{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Table 7-10","Table 7-11","Table 7-12","Table 7-13","Table 7-14","Table 7-15","Table 7-16"],"read":"whole","date_system":"1900"}

{"sheet":"Table 7-10","index":0,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,6],[1,0,1,6],[2,0,3,0],[2,1,2,2],[2,3,2,4],[2,5,2,6],[11,0,11,6],[12,0,12,6],[13,0,13,6],[14,0,14,6],[15,0,15,6],[16,0,16,6]]}
["Table 7–10.  Change in Programmatic Costs of Troubled Asset Relief Program "]
["(Dollars in billions)"]
["TARP Programs","2024 Budget",null,"2025 Budget",null,"Change from  2024 Budget to \n2025 Budget"]
[null,"TARP Obligations1","Estimated Cost (+) / Savings (-)","TARP Obligations1","Estimated Cost (+) / Savings (-)","TARP Obligations1","Estimated Cost (+) / Savings (-)"]
["Equity Programs..............................................................................................................................................................................",335.1,5.7,335.1,5.7,0,0]
["Structured and Direct Loan Programs……….............................................................................................",{"v":76.248,"d":"76.2"},{"v":16.623,"d":"16.6"},{"v":76.248,"d":"76.2"},{"v":16.623,"d":"16.6"},0,0]
["Guarantee Programs2..............................................................................................................................",{"v":5,"d":"5.0"},{"v":-3.907,"d":"-3.9"},{"v":5,"d":"5.0"},{"v":-3.907,"d":"-3.9"},0,0]
["TARP Housing Programs3..............................................................................................................................................................................",{"v":32.548,"d":"32.5"},{"v":31.805,"d":"31.8"},{"v":32.548,"d":"32.5"},{"v":31.794,"d":"31.8"},0,-0.011]
["    Total programmatic costs4.............................................................................................................................................................................",{"v":448.896,"d":"448.9"},{"v":50.221,"d":"50.2"},{"v":448.896,"d":"448.9"},{"v":50.209,"d":"50.2"},0,-0.011]
["Memorandum:"]
["    Deficit impact with interest on reestimates5……………",null,{"v":31.468,"d":"31.5"},null,{"v":31.457,"d":"31.5"},null,-0.011]
["*$50 million or less."]
["1 TARP obligations are net of cancellations. "]
["2 The total assets supported by the Asset Guarantee Program were $301 billion. "]
["3 TARP obligations include FHA Refinance Letter of Credit first loss coverage of eligible FHA insured mortgages."]
["4 Total programmatic costs of TARP exclude interest on reestimates. "]
["5 The total deficit impact of TARP as of December 31, 2023 includes $17.43 billion in subsidy cost for TARP investments in AIG.  Additional proceeds of $17.55 billion resulting from Treasury holdings of non-TARP shares in AIG are not included."]

{"sheet":"Table 7-11","index":1,"n_rows":12,"n_cols":27,"rows_kept":12,"merged":[[0,0,0,26],[1,0,1,26],[2,1,2,15],[2,16,2,26],[10,0,10,26],[11,0,11,26]]}
["Table 7–11.  Troubled Asset Relief Program Current Value 1"]
["(Dollars in billions)"]
[null,"Actual",{"$nulls":14},"Estimate"]
[null,2009,2010,{"$f":"+C4+1","v":2011},{"$f":"+D4+1","v":2012},{"$f":"E4+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
["Financing Account Balances:"]
