{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["Summary","Baseline","Policy","Lower climate damage","Intermediate climate damage","Higher climate damage","-0.5 ppt health","+0.5 ppt health","Disc with inflation","Disc with GDP"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":27,"n_cols":41,"rows_kept":27}
[]
[]
["Summary of Alternatives for the 2025 Budget Long Range Model"]
["Publicly Held Debt as a Percent of GDP"]
[]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Baseline projections..............................................................................................................................................................................",{"$f":"Baseline!B21","v":60.6},{"$f":"Baseline!C21","v":65.5},{"$f":"Baseline!D21","v":{"v":70,"d":"70.0"}},{"$f":"Baseline!E21","v":71.8},{"$f":"Baseline!F21","v":73.3},{"$f":"Baseline!G21","v":72.2},{"$f":"Baseline!H21","v":{"v":76,"d":"76.0"}},{"$f":"Baseline!I21","v":75.7},{"$f":"Baseline!J21","v":77.1},{"$f":"Baseline!K21","v":{"v":79,"d":"79.0"}},{"$f":"Baseline!L21","v":98.7},{"$f":"Baseline!M21","v":97.2},{"$f":"Baseline!N21","v":95.8},{"$f":"Baseline!O21","v":97.3},{"$f":"Baseline!P21","v":99.8},{"$f":"Baseline!Q21","v":102.6},{"$f":"Baseline!R21","v":104.8},{"$f":"Baseline!S21","v":106.4},{"$f":"Baseline!T21","v":107.9},{"$f":"Baseline!U21","v":108.9},{"$f":"Baseline!V21","v":{"v":110,"d":"110.0"}},{"$f":"Baseline!W21","v":110.8},{"$f":"Baseline!X21","v":111.6},{"$f":"Baseline!Y21","v":112.7},{"$f":"Baseline!Z21","v":113.3},{"$f":"Baseline!AA21","v":113.8},{"$f":"Baseline!AB21","v":114.6},{"$f":"Baseline!AC21","v":115.4},{"$f":"Baseline!AD21","v":116.2},{"$f":"Baseline!AE21","v":{"v":117,"d":"117.0"}},{"$f":"Baseline!AF21","v":117.8},{"$f":"Baseline!AG21","v":118.5},{"$f":"Baseline!AH21","v":119.2},{"$f":"Baseline!AI21","v":119.7},{"$f":"Baseline!AJ21","v":120.2},{"$f":"Baseline!AK21","v":120.6},{"$f":"Baseline!AL21","v":120.8},{"$f":"Baseline!AM21","v":120.9},{"$f":"Baseline!AN21","v":120.9},{"$f":"Baseline!AO21","v":120.7}]
["Policy projections.......................................................................................",{"$f":"Policy!B21","v":60.6},{"$f":"Policy!C21","v":65.5},{"$f":"Policy!D21","v":{"v":70,"d":"70.0"}},{"$f":"Policy!E21","v":71.8},{"$f":"Policy!F21","v":73.3},{"$f":"Policy!G21","v":72.2},{"$f":"Policy!H21","v":{"v":76,"d":"76.0"}},{"$f":"Policy!I21","v":75.7},{"$f":"Policy!J21","v":77.1},{"$f":"Policy!K21","v":{"v":79,"d":"79.0"}},{"$f":"Policy!L21","v":98.7},{"$f":"Policy!M21","v":97.2},{"$f":"Policy!N21","v":95.8},{"$f":"Policy!O21","v":97.3},{"$f":"Policy!P21","v":99.6},{"$f":"Policy!Q21","v":102.2},{"$f":"Policy!R21","v":103.6},{"$f":"Policy!S21","v":104.5},{"$f":"Policy!T21","v":105.3},{"$f":"Policy!U21","v":105.6},{"$f":"Policy!V21","v":{"v":106,"d":"106.0"}},{"$f":"Policy!W21","v":{"v":106,"d":"106.0"}},{"$f":"Policy!X21","v":105.9},{"$f":"Policy!Y21","v":{"v":106,"d":"106.0"}},{"$f":"Policy!Z21","v":105.6},{"$f":"Policy!AA21","v":105.1},{"$f":"Policy!AB21","v":104.9},{"$f":"Policy!AC21","v":104.7},{"$f":"Policy!AD21","v":104.5},{"$f":"Policy!AE21","v":104.3},{"$f":"Policy!AF21","v":104.1},{"$f":"Policy!AG21","v":103.9},{"$f":"Policy!AH21","v":103.6},{"$f":"Policy!AI21","v":103.2},{"$f":"Policy!AJ21","v":102.8},{"$f":"Policy!AK21","v":102.2},{"$f":"Policy!AL21","v":101.6},{"$f":"Policy!AM21","v":100.8},{"$f":"Policy!AN21","v":99.9},{"$f":"Policy!AO21","v":98.9}]
[]
["Productivity Scenario"]
["Policy projections..............................................................................................................................................................................",{"$f":"B9","v":60.6},65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,{"$f":"O9","v":97.3},{"$f":"P9","v":99.6},102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.1,104.9,104.7,104.5,104.3,104.1,103.9,103.6,103.2,102.8,102.2,101.6,100.8,99.9,98.9]
["a.) Low productivity - lower climate damages..............................................................................................................................................................................",{"$f":"'Lower climate damage'!B21","v":60.6},{"$f":"'Lower climate damage'!C21","v":65.5},{"$f":"'Lower climate damage'!D21","v":{"v":70,"d":"70.0"}},{"$f":"'Lower climate damage'!E21","v":71.8},{"$f":"'Lower climate damage'!F21","v":73.3},{"$f":"'Lower climate damage'!G21","v":72.2},{"$f":"'Lower climate damage'!H21","v":{"v":76,"d":"76.0"}},{"$f":"'Lower climate damage'!I21","v":75.7},{"$f":"'Lower climate damage'!J21","v":77.1},{"$f":"'Lower climate damage'!K21","v":{"v":79,"d":"79.0"}},{"$f":"'Lower climate damage'!L21","v":98.7},{"$f":"'Lower climate damage'!M21","v":97.2},{"$f":"'Lower climate damage'!N21","v":95.8},{"$f":"'Lower climate damage'!O21","v":97.3},{"$f":"'Lower climate damage'!P21","v":99.6},{"$f":"'Lower climate damage'!Q21","v":102.2},{"$f":"'Lower