,739.2,768,797.8,828.6,860.3,893,926.8,961.6,997.5,1034.5,1072.7,1112],"pctGdp":[0.0029,0.0032,0.0035,0.0038,0.004,0.0041,0.0042,0.0042,0.0042,0.0043,0.0043,0.0043,0.0043,0.0043,0.0042,0.0042,0.0042,0.0042,0.0042,0.0042,0.0041,0.0041,0.0041,0.0041,0.004,0.004,0.004,0.004,0.004,0.004,0.0039,0.0039,0.0039,0.0039,0.0039,0.0039,0.0038,0.0038,0.0038,0.0038,0.0038,0.0038,0.0038,0.0037,0.0037,0.0037,0.0037,0.0037,0.0037,0.0036]},{"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":[14.1,29.6,46.9,66.1,87.3,92.2,97.4,103,108.8,115,118.4,122,125.6,129.3,133.2,137.2,141.3,145.5,149.8,154.3,158.9,163.6,168.5,173.5,178.7,184,189.5,195.2,201,207,213.2,219.5,226.1,232.8,239.7,246.9,254.2,261.8,269.6,277.7,286,294.5,303.3,312.3,321.6,331.2,341.1,351.3,361.7,372.5],"pctGdp":[0.0005,0.0009,0.0014,0.0018,0.0023,0.0023,0.0023,0.0023,0.0023,0.0023,0.0022,0.0022,0.0021,0.0021,0.002,0.002,0.002,0.0019,0.0019,0.0018,0.0018,0.0018,0.0018,0.0017,0.0017,0.0017,0.0016,0.0016,0.0016,0.0016,0.0016,0.0015,0.0015,0.0015,0.0015,0.0014,0.0014,0.0014,0.0014,0.0014,0.0014,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0012]},{"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":[44.7,467.1,935.7,1457.6,2035.5,2150.7,2272.5,2401.4,2537.9,2682.4,2762.4,2844.7,2929.6,3016.9,3106.9,3199.5,3294.9,3393.2,3494.4,3598.6,3705.9,3816.4,3930.2,4047.4,4168.1,4292.4,4420.4,4552.2,4687.9,4827.7,4971.7,5120,5272.6,5429.9,5591.8,5758.5,5930.3,6107.1,6289.2,6476.8,6669.9,6868.8,7073.6,7284.5,7501.8,7725.5,7955.8,8193.1,8437.4,8689],"pctGdp":[0.0015,0.0145,0.0275,0.0405,0.0535,0.0535,0.0535,0.0535,0.0535,0.0535,0.0521,0.0508,0.0496,0.0485,0.0475,0.0465,0.0456,0.0447,0.0439,0.0431,0.0424,0.0416,0.041,0.0403,0.0397,0.039,0.0384,0.0379,0.0373,0.0368,0.0362,0.0357,0.0352,0.0347,0.0342,0.0338,0.0333,0.0329,0.0324,0.032,0.0316,0.0312,0.0308,0.0305,0.0301,0.0298,0.0294,0.0291,0.0288,0.0284]},{"key":"prebate","label":"VAT prebate (memo — pass-through)","flow":"memo","formula":"min(VAT gross, $362B envelope)","assumptions":"Pass-through, not spending and not a trust (directive 12 category 3). Never paid ahead of collections; caps are ceilings, not day-one entitlements (v10.7 per Bill).","valuesB":[44.7,362,362,362,362,362,362,362,362,362,372.8,383.9,395.4,407.1,419.3,431.8,444.7,457.9,471.6,485.6,500.1,515,530.4,546.2,562.5,579.3,596.6,614.3,632.7,651.5,671,691,711.6,732.8,754.6,777.1,800.3,824.2,848.8,874.1,900.1,927,954.6,983.1,1012.4,1042.6,1073.7,1105.7,1138.7,1172.6],"pctGdp":[0.0015,0.0112,0.0106,0.01,0.0095,0.009,0.0085,0.0081,0.0076,0.0072,0.007,0.0069,0.0067,0.0065,0.0064,0.0063,0.0062,0.006,0.0059,0.0058,0.0057,0.0056,0.0055,0.0054,0.0054,0.0053,0.0052,0.0051,0.005,0.005,0.0049,0.0048,0.0047,0.0047,0.0046,0.0046,0.0045,0.0044,0.0044,0.0043,0.0043,0.0042,0.0042,0.0041,0.0041,0.004,0.004,0.0039,0.0039,0.0038]},{"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":[56.8,94.1,135.5,181.6,232.4,288.3,349.8,369.6,390.7,412.9,436.4,460.8,485.9,511.9,538.6,566.1,594.6,624.2,654.9,686.7,719.7,754,789.6,826.5,864.9,904.6,946.1,989.2,1034.1,1080.9,1129.5,1180.1,1232.7,1287.5,1344.4,1403.5,1465,1528.9,1595.2,1664.2,1735.7,1810,1887.1,1967.1,2050.1,2136.2,2225.5,2318.1,2414.1,2513.6],"pctGdp":[0.0019,0.0029,0.004,0.005,0.0061,0.0072,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082,0.0082]},{"key":"trustReceipts","label":"SS