["    Troubled Asset Relief Program Equity Purchase Financing Account.......................................................................................",{"v":105.42,"d":"105.4"},{"v":76.892,"d":"76.9"},{"v":74.878,"d":"74.9"},{"v":13.563,"d":"13.6"},{"v":6.612,"d":"6.6"},{"v":0.944,"d":"0.9"},{"v":0.386,"d":"0.4"},{"v":0.41,"d":"0.4"},{"v":0.085,"d":"0.1"},0.041,0.028,0.017,0.015,2E-3,{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"}]
["    Troubled Asset Relief Program Direct Loan Financing Account ......................................................................................",{"v":23.898,"d":"23.9"},{"v":42.72,"d":"42.7"},{"v":28.485,"d":"28.5"},{"v":17.921,"d":"17.9"},{"v":3.123,"d":"3.1"},{"v":-0.248,"d":"-0.2"},{"v":-0.107,"d":"-0.1"},0.009,{"v":-0.004,"d":"-0.0"},{"v":-0.012,"d":"-0.0"},{"v":-0.072,"d":"-0.1"},{"v":1E-3,"d":"0.0"},{"v":-2E-3,"d":"-0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"}]
["    Troubled Assets Insurance Financing Fund Guaranteed Loan Financing Account.......................................................................................",{"v":0.592,"d":"0.6"},{"v":2.364,"d":"2.4"},{"v":0.773,"d":"0.8"},{"v":0.758,"d":"0.8"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    Troubled Assets Relief Program FHA Refinance Letter of Credit Financing Account.......................................................................................",0,0,-1E-3,-0.011,-0.015,-0.013,-0.011,-0.008,-0.005,-0.003,-2E-3,-1E-3,0,{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"},{"v":1E-3,"d":"0.0"}]
["        Total Financing Account Balances..............................................................................................................................................................................",{"v":129.91,"d":"129.9"},{"v":121.976,"d":"122.0"},{"v":104.135,"d":"104.1"},{"v":32.231,"d":"32.2"},{"v":9.72,"d":"9.7"},{"v":0.683,"d":"0.7"},{"v":0.268,"d":"0.3"},{"v":0.411,"d":"0.4"},{"v":0.076,"d":"0.1"},{"v":0.026,"d":"0.0"},{"v":-0.046,"d":"-0.0"},0.017,0.013,0.004,0,0,0,0,0,0,0,0,0,0,0,0]
["* $50 million or less."]
["1 Current value as reflected in the 2025 Budget.  Amounts exclude housing activity under the Making Home Affordable program and the Hardest Hit Fund as these programs are reflected on a cash basis."]

{"sheet":"Table 7-12","index":2,"n_rows":22,"n_cols":27,"rows_kept":22,"merged":[[0,0,0,26],[1,0,1,26],[2,1,2,15],[2,16,2,26],[18,0,18,26],[21,0,21,26]]}
["Table 7–12.  Troubled Asset Relief Program Effects on the Deficit and Debt 1"]
["(Dollars in billions)"]
[null,"Actual",{"$nulls":14},"Estimate"]
[null,2009,2010,{"$f":"+C4+1","v":2011},{"$f":"D4+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"+M4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
["Deficit Effect:"]
["    Programmatic and administrative expenses.............................................................................................................................................................................",{"v":151.253,"d":"151.3"},{"v":-109.607,"d":"-109.6"},{"v":-37.262,"d":"-37.3"},{"v":24.65,"d":"24.7"},{"v":-8.504,"d":"-8.5"},{"v":-3.588,"d":"-3.6"},{"v":2.917,"d":"2.9"},{"v":4.285,"d":"4.3"},{"v":4.212,"d":"4.2"},{"v":2.311,"d":"2.3"},{"v":1.508,"d":"1.5"},{"v":0.76,"d":"0.8"},{"v":0.532,"d":"0.5"},{"v":0.392,"d":"0.4"},{"v":0.161,"d":"0.2"},{"v":0.011,"d":"0.0"},0,0,0,0,0,0,0,0,0,0]