climate damage'!R21","v":103.6},{"$f":"'Lower climate damage'!S21","v":104.6},{"$f":"'Lower climate damage'!T21","v":105.4},{"$f":"'Lower climate damage'!U21","v":105.7},{"$f":"'Lower climate damage'!V21","v":106.1},{"$f":"'Lower climate damage'!W21","v":106.2},{"$f":"'Lower climate damage'!X21","v":106.1},{"$f":"'Lower climate damage'!Y21","v":106.3},{"$f":"'Lower climate damage'!Z21","v":105.9},{"$f":"'Lower climate damage'!AA21","v":105.5},{"$f":"'Lower climate damage'!AB21","v":105.3},{"$f":"'Lower climate damage'!AC21","v":105.1},{"$f":"'Lower climate damage'!AD21","v":{"v":105,"d":"105.0"}},{"$f":"'Lower climate damage'!AE21","v":104.8},{"$f":"'Lower climate damage'!AF21","v":104.7},{"$f":"'Lower climate damage'!AG21","v":104.5},{"$f":"'Lower climate damage'!AH21","v":104.3},{"$f":"'Lower climate damage'!AI21","v":{"v":104,"d":"104.0"}},{"$f":"'Lower climate damage'!AJ21","v":103.6},{"$f":"'Lower climate damage'!AK21","v":103.1},{"$f":"'Lower climate damage'!AL21","v":102.5},{"$f":"'Lower climate damage'!AM21","v":101.8},{"$f":"'Lower climate damage'!AN21","v":{"v":101,"d":"101.0"}},{"$f":"'Lower climate damage'!AO21","v":{"v":100,"d":"100.0"}}]
["b.) Low productivity - intermediate climate damages..............................................................................................................................................................................",{"$f":"'Intermediate climate damage'!B21","v":60.6},{"$f":"'Intermediate climate damage'!C21","v":65.5},{"$f":"'Intermediate climate damage'!D21","v":{"v":70,"d":"70.0"}},{"$f":"'Intermediate climate damage'!E21","v":71.8},{"$f":"'Intermediate climate damage'!F21","v":73.3},{"$f":"'Intermediate climate damage'!G21","v":72.2},{"$f":"'Intermediate climate damage'!H21","v":{"v":76,"d":"76.0"}},{"$f":"'Intermediate climate damage'!I21","v":75.7},{"$f":"'Intermediate climate damage'!J21","v":77.1},{"$f":"'Intermediate climate damage'!K21","v":{"v":79,"d":"79.0"}},{"$f":"'Intermediate climate damage'!L21","v":98.7},{"$f":"'Intermediate climate damage'!M21","v":97.2},{"$f":"'Intermediate climate damage'!N21","v":95.8},{"$f":"'Intermediate climate damage'!O21","v":97.3},{"$f":"'Intermediate climate damage'!P21","v":99.6},{"$f":"'Intermediate climate damage'!Q21","v":102.2},{"$f":"'Intermediate climate damage'!R21","v":103.6},{"$f":"'Intermediate climate damage'!S21","v":104.6},{"$f":"'Intermediate climate damage'!T21","v":105.4},{"$f":"'Intermediate climate damage'!U21","v":105.7},{"$f":"'Intermediate climate damage'!V21","v":106.2},{"$f":"'Intermediate climate damage'!W21","v":106.2},{"$f":"'Intermediate climate damage'!X21","v":106.2},{"$f":"'Intermediate climate damage'!Y21","v":106.4},{"$f":"'Intermediate climate damage'!Z21","v":106.1},{"$f":"'Intermediate climate damage'!AA21","v":105.6},{"$f":"'Intermediate climate damage'!AB21","v":105.4},{"$f":"'Intermediate climate damage'!AC21","v":105.3},{"$f":"'Intermediate climate damage'!AD21","v":105.2},{"$f":"'Intermediate climate damage'!AE21","v":105.1},{"$f":"'Intermediate climate damage'!AF21","v":{"v":105,"d":"105.0"}},{"$f":"'Intermediate climate damage'!AG21","v":104.9},{"$f":"'Intermediate climate damage'!AH21","v":104.7},{"$f":"'Intermediate climate damage'!AI21","v":104.4},{"$f":"'Intermediate climate damage'!AJ21","v":{"v":104,"d":"104.0"}},{"$f":"'Intermediate climate damage'!AK21","v":103.6},{"$f":"'Intermediate climate damage'!AL21","v":103.1},{"$f":"'Intermediate climate damage'!AM21","v":102.4},{"$f":"'Intermediate climate damage'!AN21","v":101.6},{"$f":"'Intermediate climate damage'!AO21","v":100.7}]
["c.) Low productivity - higher climate damages..............................................................................................................................................................................",{"$f":"'Higher climate damage'!B21","v":60.6},{"$f":"'Higher climate damage'!C21","v":65.5},{"$f":"'Higher climate damage'!D21","v":{"v":70,"d":"70.0"}},{"$f":"'Higher climate damage'!E21","v":71.8},{"$f":"'Higher climate damage'!F21","v":73.3},{"$f":"'Higher climate damage'!G21","v":72.2},{"$f":"'Higher climate damage'!H21","v":{"v":76,"d":"76.0"}},{"$f":"'Higher climate damage'!I21","v":75.7},{"$f":"'Higher climate damage'!J21","v":77.1},{"$f":"'Higher climate damage'!K21","v":{"v":79,"d":"79.0"}},{"$f":"'Higher climate damage'!L21","v":98.7},{"$f":"'Higher climate damage'!M21","v":97.2},{"$f":"'Higher climate damage'!N21","v":95.8},{"$f":"'Higher climate damage'!O21","v":97.3},{"$f":"'Higher climate damage'!P21","v":99.6},{"$f":"'Higher climate damage'!Q21","v":102.2},{"$f":"'Higher climate damage'!R21","v":103.6},{"$f":"'Higher climate damage'!S21","v":104.6},{"$f":"'Higher climate damage'!T21","v":105.5},{"$f":"'Higher climate damage'!U21","v":105.8},{"$f":"'Higher climate damage'!V21","v":106.3},{"$f":"'Higher climate damage'!W21","v":106.4},{"$f":"'Higher