Trust redemptions (through Q4 2032)","flow":"trust","formula":"$350B × 1.03^yi for yi ≤ 2, then 0","assumptions":"The existing SS Trust 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":[0.0114,0.0112,0.0109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"revCalibration","label":"Avoidance / compliance calibration (−)","flow":"adjustment","formula":"General Fund total = (Σ aggregate 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.","valuesB":[-808.3,-987.8,-1140.5,-1278.3,-1518.1,-1649.5,-1843.5,-2053.3,-2281.9,-2512.4,-2685.6,-2868.4,-2936,-3023.5,-3113.7,-3206.5,-3302.1,-3400.6,-3502,-3606.5,-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,-6055.4,-6264.3,-6480.2,-6703.3,-6933.9,-7172.3,-7418.6,-7673,-7936,-8207.6,-8488.2,-8778.1,-9077.5,-9386.6],"pctGdp":[-0.0263,-0.0306,-0.0335,-0.0355,-0.0399,-0.041,-0.0434,-0.0457,-0.0481,-0.0501,-0.0506,-0.0512,-0.0497,-0.0486,-0.0476,-0.0466,-0.0457,-0.0448,-0.044,-0.0432,-0.0425,-0.0417,-0.041,-0.0404,-0.0397,-0.0391,-0.0385,-0.0379,-0.0374,-0.0368,-0.0363,-0.0358,-0.0353,-0.035,-0.0346,-0.0343,-0.034,-0.0337,-0.0334,-0.0331,-0.0329,-0.0326,-0.0323,-0.0321,-0.0319,-0.0316,-0.0314,-0.0312,-0.0309,-0.0307]}],"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":[890.3,937,988.3,1044.8,1104.3,1166.7,1232.8,1302.8,1376.8,1455.2,1538.1,1624,1712.6,1804.1,1898.3,1995.1,2095.6,2200,2308.2,2420.4,2536.6,2657.3,2782.7,2913,3048.1,3188.4,3334.4,3486.4,3644.7,3809.5,3980.9,4159.2,4344.7,4537.6,4738.2,4946.7,5163.3,5388.5,5622.3,5865.2,6117.4,6379.2,6651,6933,7225.6,7529,7843.8,8170.1,8508.3,8858.8],"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":[767.5,807.7,852,900.7,952,1005.8,1062.8,1123.1,1186.9,1254.5,1326,1400,1476.4,1555.2,1636.4,1719.9,1806.6,1896.5,1989.8,2086.6,2186.7,2290.8,2398.9,2511.2,2627.7,2748.6,2874.5,3005.5,3142,3284,3431.8,3585.5,3745.5,3911.8,4084.7,4264.4,4451.2,4645.2,4846.8,5056.2,5273.6,5499.3,5733.6,5976.7,6228.9,6490.5,6761.9,7043.1,7334.7,7636.9],"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 legacy strip)","flow":"general-fund","formula":"$800B baseline × GDP-scale − $310B legacy-program displacement × UCA phase","assumptions":"The legacy strip (CTC, SNAP wind-down, TANF…) scales with UCA absorption — accelerating the UCA correctly accelerates displacement. Strip HOLDS at its 2040 level thereafter (no further