["    Interest effects2, 3....................................................................................................................................................................................................................................",0,{"v":1E-3,"d":"0.0"},{"v":2E-3,"d":"0.0"},{"v":0.005,"d":"0.0"},{"v":0.007,"d":"0.0"},{"v":0.007,"d":"0.0"},{"v":0.013,"d":"0.0"},{"v":0.071,"d":"0.1"},{"v":0.216,"d":"0.2"},{"v":0.541,"d":"0.5"},{"v":0.777,"d":"0.8"},{"v":0.26,"d":"0.3"},{"v":0.022,"d":"0.0"},{"v":0.436,"d":"0.4"},{"v":1.818,"d":"1.8"},{"v":2.099,"d":"2.1"},{"v":1.79,"d":"1.8"},{"v":1.536,"d":"1.5"},{"v":1.45,"d":"1.5"},{"v":1.427,"d":"1.4"},{"v":1.416,"d":"1.4"},{"v":1.423,"d":"1.4"},{"v":1.447,"d":"1.4"},{"v":1.49,"d":"1.5"},{"v":1.53,"d":"1.5"},{"v":1.575,"d":"1.6"}]
["        Total deficit impact..............................................................................................................................................................................",{"v":151.253,"d":"151.3"},{"v":-109.606,"d":"-109.6"},{"v":-37.26,"d":"-37.3"},{"v":24.654,"d":"24.7"},{"v":-8.497,"d":"-8.5"},{"v":-3.58,"d":"-3.6"},{"v":2.93,"d":"2.9"},{"v":4.356,"d":"4.4"},{"v":4.428,"d":"4.4"},{"v":2.852,"d":"2.9"},{"v":2.285,"d":"2.3"},{"v":1.02,"d":"1.0"},{"v":0.554,"d":"0.6"},{"v":0.828,"d":"0.8"},{"v":1.979,"d":"2.0"},{"v":2.11,"d":"2.1"},{"v":1.79,"d":"1.8"},{"v":1.536,"d":"1.5"},{"v":1.45,"d":"1.5"},{"v":1.427,"d":"1.4"},{"v":1.416,"d":"1.4"},{"v":1.423,"d":"1.4"},{"v":1.447,"d":"1.4"},{"v":1.49,"d":"1.5"},{"v":1.53,"d":"1.5"},{"v":1.575,"d":"1.6"}]
[]
["Debt held by the public:"]
["    Deficit impact.............................................................................................................................................",{"v":151.253,"d":"151.3"},{"v":-109.606,"d":"-109.6"},{"v":-37.26,"d":"-37.3"},{"v":24.654,"d":"24.7"},{"v":-8.497,"d":"-8.5"},{"v":-3.58,"d":"-3.6"},{"v":2.93,"d":"2.9"},{"v":4.356,"d":"4.4"},{"v":4.428,"d":"4.4"},{"v":2.852,"d":"2.9"},{"v":2.285,"d":"2.3"},{"v":1.02,"d":"1.0"},{"v":0.554,"d":"0.6"},{"v":0.828,"d":"0.8"},{"v":1.979,"d":"2.0"},{"v":2.11,"d":"2.1"},{"v":1.79,"d":"1.8"},{"v":1.536,"d":"1.5"},{"v":1.45,"d":"1.5"},{"v":1.427,"d":"1.4"},{"v":1.416,"d":"1.4"},{"v":1.423,"d":"1.4"},{"v":1.447,"d":"1.4"},{"v":1.49,"d":"1.5"},{"v":1.53,"d":"1.5"},{"v":1.575,"d":"1.6"}]
["    Net disbursements of credit financing accounts.......................................................................................",{"v":129.91,"d":"129.9"},{"v":-7.934,"d":"-7.9"},{"v":-17.841,"d":"-17.8"},{"v":-71.904,"d":"-71.9"},{"v":-22.511,"d":"-22.5"},{"v":-9.037,"d":"-9.0"},{"v":-0.415,"d":"-0.4"},{"v":0.143,"d":"0.1"},{"v":-0.335,"d":"-0.3"},{"v":-0.05,"d":"-0.1"},{"v":-0.072,"d":"-0.1"},{"v":0.063,"d":"0.1"},{"v":-0.004,"d":"-0.0"},{"v":-0.009,"d":"-0.0"},{"v":-0.004,"d":"-0.0"},0,0,0,0,0,0,0,0,0,0,0]
["        Total change in debt held by the public..............................................................................................................................................................................",{"v":281.163,"d":"281.2"},{"v":-117.54,"d":"-117.5"},{"v":-55.101,"d":"-55.1"},{"v":-47.25,"d":"-47.3"},{"v":-31.008,"d":"-31.0"},{"v":-12.617,"d":"-12.6"},{"v":2.515,"d":"2.5"},{"v":4.499,"d":"4.5"},{"v":4.093,"d":"4.1"},{"v":2.802,"d":"2.8"},{"v":2.213,"d":"2.2"},{"v":1.083,"d":"1.1"},{"v":0.55,"d":"0.6"},{"v":0.819,"d":"0.8"},{"v":1.975,"d":"2.0"},{"v":2.11,"d":"2.1"},{"v":1.79,"d":"1.8"},{"v":1.536,"d":"1.5"},{"v":1.45,"d":"1.5"},{"v":1.427,"d":"1.4"},{"v":1.416,"d":"1.4"},{"v":1.423,"d":"1.4"},{"v":1.447,"d":"1.4"},{"v":1.49,"d":"1.5"},{"v":1.53,"d":"1.5"},{"v":1.575,"d":"1.6"}]