climate damage'!X21","v":106.4},{"$f":"'Higher climate damage'!Y21","v":106.6},{"$f":"'Higher climate damage'!Z21","v":106.3},{"$f":"'Higher climate damage'!AA21","v":105.8},{"$f":"'Higher climate damage'!AB21","v":105.7},{"$f":"'Higher climate damage'!AC21","v":105.6},{"$f":"'Higher climate damage'!AD21","v":105.5},{"$f":"'Higher climate damage'!AE21","v":105.4},{"$f":"'Higher climate damage'!AF21","v":105.3},{"$f":"'Higher climate damage'!AG21","v":105.2},{"$f":"'Higher climate damage'!AH21","v":105.1},{"$f":"'Higher climate damage'!AI21","v":104.8},{"$f":"'Higher climate damage'!AJ21","v":104.5},{"$f":"'Higher climate damage'!AK21","v":104.1},{"$f":"'Higher climate damage'!AL21","v":103.6},{"$f":"'Higher climate damage'!AM21","v":{"v":103,"d":"103.0"}},{"$f":"'Higher climate damage'!AN21","v":102.3},{"$f":"'Higher climate damage'!AO21","v":101.4}]
[]
["Health Scenario"]
["Policy projections..............................................................................................................................................................................",{"$f":"B9","v":60.6},65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.1,104.9,104.7,104.5,104.3,104.1,103.9,103.6,103.2,102.8,102.2,101.6,100.8,{"$f":"AN9","v":99.9},98.9]
["a.) Healthcare cost growth above GDP 0.5 ppt lower..............................................................................................................................................................................",{"$f":"'-0.5 ppt health'!B21","v":60.6},{"$f":"'-0.5 ppt health'!C21","v":65.5},{"$f":"'-0.5 ppt health'!D21","v":{"v":70,"d":"70.0"}},{"$f":"'-0.5 ppt health'!E21","v":71.8},{"$f":"'-0.5 ppt health'!F21","v":73.3},{"$f":"'-0.5 ppt health'!G21","v":72.2},{"$f":"'-0.5 ppt health'!H21","v":{"v":76,"d":"76.0"}},{"$f":"'-0.5 ppt health'!I21","v":75.7},{"$f":"'-0.5 ppt health'!J21","v":77.1},{"$f":"'-0.5 ppt health'!K21","v":{"v":79,"d":"79.0"}},{"$f":"'-0.5 ppt health'!L21","v":98.7},{"$f":"'-0.5 ppt health'!M21","v":97.2},{"$f":"'-0.5 ppt health'!N21","v":95.8},{"$f":"'-0.5 ppt health'!O21","v":97.3},{"$f":"'-0.5 ppt health'!P21","v":99.6},{"$f":"'-0.5 ppt health'!Q21","v":102.2},{"$f":"'-0.5 ppt health'!R21","v":103.6},{"$f":"'-0.5 ppt health'!S21","v":104.5},{"$f":"'-0.5 ppt health'!T21","v":105.3},{"$f":"'-0.5 ppt health'!U21","v":105.6},{"$f":"'-0.5 ppt health'!V21","v":{"v":106,"d":"106.0"}},{"$f":"'-0.5 ppt health'!W21","v":{"v":106,"d":"106.0"}},{"$f":"'-0.5 ppt health'!X21","v":105.9},{"$f":"'-0.5 ppt health'!Y21","v":{"v":106,"d":"106.0"}},{"$f":"'-0.5 ppt health'!Z21","v":105.6},{"$f":"'-0.5 ppt health'!AA21","v":105.1},{"$f":"'-0.5 ppt health'!AB21","v":104.8},{"$f":"'-0.5 ppt health'!AC21","v":104.6},{"$f":"'-0.5 ppt health'!AD21","v":104.2},{"$f":"'-0.5 ppt health'!AE21","v":103.9},{"$f":"'-0.5 ppt health'!AF21","v":103.5},{"$f":"'-0.5 ppt health'!AG21","v":{"v":103,"d":"103.0"}},{"$f":"'-0.5 ppt health'!AH21","v":102.4},{"$f":"'-0.5 ppt health'!AI21","v":101.8},{"$f":"'-0.5 ppt health'!AJ21","v":100.9},{"$f":"'-0.5 ppt health'!AK21","v":{"v":100,"d":"100.0"}},{"$f":"'-0.5 ppt health'!AL21","v":98.9},{"$f":"'-0.5 ppt health'!AM21","v":97.7},{"$f":"'-0.5 ppt health'!AN21","v":96.2},{"$f":"'-0.5 ppt health'!AO21","v":94.7}]
["b.) Healthcare cost growth above GDP 0.5 ppt higher..............................................................................................................................................................................",{"$f":"'+0.5 ppt health'!B21","v":60.6},{"$f":"'+0.5 ppt health'!C21","v":65.5},{"$f":"'+0.5 ppt health'!D21","v":{"v":70,"d":"70.0"}},{"$f":"'+0.5 ppt health'!E21","v":71.8},{"$f":"'+0.5 ppt health'!F21","v":73.3},{"$f":"'+0.5 ppt health'!G21","v":72.2},{"$f":"'+0.5 ppt health'!H21","v":{"v":76,"d":"76.0"}},{"$f":"'+0.5 ppt health'!I21","v":75.7},{"$f":"'+0.5 ppt health'!J21","v":77.1},{"$f":"'+0.5 ppt health'!K21","v":{"v":79,"d":"79.0"}},{"$f":"'+0.5 ppt health'!L21","v":98.7},{"$f":"'+0.5 ppt health'!M21","v":97.2},{"$f":"'+0.5 ppt health'!N21","v":95.8},{"$f":"'+0.5 ppt health'!O21","v":97.3},{"$f":"'+0.5 ppt health'!P21","v":99.6},{"$f":"'+0.5 ppt health'!Q21","v":102.2},{"$f":"'+0.5 ppt health'!R21","v":103.6},{"$f":"'+0.5 ppt health'!S21","v":104.5},{"$f":"'+0.5 ppt health'!T21","v":105.3},{"$f":"'+0.5 ppt health'!U21","v":105.6},{"$f":"'+0.5 ppt health'!V21","v":{"v":106,"d":"106.0"}},{"$f":"'+0.5 ppt health'!W21","v":{"v":106,"d":"106.0"}},{"$f":"'+0.5 ppt health'!X21","v":105.9},{"$f":"'+0.5 ppt health'!Y21","v":{"v":106,"d":"106.0"}},{"$f":"'+0.5 ppt health'!Z21","v":105.6},{"$f":"'+0.5 ppt health'!AA21","v":105.2},{"$f":"'+0.5 ppt health'!AB21","v":105.1},{"$f":"'+0.5 ppt health'!AC21","v":105.1},{"$f":"'+0.5 ppt health'!AD21","v":105.1},{"$f":"'+0.5 ppt health'!AE21","v":105.2},{"$f":"'+0.5 ppt health'!AF21","v":105.4},{"$f":"'+0.5 ppt health'!AG21","v":105.5},{"$f":"'+0.5 ppt health'!AH21","v":105.7},{"$f":"'+0.5 ppt health'!AI21","v":105.8},{"$f":"'+0.5 ppt health'!AJ21","v":105.9},{"$f":"'+0.5 ppt health'!AK21","v":{"v":106,"d":"106.0"}},{"$f":"'+0.5 ppt health'!AL21","v":{"v":106,"d":"106.0"}},{"$f":"'+0.5 ppt health'!AM21","v":105.9},{"$f":"'+0.5 ppt health'!AN21","v":105.8},{"$f":"'+0.5 ppt health'!AO21","v":105.6}]