compounding).","valuesB":[394.6,365.4,332.8,351.8,371.8,392.9,415.1,438.7,463.6,490,535.6,582.8,631.5,681.8,733.6,786.8,842.1,899.5,959,1020.6,1084.5,1150.9,1219.8,1291.4,1365.7,1442.8,1523.1,1606.7,1693.7,1784.3,1878.5,1976.6,2078.5,2184.6,2294.9,2409.5,2528.6,2652.3,2780.9,2914.4,3053.1,3197,3346.4,3501.5,3662.3,3829.1,4002.2,4181.5,4367.5,4560.2],"pctGdp":[0.0129,0.0113,0.0098,0.0098,0.0098,0.0098,0.0098,0.0098,0.0098,0.0098,0.0101,0.0104,0.0107,0.011,0.0112,0.0114,0.0117,0.0119,0.012,0.0122,0.0124,0.0126,0.0127,0.0129,0.013,0.0131,0.0132,0.0134,0.0135,0.0136,0.0137,0.0138,0.0139,0.014,0.014,0.0141,0.0142,0.0143,0.0143,0.0144,0.0145,0.0145,0.0146,0.0146,0.0147,0.0147,0.0148,0.0148,0.0149,0.0149]},{"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":[0.0651,0.0635,0.0616,0.0597,0.0578,0.0559,0.0541,0.0523,0.0506,0.0488,0.0471,0.0455,0.044,0.0426,0.0412,0.04,0.0387,0.0376,0.0364,0.0353,0.0343,0.0333,0.0323,0.0314,0.0304,0.0296,0.0287,0.0279,0.0271,0.0263,0.0255,0.0248,0.024,0.0233,0.0226,0.022,0.0213,0.0207,0.0201,0.0195,0.019,0.0184,0.0179,0.0174,0.0169,0.0164,0.0159,0.0154,0.015,0.0146]},{"key":"vhaeNetGF","label":"Distributed Healthcare (incremental federal cash)","flow":"general-fund","formula":"gross − folded federal legacy streams; gross = basis (central $5900B) × capacity phase [0.1, 0.3, 0.42, 0.61, 0.78, 0.92]; folded = (Medicare $2200B + federal Medicaid $1400B + other federal $400B at 2039 reference) × fold schedule","assumptions":"v10.8 capture rebuild [AI-PROPOSED, pending ruling]: capture is ADDITIVE dollar streams keyed to the rollout fold schedule — Medicare/Medicaid fold through Phase 4 (Years 4–6), federal-employee flows (FEHB/VA/ACA) fold Years 1–2. Employer-premium flows are EXCLUDED (canon routes them to wages, taxed as compensation — never double-counted as a health inflow). Because capture is additive, the $6.25T conservative stress passes through ~1:1 (±$350B at Year 10). This line is the INCREMENTAL federal cash vs the current-law health baseline, which sits outside this obligation stack. Basis keyed to scenario (central/conservative $5.90T honest midpoint; optimistic $5.55T aspirational — v10.7 per Bill's R-4 ruling); Year-10 gross = basis exactly (gdpScale(2039)=1). Post-2040 both gross and folded streams grow at medical inflation +3.5%/yr, not GDP. TOTAL system cost (including legacy overlap during standup) is charted at /scoring/detail — during Years 1–3 the country pays MORE than the status quo because both systems run. WORKBOOK-PENDING(v10.8) on stream magnitudes.","valuesB":[266.1,891.8,1311.4,1368.2,1342.4,1319.7,1313.2,1387.7,1466.5,1550,1604.3,1660.4,1718.5,1778.7,1840.9,1905.3,1972,2041.1,2112.5,2186.4,2263,2342.2,2424.1,2509,2596.8,2687.7,2781.7,2879.1,2979.9,3084.2,3192.1,3303.8,3419.5,3539.2,3663,3791.2,3923.9,4061.3,4203.4,4350.5,4502.8,4660.4,4823.5,4992.3,5167.1,5347.9,5535.1,5728.8,5929.3,6136.9],"pctGdp":[0.0087,0.0276,0.0385,0.038,0.0353,0.0328,0.0309,0.0309,0.0309,0.0309,0.0302,0.0297,0.0291,0.0286,0.0281,0.0277,0.0273,0.0269,0.0265,0.0262,0.0259,0.0256,0.0253,0.025,0.0247,0.0244,0.0242,0.0239,0.0237,0.0235,0.0233,0.023,0.0228,0.0226,0.0224,0.0222,0.022,0.0219,0.0217,0.0215,0.0213,0.0212,0.021,0.0209,0.0207,0.0206,0.0205,0.0203,0.0202,0.0201]},{"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":[0.0059,0.0084,0.0106,0.01,0.0095