["    Debt held by the public..............................................................................................................................................................................",{"v":281.163,"d":"281.2"},{"v":163.623,"d":"163.6"},{"v":108.522,"d":"108.5"},{"v":61.272,"d":"61.3"},{"v":30.264,"d":"30.3"},{"v":17.646,"d":"17.6"},{"v":20.161,"d":"20.2"},{"v":24.66,"d":"24.7"},{"v":28.753,"d":"28.8"},{"v":31.556,"d":"31.6"},{"v":33.768,"d":"33.8"},{"v":34.851,"d":"34.9"},{"v":35.401,"d":"35.4"},{"v":36.22,"d":"36.2"},{"v":38.195,"d":"38.2"},{"v":40.305,"d":"40.3"},{"v":42.095,"d":"42.1"},{"v":43.631,"d":"43.6"},{"v":45.081,"d":"45.1"},{"v":46.508,"d":"46.5"},{"v":47.923,"d":"47.9"},{"v":49.347,"d":"49.3"},{"v":50.794,"d":"50.8"},{"v":52.284,"d":"52.3"},{"v":53.814,"d":"53.8"},{"v":55.389,"d":"55.4"}]
["    As a percent of GDP..............................................................................................................................................................................",{"v":0.019,"d":"1.9%"},{"v":0.011,"d":"1.1%"},{"v":0.007,"d":"0.7%"},{"v":0.004,"d":"0.4%"},{"v":2E-3,"d":"0.2%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":2E-3,"d":"0.2%"},{"v":2E-3,"d":"0.2%"},{"v":2E-3,"d":"0.2%"},{"v":2E-3,"d":"0.2%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"},{"v":1E-3,"d":"0.1%"}]
["    Debt held by the public..............................................................................................................................................................................",{"v":281.163,"d":"281.2"},{"v":163.623,"d":"163.6"},{"v":108.522,"d":"108.5"},{"v":61.272,"d":"61.3"},{"v":30.264,"d":"30.3"},{"v":17.646,"d":"17.6"},{"v":20.161,"d":"20.2"},{"v":24.66,"d":"24.7"},{"v":28.753,"d":"28.8"},{"v":31.556,"d":"31.6"},{"v":33.768,"d":"33.8"},{"v":34.851,"d":"34.9"},{"v":35.401,"d":"35.4"},{"v":36.22,"d":"36.2"},{"v":38.195,"d":"38.2"},{"v":40.305,"d":"40.3"},{"v":42.095,"d":"42.1"},{"v":43.631,"d":"43.6"},{"v":45.081,"d":"45.1"},{"v":46.508,"d":"46.5"},{"v":47.923,"d":"47.9"},{"v":49.347,"d":"49.3"},{"v":50.794,"d":"50.8"},{"v":52.284,"d":"52.3"},{"v":53.814,"d":"53.8"},{"v":55.389,"d":"55.4"}]
["    Less financial assets net of liabilities..............................................................................................................................................................................",{"v":129.91,"d":"129.9"},{"v":121.976,"d":"122.0"},{"v":104.135,"d":"104.1"},{"v":32.231,"d":"32.2"},{"v":9.72,"d":"9.7"},{"v":0.683,"d":"0.7"},{"v":0.268,"d":"0.3"},{"v":0.411,"d":"0.4"},{"v":0.076,"d":"0.1"},{"v":0.026,"d":"0.0"},-0.046,{"v":0.017,"d":"0.0"},{"v":0.013,"d":"0.0"},{"v":0.004,"d":"0.0"},0,0,0,0,0,0,0,0,0,0,0,0]
["        Debt held by the public net of financial assets.......................................................................................",{"v":151.253,"d":"151.3"},{"v":41.647,"d":"41.6"},{"v":4.387,"d":"4.4"},{"v":29.041,"d":"29.0"},{"v":20.544,"d":"20.5"},{"v":16.963,"d":"17.0"},{"v":19.893,"d":"19.9"},{"v":24.249,"d":"24.2"},{"v":28.677,"d":"28.7"},{"v":31.53,"d":"31.5"},{"v":33.814,"d":"33.8"},{"v":34.834,"d":"34.8"},{"v":35.388,"d":"35.4"},{"v":36.216,"d":"36.2"},{"v":38.195,"d":"38.2"},{"v":40.305,"d":"40.3"},{"v":42.095,"d":"42.1"},{"v":43.631,"d":"43.6"},{"v":45.081,"d":"45.1"},{"v":46.508,"d":"46.5"},{"v":47.923,"d":"47.9"},{"v":49.347,"d":"49.3"},{"v":50.794,"d":"50.8"},{"v":52.284,"d":"52.3"},{"v":53.814,"d":"53.8"},{"v":55.389,"d":"55.4"}]
["* $50 million or less."]