[""]
["Discretionary Scenario"]
["Policy projections..............................................................................................................................................................................",{"$f":"B9","v":60.6},65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.1,104.9,104.7,104.5,104.3,104.1,103.9,103.6,103.2,102.8,102.2,101.6,100.8,{"$f":"AN9","v":99.9},98.9]
["a.) Discretionary growth with inflation..............................................................................................................................................................................",{"$f":"'Disc with inflation'!B21","v":60.6},{"$f":"'Disc with inflation'!C21","v":65.5},{"$f":"'Disc with inflation'!D21","v":{"v":70,"d":"70.0"}},{"$f":"'Disc with inflation'!E21","v":71.8},{"$f":"'Disc with inflation'!F21","v":73.3},{"$f":"'Disc with inflation'!G21","v":72.2},{"$f":"'Disc with inflation'!H21","v":{"v":76,"d":"76.0"}},{"$f":"'Disc with inflation'!I21","v":75.7},{"$f":"'Disc with inflation'!J21","v":77.1},{"$f":"'Disc with inflation'!K21","v":{"v":79,"d":"79.0"}},{"$f":"'Disc with inflation'!L21","v":98.7},{"$f":"'Disc with inflation'!M21","v":97.2},{"$f":"'Disc with inflation'!N21","v":95.8},{"$f":"'Disc with inflation'!O21","v":97.3},{"$f":"'Disc with inflation'!P21","v":99.6},{"$f":"'Disc with inflation'!Q21","v":102.2},{"$f":"'Disc with inflation'!R21","v":103.6},{"$f":"'Disc with inflation'!S21","v":104.5},{"$f":"'Disc with inflation'!T21","v":105.3},{"$f":"'Disc with inflation'!U21","v":105.6},{"$f":"'Disc with inflation'!V21","v":{"v":106,"d":"106.0"}},{"$f":"'Disc with inflation'!W21","v":{"v":106,"d":"106.0"}},{"$f":"'Disc with inflation'!X21","v":105.9},{"$f":"'Disc with inflation'!Y21","v":{"v":106,"d":"106.0"}},{"$f":"'Disc with inflation'!Z21","v":105.6},{"$f":"'Disc with inflation'!AA21","v":105.1},{"$f":"'Disc with inflation'!AB21","v":104.8},{"$f":"'Disc with inflation'!AC21","v":104.6},{"$f":"'Disc with inflation'!AD21","v":104.3},{"$f":"'Disc with inflation'!AE21","v":{"v":104,"d":"104.0"}},{"$f":"'Disc with inflation'!AF21","v":103.7},{"$f":"'Disc with inflation'!AG21","v":103.3},{"$f":"'Disc with inflation'!AH21","v":102.8},{"$f":"'Disc with inflation'!AI21","v":102.3},{"$f":"'Disc with inflation'!AJ21","v":101.6},{"$f":"'Disc with inflation'!AK21","v":100.9},{"$f":"'Disc with inflation'!AL21","v":{"v":100,"d":"100.0"}},{"$f":"'Disc with inflation'!AM21","v":{"v":99,"d":"99.0"}},{"$f":"'Disc with inflation'!AN21","v":97.9},{"$f":"'Disc with inflation'!AO21","v":96.6}]
["b.) Discretionary growth with GDP..............................................................................................................................................................................",{"$f":"'Disc with GDP'!B21","v":60.6},{"$f":"'Disc with GDP'!C21","v":65.5},{"$f":"'Disc with GDP'!D21","v":{"v":70,"d":"70.0"}},{"$f":"'Disc with GDP'!E21","v":71.8},{"$f":"'Disc with GDP'!F21","v":73.3},{"$f":"'Disc with GDP'!G21","v":72.2},{"$f":"'Disc with GDP'!H21","v":{"v":76,"d":"76.0"}},{"$f":"'Disc with GDP'!I21","v":75.7},{"$f":"'Disc with GDP'!J21","v":77.1},{"$f":"'Disc with GDP'!K21","v":{"v":79,"d":"79.0"}},{"$f":"'Disc with GDP'!L21","v":98.7},{"$f":"'Disc with GDP'!M21","v":97.2},{"$f":"'Disc with GDP'!N21","v":95.8},{"$f":"'Disc with GDP'!O21","v":97.3},{"$f":"'Disc with GDP'!P21","v":99.6},{"$f":"'Disc with GDP'!Q21","v":102.2},{"$f":"'Disc with GDP'!R21","v":103.6},{"$f":"'Disc with GDP'!S21","v":104.5},{"$f":"'Disc with GDP'!T21","v":105.3},{"$f":"'Disc with GDP'!U21","v":105.6},{"$f":"'Disc with GDP'!V21","v":{"v":106,"d":"106.0"}},{"$f":"'Disc with GDP'!W21","v":{"v":106,"d":"106.0"}},{"$f":"'Disc with GDP'!X21","v":105.9},{"$f":"'Disc with GDP'!Y21","v":{"v":106,"d":"106.0"}},{"$f":"'Disc with GDP'!Z21","v":105.6},{"$f":"'Disc with GDP'!AA21","v":105.2},{"$f":"'Disc with GDP'!AB21","v":{"v":105,"d":"105.0"}},{"$f":"'Disc with GDP'!AC21","v":{"v":105,"d":"105.0"}},{"$f":"'Disc with GDP'!AD21","v":{"v":105,"d":"105.0"}},{"$f":"'Disc with GDP'!AE21","v":{"v":105,"d":"105.0"}},{"$f":"'Disc with GDP'!AF21","v":105.1},{"$f":"'Disc with GDP'!AG21","v":105.3},{"$f":"'Disc with GDP'!AH21","v":105.4},{"$f":"'Disc with GDP'!AI21","v":105.5},{"$f":"'Disc with GDP'!AJ21","v":105.6},{"$f":"'Disc with GDP'!AK21","v":105.7},{"$f":"'Disc with GDP'!AL21","v":105.7},{"$f":"'Disc with GDP'!AM21","v":105.6},{"$f":"'Disc with GDP'!AN21","v":105.5},{"$f":"'Disc with GDP'!AO21","v":105.3}]
[""]
["* Detail in this document may not add to the totals due to rounding."]