,0.009,0.0085,0.0081,0.0076,0.0072,0.0069,0.0065,0.0062,0.0059,0.0057,0.0054,0.0052,0.005,0.0048,0.0046,0.0044,0.0042,0.004,0.0039,0.0037,0.0036,0.0034,0.0033,0.0032,0.003,0.0029,0.0028,0.0027,0.0026,0.0025,0.0024,0.0023,0.0022,0.0022,0.0021,0.002,0.0019,0.0019,0.0018,0.0017,0.0017,0.0016,0.0016,0.0015,0.0014]},{"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":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.1,63.2,99.4,138.8,145.3,152.1,159.2,166.5,174.1,182.1,190.4,199,207.9,217.2,226.9,237,247.5,258.3,269.7,281.4,293.6,306.3,319.5,333.2,347.4,362.1,377.4,393.2,409.7,426.7,444.4,462.7],"pctGdp":[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0004,0.0008,0.0011,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015]},{"key":"childcare","label":"Childcare Plan (Capability Core)","flow":"general-fund","formula":"$180B at maturity × curve [0.10, 0.20, 0.45, 0.75, 1.00] × GDP-scale","assumptions":"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":[11,23.2,55,96.9,136.6,144.3,152.5,161.1,170.3,180,190.3,200.9,211.8,223.2,234.8,246.8,259.2,272.1,285.5,299.4,313.8,328.7,344.2,360.3,377,394.4,412.4,431.3,450.8,471.2,492.4,514.5,537.4,561.3,586.1,611.9,638.7,666.5,695.5,725.5,756.7,789.1,822.7,857.6,893.8,931.3,970.2,1010.6,1052.4,1095.8],"pctGdp":[0.0004,0.0007,0.0016,0.0027,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036,0.0036]},{"key":"familyLeave","label":"Family leave","flow":"general-fund","formula":"$45B × min(1, yi/4) × GDP-scale","assumptions":"[LEGACY, pre-audit].","valuesB":[0,7.2,15.3,24.2,34.1,36.1,38.1,40.3,42.6,45,47.6,50.2,53,55.8,58.7,61.7,64.8,68,71.4,74.8,78.4,82.2,86.1,90.1,94.3,98.6,103.1,107.8,112.7,117.8,123.1,128.6,134.4,140.3,146.5,153,159.7,166.6,173.9,181.4,189.2,197.3,205.7,214.4,223.4,232.8,242.6,252.6,263.1,273.9],"pctGdp":[0,0.0002,0.0004,0.0007,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009,0.0009]},{"key":"education","label":"Education","flow":"general-fund","formula":"$60B × min(1, yi/4) × GDP-scale","assumptions":"Includes National Service Academy System standup (~$2.5–3.5B/yr at steady state). [LEGACY, pre-audit].","valuesB":[0,9.7,20.4,32.3,45.5,48.1,50.8,53.7,56.8,60,63.4,67,70.6,74.4,78.3,82.3,86.4,90.7,95.2,99.8,104.6,109.6,114.7,120.1,125.7,131.5,137.5,143.8,150.3,157.1,164.1,171.5,179.1,187.1,195.4,204,212.9,222.2,231.8,241.8,252.2,263,274.2,285.9,297.9,310.4,323.4,336.9,350.8,365.3],"pctGdp":[0,0.0003,0.0006,0.0009,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012,0.0012]},{"key":"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":[2,4.1,6.5,9.2,12.1,15.4,19,22.9,27.2,32,37.2,42.9,49,55.5,62.6,70.2,78.3,87.1,96.4,106.5,117.1,128.6,140.7,153.7,167.6,175.3,183.3,191.7,200.4,209.4,218.9,228.7,238.9,249.5,260.5,271.9,283.9,296.2,309.1,322.4,336.3,350.7,365.6,381.1,397.2,413.9,431.2,449.2,467.7,487],"pctGdp":[0.0001,0.0001,0.0002,0.0003,0.0003,0.0004,0.0004,0.0005,0.0006,0.0006,0.0007,0.0008,0.0008,0.0009,0.001,0.001,0.0011,0.0011,0.0012,0.0013,0.0013,0.0014,0.0015,0.0015