["1 Table reflects the deficit effects of the TARP program, including administrative costs and interest effects.  "]
["2 Projected Treasury interest transactions with credit financing accounts are based on the market-risk adjusted rates.  Actual credit financing account interest transactions reflect the appropriate Treasury rates under the FCRA."]
["3 Includes estimated debt service effects of all TARP transactions that affect borrowing from the public. "]

{"sheet":"Table 7-13","index":3,"n_rows":11,"n_cols":27,"rows_kept":11,"merged":[[0,0,0,26],[1,0,1,26],[2,1,2,15],[2,16,2,26],[8,0,8,26],[9,0,9,26],[10,0,10,26]]}
["Table 7–13.  Troubled Asset Relief Program Effects on the Deficit and Debt Calculated on a Cash Basis 1"]
["(Dollars in billions)"]
[null,"Actual",{"$nulls":14},"Estimate"]
[null,2009,2010,{"$f":"+C4+1","v":2011},{"$f":"D4+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
["Deficit Effect:"]
["    Programmatic and administrative expenses.............................................................................................................................................................................",{"v":278.375,"d":"278.4"},{"v":-122.281,"d":"-122.3"},{"v":-58.149,"d":"-58.1"},{"v":-48.902,"d":"-48.9"},{"v":-31.636,"d":"-31.6"},{"v":-12.814,"d":"-12.8"},{"v":2.477,"d":"2.5"},{"v":4.412,"d":"4.4"},{"v":3.871,"d":"3.9"},{"v":2.259,"d":"2.3"},{"v":1.438,"d":"1.4"},{"v":0.822,"d":"0.8"},{"v":0.527,"d":"0.5"},{"v":0.381,"d":"0.4"},{"v":0.157,"d":"0.2"},{"v":0.011,"d":"0.0"},0,0,0,0,0,0,0,0,0,0]
["    Debt service 2..............................................................................................................................................................................",{"v":2.787,"d":"2.8"},{"v":4.741,"d":"4.7"},{"v":3.048,"d":"3.0"},{"v":1.652,"d":"1.7"},{"v":0.628,"d":"0.6"},{"v":0.196,"d":"0.2"},{"v":0.037,"d":"0.0"},{"v":0.087,"d":"0.1"},{"v":0.223,"d":"0.2"},{"v":0.543,"d":"0.5"},{"v":0.775,"d":"0.8"},{"v":0.261,"d":"0.3"},{"v":0.022,"d":"0.0"},{"v":0.436,"d":"0.4"},{"v":1.818,"d":"1.8"},{"v":2.099,"d":"2.1"},{"v":1.79,"d":"1.8"},{"v":1.536,"d":"1.5"},{"v":1.45,"d":"1.5"},{"v":1.427,"d":"1.4"},{"v":1.416,"d":"1.4"},{"v":1.423,"d":"1.4"},{"v":1.447,"d":"1.4"},{"v":1.49,"d":"1.5"},{"v":1.53,"d":"1.5"},{"v":1.575,"d":"1.6"}]
["        Total deficit impact..............................................................................................................................................................................",{"v":281.163,"d":"281.2"},{"v":-117.54,"d":"-117.5"},{"v":-55.101,"d":"-55.1"},{"v":-47.25,"d":"-47.3"},{"v":-31.008,"d":"-31.0"},{"v":-12.618,"d":"-12.6"},{"v":2.515,"d":"2.5"},{"v":4.499,"d":"4.5"},{"v":4.093,"d":"4.1"},{"v":2.802,"d":"2.8"},{"v":2.213,"d":"2.2"},{"v":1.083,"d":"1.1"},{"v":0.549,"d":"0.5"},{"v":0.817,"d":"0.8"},{"v":1.975,"d":"2.0"},{"v":2.11,"d":"2.1"},{"v":1.79,"d":"1.8"},{"v":1.536,"d":"1.5"},{"v":1.45,"d":"1.5"},{"v":1.427,"d":"1.4"},{"v":1.416,"d":"1.4"},{"v":1.423,"d":"1.4"},{"v":1.447,"d":"1.4"},{"v":1.49,"d":"1.5"},{"v":1.53,"d":"1.5"},{"v":1.575,"d":"1.6"}]
["* $50 million or less."]