{"sheet":"Baseline","index":1,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION "]
["2025 BUDGET BASELINE "]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,17.6,17.3,17.8,18.1,18.3,18.5,18.5,18.6,18.7,18.8,18.8,18.9,18.9,18.9,18.9,{"v":19,"d":"19.0"},{"v":19,"d":"19.0"},{"v":19,"d":"19.0"},{"v":19,"d":"19.0"},19.1,19.1,19.1,19.2,19.2,19.3,19.3]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.4,6.4,6.2,6.1,5.9,5.7,5.6,5.5,5.4,5.3,5.2,5.1,{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},4.9,4.8,4.8,4.7,4.6,4.6,4.5,4.5,4.4,4.3,4.3,4.2]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.6,5.6]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.7,3.4,3.7,3.8,3.9,4.4,4.1,4.1,4.3,4.3,4.4,4.4,4.5,4.5,4.5,4.5,4.6,4.6,4.6,4.6,4.6,4.6]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.1,2.2,2.2,2.3,2.3,2.3,2.4,2.4,2.4,2.4,2.5,2.5,2.5,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,3.5,3.4,3.3,3.1,3.2,3.3,3.2,3.1,3.1,{"v":3,"d":"3.0"},2.9,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"}]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,{"v":14,"d":"14.0"},14.1,14.2,14.4,14.3,14.8,14.8,{"v":15,"d":"15.0"},15.5,15.2,15.1,15.4,15.5,15.6,15.7,15.7,15.8,15.8,15.8,15.8,15.8,15.8,15.8,15.8,15.8]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.5,3.5,3.6,3.6,3.6,3.7,3.7,3.7,3.7,3.8,3.8,3.8,3.8,3.9,3.9,3.9,3.9,3.9,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"}]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.3,23.7,23.6,23.6,23.8,23.6,23.9,23.9,{"v":24,"d":"24.0"},24.5,24.1,23.9,24.2,24.2,24.3,24.3,24.3,24.4,24.3,24.3,24.3,24.2,24.2,24.1,{"v":24,"d":"24.0"},{"v":24,"d":"24.0"}]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.8,-6.4,-5.8,-5.5,-5.5,-5.1,-5.4,-5.3,-5.3,-5.7,-5.2,{"v":-5,"d":"-5.0"},-5.3,-5.3,-5.4,-5.4,-5.4,-5.3,-5.3,-5.3,-5.2,-5.1,{"v":-5,"d":"-5.0"},-4.9,-4.8,-4.6]
["Primary deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.6,-3.1,-2.5,-2.1,{"v":-2,"d":"-2.0"},-1.6,-1.8,-1.7,-1.7,{"v":-2,"d":"-2.0"},-1.5,-1.3,-1.5,-1.6,-1.6,-1.5,-1.5,-1.5,-1.4,-1.3,-1.2,-1.2,{"v":-1,"d":"-1.0"},-0.9,-0.8,-0.7]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.8,102.6,104.8,106.4,107.9,108.9,{"v":110,"d":"110.0"},110.8,111.6,112.7,113.3,113.8,114.6,115.4,116.2,{"v":117,"d":"117.0"},117.8,118.5,119.2,119.7,120.2,120.6,120.8,120.9,120.9,120.7]

{"sheet":"Policy","index":2,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION "]
["2025 BUDGET POLICY"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.4,20.4,20.5,20.5,20.5,20.6,20.6,20.7,20.7]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.7,4.7,4.6,4.6,4.5,4.4,4.4,4.3,4.3,4.2,4.1,4.1,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},3.9]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.6,5.6]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},3.9,4.1,4.2,4.2,4.3,4.3,4.3,4.3,4.4,4.4,4.4,4.4,4.4,4.4,4.4]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.5,2.5,2.6,2.6,2.6,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,3.9,3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.7,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.7,16.1,15.9,15.8,16.1,16.2,16.3,16.3,16.4,16.4,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.4]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.3,3.3,3.3]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.6,24.2,{"v":24,"d":"24.0"},24.2,24.3,24.3,24.3,24.3,24.3,24.2,24.2,24.1,{"v":24,"d":"24.0"},{"v":24,"d":"24.0"},23.9,23.8,23.6]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.7,-4.7,-4.3,-4.6,-4.3,-4.3,-4.4,-3.9,-3.7,-3.9,-3.9,-3.9,-3.9,-3.9,-3.8,-3.8,-3.7,-3.6,-3.5,-3.4,-3.2,-3.1,-2.9]
["Primary surplus/deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.7,-1.4,-1.3,-0.8,-1.1,-0.8,-0.8,-0.9,-0.4,-0.2,-0.4,-0.5,-0.5,-0.5,-0.4,-0.4,-0.3,-0.3,-0.2,-0.1,{"v":0,"d":"0.0"},0.1,0.2,0.4]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.1,104.9,104.7,104.5,104.3,104.1,103.9,103.6,103.2,102.8,102.2,101.6,100.8,99.9,98.9]

{"sheet":"Lower climate damage","index":3,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION"]
["2025 BUDGET POLICY + LOW PRODUCTIVITY,  LOWER CLIMATE DAMAGES"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.2,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.4,20.5,20.5,20.5,20.6,20.6,20.7,20.7]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.8,4.7,4.6,4.6,4.5,4.4,4.4,4.3,4.3,4.2,4.2,4.1,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},3.9]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},3.9,4.1,4.2,4.2,4.3,4.3,4.3,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.5,2.5,2.6,2.6,2.6,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,{"v":4,"d":"4.0"},3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.8,16.2,15.9,15.8,16.1,16.2,16.3,16.4,16.4,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.4,3.4,3.4,3.4,3.4,3.4,3.3]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.6,24.2,{"v":24,"d":"24.0"},24.3,24.3,24.3,24.3,24.3,24.3,24.3,24.2,24.2,24.1,{"v":24,"d":"24.0"},{"v":24,"d":"24.0"},23.8,23.7]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.8,-4.8,-4.3,-4.6,-4.3,-4.3,-4.4,{"v":-4,"d":"-4.0"},-3.7,{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},-3.9,-3.9,-3.8,-3.7,-3.6,-3.5,-3.3,-3.2,{"v":-3,"d":"-3.0"}]