,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016,0.0016]},{"key":"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":[11.1,24.4,45.9,72.3,98.9,120.4,139.8,147.7,156.1,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165,165],"pctGdp":[0.0004,0.0008,0.0013,0.002,0.0026,0.003,0.0033,0.0033,0.0033,0.0033,0.0031,0.0029,0.0028,0.0027,0.0025,0.0024,0.0023,0.0022,0.0021,0.002,0.0019,0.0018,0.0017,0.0016,0.0016,0.0015,0.0014,0.0014,0.0013,0.0013,0.0012,0.0012,0.0011,0.0011,0.001,0.001,0.0009,0.0009,0.0009,0.0008,0.0008,0.0008,0.0007,0.0007,0.0007,0.0006,0.0006,0.0006,0.0006,0.0005]},{"key":"housingAdmin","label":"Housing administration","flow":"general-fund","formula":"$12B × GDP-scale","assumptions":"Federal cost-share administration; construction lives in the infrastructure lines.","valuesB":[7.3,7.7,8.1,8.6,9.1,9.6,10.2,10.7,11.4,12,12.7,13.4,14.1,14.9,15.7,16.5,17.3,18.1,19,20,20.9,21.9,22.9,24,25.1,26.3,27.5,28.8,30.1,31.4,32.8,34.3,35.8,37.4,39.1,40.8,42.6,44.4,46.4,48.4,50.4,52.6,54.8,57.2,59.6,62.1,64.7,67.4,70.2,73.1],"pctGdp":[0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002]},{"key":"dcfCompass","label":"COMPASS / National Statistics Board","flow":"general-fund","formula":"$5B × GDP-scale","assumptions":"Quarterly county/tract shortage-indicator publication.","valuesB":[3.1,3.2,3.4,3.6,3.8,4,4.2,4.5,4.7,5,5.3,5.6,5.9,6.2,6.5,6.9,7.2,7.6,7.9,8.3,8.7,9.1,9.6,10,10.5,11,11.5,12,12.5,13.1,13.7,14.3,14.9,15.6,16.3,17,17.7,18.5,19.3,20.2,21,21.9,22.9,23.8,24.8,25.9,27,28.1,29.2,30.4],"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":"FedCard, Post Office 2.0 operations, program administration at steady state (standup capital is in transition costs).","valuesB":[52,54.7,57.7,61,64.5,68.2,72,76.1,80.4,85,89.8,94.9,100,105.4,110.9,116.5,122.4,128.5,134.8,141.4,148.2,155.2,162.5,170.2,178,186.2,194.8,203.6,212.9,222.5,232.5,242.9,253.8,265.1,276.8,288.9,301.6,314.7,328.4,342.6,357.3,372.6,388.5,405,422.1,439.8,458.2,477.2,497,517.5],"pctGdp":[0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017,0.0017]},{"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":[3.4,7.2,11.4,16.1,21.2,26.9,33.2,40.1,47.7,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0004,0.0006,0.0007,0.0008,0.0009,0.001,0.0011,0.0012,0.0012,0.0012,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0011,0.001,0.001,0.0009,0.0008,0.0008,0.0007,0.0007,0.0007,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003]},{"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":[1.5,3.1,4.9,6.9,9.1,11.5,14.2,17.2,20.4,24,26.4,28.8,31.2,33.6,36,38.4,40.8,43.2,45.6,48,50.4,52.8,55.2,57.6,60,58.8,57.6,56.5,55.3,54.2,53.2,52.1,51,50,49,48,47.1,46.1,45.2,44.3,43.4,42.6,41.7,40.9,40.1,39.3,38.5,37.7,36.9,36.2],"pctGdp":[0,0.0001,0.0001,0.0002,0.0002,0.0003,0.0003,0.0004,0.0004,0.0005,0.0005,0.0005,0.0005,0.0005,0.0005,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0006,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0002,0.0001,0.0001,0.0001,0.0001]},{"key":"housingConstruction","label":"Housing