["Primary surplus/deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.8,-1.4,-1.3,-0.9,-1.1,-0.9,-0.8,-0.9,-0.5,-0.2,-0.5,-0.5,-0.5,-0.5,-0.5,-0.4,-0.4,-0.3,-0.2,-0.2,-0.1,{"v":0,"d":"0.0"},0.2,0.3]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.6,105.4,105.7,106.1,106.2,106.1,106.3,105.9,105.5,105.3,105.1,{"v":105,"d":"105.0"},104.8,104.7,104.5,104.3,{"v":104,"d":"104.0"},103.6,103.1,102.5,101.8,{"v":101,"d":"101.0"},{"v":100,"d":"100.0"}]

{"sheet":"Intermediate climate damage","index":4,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION"]
["2025 BUDGET POLICY + LOW PRODUCTIVITY,  INTERMEDIATE CLIMATE DAMAGES"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.2,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.4,20.5,20.5,20.5,20.6,20.6,20.7,20.7]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.8,4.7,4.6,4.6,4.5,4.4,4.4,4.3,4.3,4.2,4.2,4.1,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},3.9]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},3.9,4.1,4.2,4.2,4.3,4.3,4.3,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.5,2.6,2.6,2.6,2.6,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,{"v":4,"d":"4.0"},3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.8,16.2,15.9,15.8,16.1,16.2,16.3,16.4,16.4,16.5,16.5,16.5,16.5,16.6,16.6,16.6,16.5,16.5]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.4,3.4,3.4,3.4,3.4,3.3]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.7,24.2,24.1,24.3,24.3,24.3,24.4,24.4,24.3,24.3,24.3,24.2,24.2,24.1,{"v":24,"d":"24.0"},23.9,23.8]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.8,-4.8,-4.3,-4.6,-4.3,-4.3,-4.5,{"v":-4,"d":"-4.0"},-3.8,{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},-3.9,-3.9,-3.8,-3.7,-3.6,-3.5,-3.4,-3.2,-3.1]
["Primary surplus/deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.8,-1.4,-1.3,-0.9,-1.1,-0.9,-0.8,{"v":-1,"d":"-1.0"},-0.5,-0.3,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.4,-0.4,-0.3,-0.2,-0.1,{"v":0,"d":"0.0"},0.1,0.3]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.6,105.4,105.7,106.2,106.2,106.2,106.4,106.1,105.6,105.4,105.3,105.2,105.1,{"v":105,"d":"105.0"},104.9,104.7,104.4,{"v":104,"d":"104.0"},103.6,103.1,102.4,101.6,100.7]

{"sheet":"Higher climate damage","index":5,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION"]
["2025 BUDGET POLICY + LOW PRODUCTIVITY, HIGHER CLIMATE DAMAGES"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.2,20.3,20.3,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.5,20.5,20.5,20.6,20.6,20.7]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.8,4.7,4.6,4.6,4.5,4.5,4.4,4.3,4.3,4.2,4.2,4.1,4.1,{"v":4,"d":"4.0"},3.9]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},3.9,4.1,4.2,4.2,4.3,4.3,4.3,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.5,2.6,2.6,2.6,2.6,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,{"v":4,"d":"4.0"},3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.8,16.2,15.9,15.8,16.1,16.2,16.3,16.4,16.4,16.5,16.5,16.5,16.5,16.6,16.6,16.6,16.5,16.5]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.4,3.4,3.4,3.4]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.7,24.2,24.1,24.3,24.3,24.4,24.4,24.4,24.4,24.3,24.3,24.2,24.2,24.1,{"v":24,"d":"24.0"},23.9,23.8]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.8,-4.8,-4.3,-4.6,-4.4,-4.3,-4.5,{"v":-4,"d":"-4.0"},-3.8,{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},-3.9,-3.9,-3.8,-3.7,-3.6,-3.4,-3.3,-3.2]
["Primary surplus/deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.8,-1.4,-1.4,-0.9,-1.2,-0.9,-0.8,{"v":-1,"d":"-1.0"},-0.5,-0.3,-0.5,-0.5,-0.6,-0.6,-0.5,-0.5,-0.5,-0.4,-0.3,-0.2,-0.1,{"v":0,"d":"0.0"},0.1,0.2]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.6,105.5,105.8,106.3,106.4,106.4,106.6,106.3,105.8,105.7,105.6,105.5,105.4,105.3,105.2,105.1,104.8,104.5,104.1,103.6,{"v":103,"d":"103.0"},102.3,101.4]

{"sheet":"-0.5 ppt health","index":6,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION"]
["2025 BUDGET POLICY + 0.5 PERCENTAGE POINT LOWER HEALTHCARE COST GROWTH ABOVE GDP"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.3,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.4,20.5,20.5,20.6,20.6,20.7,20.7,20.8]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.7,4.7,4.6,4.6,4.5,4.4,4.4,4.3,4.3,4.2,4.1,4.1,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},3.9]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.6,5.6]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},3.9,4.1,4.1,4.1,4.1,4.2,4.2,4.2,4.2,4.2,4.2,4.1,4.1,4.1,4.1]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.4,2.5,2.5,2.5,2.5,2.5,2.5,2.6,2.6,2.5,2.5,2.5,2.5,2.5,2.5]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,3.9,3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.7,3.7,3.7,3.7,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.7,16.1,15.9,15.8,{"v":16,"d":"16.0"},16.1,16.1,16.2,16.2,16.2,16.2,16.2,16.1,16.1,16.1,{"v":16,"d":"16.0"},{"v":16,"d":"16.0"},15.9]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.3,3.3,3.3,3.2,3.2]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.6,24.2,{"v":24,"d":"24.0"},24.2,24.2,24.1,24.1,{"v":24,"d":"24.0"},{"v":24,"d":"24.0"},23.9,23.8,23.7,23.6,23.4,23.3,23.1,{"v":23,"d":"23.0"}]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.7,-4.7,-4.3,-4.6,-4.3,-4.3,-4.4,-3.9,-3.7,-3.9,-3.8,-3.8,-3.7,-3.7,-3.6,-3.5,-3.3,-3.2,{"v":-3,"d":"-3.0"},-2.8,-2.6,-2.4,-2.2]
["Primary surplus/deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.7,-1.4,-1.3,-0.8,-1.1,-0.8,-0.8,-0.9,-0.4,-0.2,-0.4,-0.4,-0.3,-0.3,-0.2,-0.2,-0.1,{"v":0,"d":"0.0"},0.2,0.3,0.4,0.6,0.8,0.9]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.1,104.8,104.6,104.2,103.9,103.5,{"v":103,"d":"103.0"},102.4,101.8,100.9,{"v":100,"d":"100.0"},98.9,97.7,96.2,94.7]

{"sheet":"+0.5 ppt health","index":7,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION"]
["2025 BUDGET POLICY + 0.5 PERCENTAGE POINT HIGHER HEALTHCARE COST GROWTH ABOVE GDP"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.3,20.3,20.3,20.3,20.3,20.3,20.3,20.3,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.5]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.7,4.7,4.6,4.6,4.5,4.4,4.4,4.3,4.3,4.2,4.1,4.1,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},3.9]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.6,5.6]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},4.1,4.2,4.3,4.4,4.4,4.5,4.5,4.6,4.6,4.6,4.7,4.7,4.7,4.7]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.6,2.6,2.6,2.7,2.7,2.8,2.8,2.8,2.8,2.9,2.9,2.9,2.9]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,3.9,3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.7,16.1,15.9,15.8,16.2,16.3,16.4,16.5,16.6,16.7,16.8,16.8,16.9,16.9,16.9,{"v":17,"d":"17.0"},{"v":17,"d":"17.0"},{"v":17,"d":"17.0"}]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.6,24.2,{"v":24,"d":"24.0"},24.3,24.4,24.4,24.5,24.5,24.6,24.6,24.6,24.6,24.6,24.5,24.5,24.5,24.4]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.7,-4.7,-4.3,-4.6,-4.3,-4.3,-4.4,-3.9,-3.8,{"v":-4,"d":"-4.0"},-4.1,-4.2,-4.2,-4.3,-4.3,-4.3,-4.3,-4.3,-4.2,-4.2,-4.1,{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"}]
["Primary deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.7,-1.4,-1.3,-0.8,-1.1,-0.8,-0.8,-0.9,-0.4,-0.3,-0.6,-0.6,-0.7,-0.7,-0.8,-0.8,-0.8,-0.8,-0.7,-0.7,-0.7,-0.6,-0.5,-0.5]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.2,105.1,105.1,105.1,105.2,105.4,105.5,105.7,105.8,105.9,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,105.8,105.6]

{"sheet":"Disc with inflation","index":8,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION"]
["2025 BUDGET POLICY + DISCRETIONARY GROWTH WITH INFLATION"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.4,20.4,20.5,20.5,20.5,20.6,20.6,20.7,20.7]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.7,4.6,4.6,4.5,4.4,4.3,4.2,4.2,4.1,{"v":4,"d":"4.0"},3.9,3.9,3.8,3.7,3.7]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.6,5.6]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},3.9,4.1,4.2,4.2,4.3,4.3,4.3,4.3,4.4,4.4,4.4,4.4,4.4,4.4,4.4]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.5,2.5,2.6,2.6,2.6,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,3.9,3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.7,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.7,16.1,15.9,15.8,16.1,16.2,16.3,16.3,16.4,16.4,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.4]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.3,3.3,3.3,3.3,3.2]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.6,24.2,{"v":24,"d":"24.0"},24.2,24.2,24.2,24.2,24.1,24.1,{"v":24,"d":"24.0"},{"v":24,"d":"24.0"},23.9,23.8,23.7,23.6,23.4,23.3]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.7,-4.7,-4.3,-4.6,-4.3,-4.3,-4.4,-3.9,-3.7,-3.9,-3.9,-3.8,-3.8,-3.7,-3.7,-3.6,-3.5,-3.4,-3.2,-3.1,-2.9,-2.8,-2.6]
["Primary surplus/deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.7,-1.4,-1.3,-0.8,-1.1,-0.8,-0.8,-0.9,-0.4,-0.2,-0.4,-0.4,-0.4,-0.4,-0.3,-0.3,-0.2,-0.1,{"v":0,"d":"0.0"},0.1,0.2,0.3,0.5,0.6]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.1,104.8,104.6,104.3,{"v":104,"d":"104.0"},103.7,103.3,102.8,102.3,101.6,100.9,{"v":100,"d":"100.0"},{"v":99,"d":"99.0"},97.9,96.6]

{"sheet":"Disc with GDP","index":9,"n_rows":21,"n_cols":41,"rows_kept":21}
[]
[]
["LONG RANGE BUDGET PROJECTION"]
["2025 BUDGET POLICY + DISCRETIONARY GROWTH WITH GDP"]
["(Percent of GDP)"]