construction cost-share","flow":"general-fund","formula":"$140B terminal × stretch × decay","assumptions":"Paired with LVS supply reforms toward the 8M-units/20-years outcome target.","valuesB":[3.4,7.2,11.4,16.1,21.2,26.9,33.2,40.1,47.7,56,61.6,67.2,72.8,78.4,84,89.6,95.2,100.8,106.4,112,117.6,123.2,128.8,134.4,140,137.2,134.5,131.8,129.1,126.5,124,121.5,119.1,116.7,114.4,112.1,109.9,107.7,105.5,103.4,101.3,99.3,97.3,95.4,93.5,91.6,89.8,88,86.2,84.5],"pctGdp":[0.0001,0.0002,0.0003,0.0004,0.0006,0.0007,0.0008,0.0009,0.001,0.0011,0.0012,0.0012,0.0012,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0013,0.0012,0.0012,0.0011,0.001,0.001,0.0009,0.0008,0.0008,0.0007,0.0007,0.0007,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003]},{"key":"lddCorps","label":"Land & disaster defense corps","flow":"general-fund","formula":"$10B terminal × stretch × decay","assumptions":"[LEGACY, pre-audit].","valuesB":[0.2,0.5,0.8,1.1,1.5,1.9,2.4,2.9,3.4,4,4.4,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.4,8.8,9.2,9.6,10,9.8,9.6,9.4,9.2,9,8.9,8.7,8.5,8.3,8.2,8,7.8,7.7,7.5,7.4,7.2,7.1,7,6.8,6.7,6.5,6.4,6.3,6.2,6],"pctGdp":[0,0,0,0,0,0,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0.0001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"nextGenInfra","label":"Next-generation infrastructure","flow":"general-fund","formula":"$160B terminal × stretch × decay","assumptions":"HSR, broadband completion, water systems. [LEGACY, pre-audit].","valuesB":[3.9,8.2,13,18.4,24.3,30.8,38,45.8,54.5,64,70.4,76.8,83.2,89.6,96,102.4,108.8,115.2,121.6,128,134.4,140.8,147.2,153.6,160,156.8,153.7,150.6,147.6,144.6,141.7,138.9,136.1,133.4,130.7,128.1,125.6,123,120.6,118.2,115.8,113.5,111.2,109,106.8,104.7,102.6,100.5,98.5,96.6],"pctGdp":[0.0001,0.0003,0.0004,0.0005,0.0006,0.0008,0.0009,0.001,0.0011,0.0013,0.0013,0.0014,0.0014,0.0014,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0015,0.0014,0.0013,0.0013,0.0012,0.0011,0.001,0.001,0.0009,0.0009,0.0008,0.0008,0.0007,0.0007,0.0006,0.0006,0.0005,0.0005,0.0005,0.0005,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003]},{"key":"intlStrategic","label":"International strategic","flow":"general-fund","formula":"$40B × min(1, yi/4) × GDP-scale","assumptions":"Alliance Incentive administration + strategic commitments.","valuesB":[0,6.4,13.6,21.5,30.4,32.1,33.9,35.8,37.8,40,42.3,44.6,47.1,49.6,52.2,54.8,57.6,60.5,63.4,66.5,69.7,73,76.5,80.1,83.8,87.6,91.7,95.8,100.2,104.7,109.4,114.3,119.4,124.7,130.2,136,141.9,148.1,154.5,161.2,168.2,175.4,182.8,190.6,198.6,207,215.6,224.6,233.9,243.5],"pctGdp":[0,0.0002,0.0004,0.0006,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008,0.0008]},{"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":[0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0004,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003,0.0003]},{"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":[260,305.8,339.6,269.3,208.7,160.4,105.9,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"pctGdp":[0.0085,0.0095,0.01,0.0075,0.0055,0.004,0.0025,0.001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},{"key":"offsetCredits","label":"Offset