[]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Total receipts...............................................................................................................................................",14.5,14.9,15.2,16.6,17.3,17.9,17.5,17.1,16.3,16.3,16.1,17.6,19.4,16.5,{"v":18,"d":"18.0"},18.7,19.2,19.4,19.6,19.8,19.9,{"v":20,"d":"20.0"},20.1,20.2,20.3,20.3,20.3,20.3,20.4,20.4,20.4,20.4,20.4,20.5,20.5,20.5,20.6,20.6,20.7,20.7]
["Outlays:"]
["    Discretionary...............................................................................................................................................",9.1,8.7,7.9,7.2,6.8,6.5,6.4,6.2,6.2,6.3,7.6,7.1,6.6,6.4,6.7,6.6,6.3,6.1,5.8,5.6,5.4,5.3,5.1,{"v":5,"d":"5.0"},4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
["    Mandatory:"]
["        Social Security.................................................................................................................................................",4.7,4.7,4.8,4.8,4.8,4.9,4.9,4.8,4.8,4.9,5.1,4.9,4.8,{"v":5,"d":"5.0"},5.1,5.3,5.4,5.4,5.5,5.6,5.6,5.6,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.7,5.6,5.6]
["        Medicare.................................................................................................................................................",{"v":3,"d":"3.0"},3.1,2.9,2.9,2.9,{"v":3,"d":"3.0"},3.2,3.1,2.8,{"v":3,"d":"3.0"},3.6,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.6,3.7,3.8,4.2,{"v":4,"d":"4.0"},3.9,4.1,4.2,4.2,4.3,4.3,4.3,4.3,4.4,4.4,4.4,4.4,4.4,4.4,4.4]
["        Medicaid...............................................................................................................................................",1.8,1.8,1.6,1.6,1.7,1.9,{"v":2,"d":"2.0"},1.9,1.9,1.9,2.2,2.3,2.3,2.3,{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},2.1,2.1,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.5,2.5,2.6,2.6,2.6,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
["        Other mandatory..........................................................................................................................................................",3.3,3.5,3.4,2.8,2.6,2.9,{"v":3,"d":"3.0"},3.2,2.8,{"v":3,"d":"3.0"},10.6,10.9,6.2,3.5,4.6,4.4,{"v":4,"d":"4.0"},3.9,3.9,3.9,4.1,3.9,3.9,3.9,3.8,3.7,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.7,3.7,3.7]
["            Subtotal, mandatory..............................................................................................................................................................................",12.9,13.1,12.6,12.2,{"v":12,"d":"12.0"},12.6,{"v":13,"d":"13.0"},{"v":13,"d":"13.0"},12.3,12.8,21.5,21.1,16.3,13.9,14.7,14.9,14.7,14.7,15.1,{"v":15,"d":"15.0"},15.6,15.6,15.7,16.1,15.9,15.8,16.1,16.2,16.3,16.3,16.4,16.4,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.4]
["    Net interest............................................................................................................................................................................................",1.3,1.5,1.4,1.3,1.3,1.2,1.3,1.4,1.6,1.8,1.6,1.5,1.9,2.4,3.1,3.3,3.3,3.4,3.4,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
["        Total outlays...............................................................................................................................................",23.2,23.3,21.9,20.7,20.1,20.3,20.7,20.6,20.1,20.9,30.8,29.7,24.8,22.7,24.6,24.8,24.3,24.2,24.4,24.1,24.5,24.3,24.4,24.6,24.2,{"v":24,"d":"24.0"},24.3,24.4,24.5,24.6,24.6,24.7,24.7,24.7,24.7,24.7,24.7,24.7,24.7,24.7]
["Deficit(-)..............................................................................................................................................................................",-8.7,-8.4,-6.7,-4.1,-2.8,-2.4,-3.1,-3.4,-3.8,-4.6,-14.7,-12.1,-5.4,-6.3,-6.6,-6.1,-5.1,-4.7,-4.7,-4.3,-4.6,-4.3,-4.3,-4.4,-3.9,-3.7,{"v":-4,"d":"-4.0"},-4.1,-4.1,-4.2,-4.2,-4.3,-4.3,-4.3,-4.2,-4.2,-4.2,-4.1,{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"}]
["Primary deficit(-)..............................................................................................................................................................................",-7.4,-6.9,-5.3,-2.7,-1.5,-1.2,-1.8,-2.1,-2.2,-2.9,-13.1,-10.6,-3.6,-3.8,-3.4,-2.8,-1.7,-1.4,-1.3,-0.8,-1.1,-0.8,-0.8,-0.9,-0.4,-0.2,-0.5,-0.6,-0.7,-0.7,-0.8,-0.8,-0.8,-0.8,-0.7,-0.7,-0.7,-0.6,-0.5,-0.5]
["Federal debt held by public, end of period.................................................................................................................................................",60.6,65.5,{"v":70,"d":"70.0"},71.8,73.3,72.2,{"v":76,"d":"76.0"},75.7,77.1,{"v":79,"d":"79.0"},98.7,97.2,95.8,97.3,99.6,102.2,103.6,104.5,105.3,105.6,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},105.9,{"v":106,"d":"106.0"},105.6,105.2,{"v":105,"d":"105.0"},{"v":105,"d":"105.0"},{"v":105,"d":"105.0"},{"v":105,"d":"105.0"},105.1,105.3,105.4,105.5,105.6,105.7,105.7,105.6,105.5,105.3]