credits (−)","flow":"general-fund","formula":"−$45B × min(1, yi/5) × GDP-scale","assumptions":"Four credits from the uninsured-first VHA-E pattern (reduced uncompensated-care and disproportionate-share outlays). Entered negative — it reduces obligations.","valuesB":[0,-5.8,-12.2,-19.4,-27.3,-36.1,-38.1,-40.3,-42.6,-45,-47.6,-50.2,-53,-55.8,-58.7,-61.7,-64.8,-68,-71.4,-74.8,-78.4,-82.2,-86.1,-90.1,-94.3,-98.6,-103.1,-107.8,-112.7,-117.8,-123.1,-128.6,-134.4,-140.3,-146.5,-153,-159.7,-166.6,-173.9,-181.4,-189.2,-197.3,-205.7,-214.4,-223.4,-232.8,-242.6,-252.6,-263.1,-273.9],"pctGdp":[0,-0.0002,-0.0004,-0.0005,-0.0007,-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,-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,-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,-0.0009,-0.0009,-0.0009]},{"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":[339.6,1072,1583.1,2430.8,3285,4093.9,4702,4968.8,5251.1,5550,5744.3,5945.3,6153.4,6368.8,6591.7,6822.4,7061.1,7308.3,7564.1,7828.8,8102.8,8386.4,8680,8983.8,9298.2,9623.6,9960.4,10309.1,10669.9,11043.3,11429.8,11829.9,12243.9,12672.5,13116,13575.1,14050.2,14542,15050.9,15577.7,16122.9,16687.2,17271.3,17875.8,18501.4,19149,19819.2,20512.9,21230.8,21973.9],"pctGdp":[0.0111,0.0332,0.0465,0.0675,0.0863,0.1018,0.1106,0.1106,0.1106,0.1106,0.1083,0.1062,0.1042,0.1024,0.1007,0.0992,0.0977,0.0963,0.095,0.0938,0.0926,0.0915,0.0905,0.0894,0.0885,0.0875,0.0866,0.0858,0.0849,0.0841,0.0833,0.0825,0.0817,0.081,0.0803,0.0796,0.0789,0.0783,0.0776,0.077,0.0764,0.0759,0.0753,0.0748,0.0743,0.0738,0.0733,0.0728,0.0724,0.0719]},{"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":[73.4,180.3,271.7,1062.6,1942.6,2774.1,3388.8,3581.1,3784.6,4000,4140,4284.9,4434.9,4590.1,4750.7,4917,5089.1,5267.2,5451.6,5642.4,5839.9,6044.3,6255.8,6474.8,6701.4,6935.9,7178.7,7430,7690,7959.2,8237.7,8526,8824.5,9133.3,9453,9783.8,10126.3,10480.7,10847.5,11227.2,11620.1,12026.8,12447.8,12883.4,13334.4,13801.1,14284.1,14784,15301.5,15837],"pctGdp":[0.0024,0.0056,0.008,0.0295,0.051,0.069,0.0797,0.0797,0.0797,0.0797,0.0781,0.0765,0.0751,0.0738,0.0726,0.0715,0.0704,0.0694,0.0685,0.0676,0.0668,0.066,0.0652,0.0645,0.0638,0.0631,0.0624,0.0618,0.0612,0.0606,0.06,0.0594,0.0589,0.0584,0.0579,0.0574,0.0569,0.0564,0.056,0.0555,0.0551,0.0547,0.0543,0.0539,0.0535,0.0532,0.0528,0.0525,0.0522,0.0518]},{"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":[0,32.2,67.9,107.7,151.8,200.4,254.2,268.6,283.8,300,317.1,334.8,353.1,371.9,391.3,411.3,432,453.5,475.9,499,522.9,547.8,573.7,600.5,628.4,657.3,687.4,718.8,751.4,785.4,820.7,857.5,895.7,935.5,976.8,1019.8,1064.5,1110.9,1159.1,1209.2,1261.2,1315.1,1371.2,1429.3,1489.6,1552.2,1617.1,1684.3,1754.1,1826.3],"pctGdp":[0,0.001,0.002,0.003,0.004,0.005,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006,0.006]},{"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":[5520.8,6735.9,7790,8759.4,9708.1,9929.5,10441.5,10965,11502.5,11985.2,12170,12357,12680,13084.6,13501.2,13930.3,14374.2,14831.7,15307.4,15801.6,16312,16838.1,17380.3,17939.2,18515.3,19109.5,19723,20355.9,21008.5,21681.6,22375.7,23091.5,23837.6,24701.1,25594.6,26519,27475.3,28464.4,29487.4,30545.4,31639.4,32770.7,33940.3,35149.5,36399.4,37691.3,39026.4,40406.2,41831.8,43304.8],"targetedReceiptsB":[56.8,94.1,135.5,181.6,232.4,288.3,349.8,369.6,390.7,412.9,436.4,460.8,485.9,511.9,538.6,566.1,594.6,624.2,654.9,686.7,719.7,754,789.6,826.5,864.9,904.6,946.1,989.2,1034.1,1080.9,1129.5,1180.1,1232.7,1287.5,1344.4,1403.5,1465,1528.9,1595.2,1664.2,1735.7,1810,1887.1,1967.1,2050.1,2136.2,2225.5,2318.1,2414.1,2513.6],"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":[5927.7,7190.6,8296.8,8941,9940.5,10217.8,10791.3,11334.7,11893.2,12398.1,12606.4,12817.8,13166,13596.5,14039.8,14496.4,14968.7,15455.9,15962.3,16488.3,17031.7,17592.1,18169.8,18765.7,19380.2,20014.2,20669.1,21345.1,22042.7,22762.5,23505.2,24271.6,25070.4,25988.6,26939,27922.5,28940.3,29993.3,31082.6,32209.5,33375.2,34580.7,35827.4,37116.6,38449.5,39827.5,41252,42724.3,44245.9,45818.4],"gfObligationsB":[4871.4,5803.9,6555.6,6830.6,7041.9,7214,7412.2,7685.5,7992.8,8363.8,8718.3,9082.9,9457.5,9842.2,10236.7,10641,11058.2,11488.5,11962.4,12453,12960.7,13487.3,13997.1,14523.8,15067.7,15591.8,16135.5,16699.5,17284.5,17891.2,18520.4,19172.9,19849.4,20550.8,21277.8,22031.5,22812.7,23622.2,24461,25330.2,26230.6,27163.3,28129.4,29129.9,30165.9,31238.6,32349,33498.4,34688,35919],"targetedOutflowsB":[0,32.2,67.9,107.7,151.8,200.4,254.2,268.6,283.8,300,317.1,334.8,353.1,371.9,391.3,411.3,432,453.5,475.9,499,522.9,547.8,573.7,600.5,628.4,657.3,687.4,718.8,751.4,785.4,820.7,857.5,895.7,935.5,976.8,1019.8,1064.5,1110.9,1159.1,1209.2,1261.2,1315.1,1371.2,1429.3,1489.6,1552.2,1617.1,1684.3,1754.1,1826.3],"unscoredReserveB":[39.9,42,44.3,46.8,49.5,52.3,55.3,58.4,61.7,65.2,69,72.8,76.8,80.9,85.1,89.4,93.9,98.6,103.5,108.5,113.7,119.1,124.7,130.6,136.6,142.9,149.5,156.3,163.4,170.8,178.5,186.4,194.8,203.4,212.4,221.7,231.5,241.6,252,262.9,274.2,286,298.1,310.8,323.9,337.5,351.6,366.2,381.4,397.1],"interestB":[1445.5,1424.3,1387.4,1339.4,1349.5,1253.8,1164.3,1060.7,946,821.9,693.6,582.9,470.5,360.1,249.4,138.5,28.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],"deployableB":[-486,-173.8,174.1,542.7,1267.2,1409.4,1809.7,2160.5,2501.9,2734.3,2689.1,2618.4,2675.2,2801.5,2930.1,3061.4,3193.9,3244.6,3241.5,3240.1,3237.6,3231.7,3258.4,3284.9,3311,3374.8,3438,3500.1,3560.6,3619.6,3676.8,3732.2,3793.5,3946.9,4104.4,4265.7,4431.1,4600.6,4774.3,4952.3,5134.6,5321.4,5512.8,5708.8,5909.5,6115.2,6325.8,6541.5,6762.4,6988.7],"externalDebtB":[29986,30159.8,29985.8,29443.1,28175.9,26766.5,24956.8,22796.3,20294.4,17560.1,14871,12252.6,9577.4,6775.9,3845.8,784.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]},"globalAssumptions":["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."]}}}