["1 Table reflects deficit effect of budgetary costs, substituting estimates calculated on a cash basis for estimates calculated under FCRA and Sec. 123 of EESA.  "]
["2 Includes estimated debt service effects of all TARP transactions affecting borrowing from the public.  "]

{"sheet":"Table 7-14","index":4,"n_rows":49,"n_cols":6,"rows_kept":49,"merged":[[0,0,0,5],[1,0,1,5],[44,0,44,5],[45,0,45,5],[46,0,46,5],[47,0,47,5],[48,0,48,5]]}
["Table  7–14. Troubled Asset Relief Program Reestimates"]
["(Dollars in billions)"]
["TARP Program and Cohort Year","Original subsidy rate","Current reestimate rate","Current reestimate amount","Net lifetime reestimate amount, excluding interest","TARP disbursements as of 09/30/2023"]
["Equity Programs:"]
["    Automotive Industry Financing Program (AIFP) - Equity:"," "]
["        2009.......................................................................................",{"v":0.5452,"d":"54.52%"},{"v":0.0239,"d":"2.39%"},0,{"v":-6.511,"d":"-6.5"},12.5]
["        2010.......................................................................................",{"v":0.3025,"d":"30.25%"},{"v":-0.1681,"d":"-16.81%"},0,{"v":-1.563,"d":"-1.6"},{"v":3.79,"d":"3.8"}]
["    Capital Purchase Program (CPP):"]
["        2009.......................................................................................",{"v":0.2699,"d":"26.99%"},{"v":-0.0683,"d":"-6.83%"},{"v":-8.83320634250413e-05,"d":"-0.0"},{"v":-65.783,"d":"-65.8"},{"v":204.618,"d":"204.6"}]
["        2010.......................................................................................",{"v":0.057699999999999994,"d":"5.77%"},{"v":0.0227,"d":"2.27%"},0,{"v":-0.018,"d":"-0.0"},{"v":0.277,"d":"0.3"}]
["    AIG Investment Program (AIG):"]
["        2009.......................................................................................",{"v":0.8278000000000001,"d":"82.78%"},{"v":0.2188,"d":"21.88%"},0,{"v":-38.498,"d":"-38.5"},{"v":67.835,"d":"67.8"}]
["    Public-Private Investment Program (PPIP) - Equity:"," "]
["        2009.......................................................................................",{"v":0.3462,"d":"34.62%"},{"v":-0.2041,"d":"-20.41%"},0,{"v":-0.33,"d":"-0.3"},{"v":0.737,"d":"0.7"}]
["        2010.......................................................................................",{"v":0.2297,"d":"22.97%"},{"v":-0.5103,"d":"-51.03%"},{"v":8.28173405156e-14,"d":"0.0"},{"v":-3.722,"d":"-3.7"},{"v":5.51,"d":"5.5"}]
["    Targeted Investment Program (TIP):"]
["        2009.......................................................................................",{"v":0.4885,"d":"48.85%"},{"v":-0.0847,"d":"-8.47%"},0,{"v":-23.163,"d":"-23.2"},{"v":40,"d":"40.0"}]
["    Community Development Capital Initiative (CDCI):"]
["        2010.......................................................................................",{"v":0.4806,"d":"48.06%"},{"v":0.1494,"d":"14.94%"},{"v":-3.5415139999999433E-5,"d":"-0.0"},{"v":-0.196,"d":"-0.2"},{"v":0.57,"d":"0.6"}]
["        Subtotal Equity Programs......................................................................................."," "," ",{"v":-1.2374720334222338E-4,"d":"-0.0"},{"v":-139.785,"d":"-139.8"},{"v":335.837,"d":"335.8"}]
[]
["Structured and Direct Loan Programs:"]
["    Automotive Industry Financing Program (AIFP) - Debt:"," "]
["        2009.......................................................................................",{"v":0.5875,"d":"58.75%"},{"v":0.216,"d":"21.60%"},{"v":1.007939999953661e-17,"d":"0.0"},{"v":-19.875,"d":"-19.9"},{"v":63.402,"d":"63.4"}]
["    Public Private Investment Program (PPIP) - Debt:"]
["        2009.......................................................................................",{"v":-0.0252,"d":"-2.52%"},{"v":-0.0029,"d":"-0.29%"},0,{"v":0.024,"d":"0.0"},{"v":1.362,"d":"1.4"}]
["        2010.......................................................................................",{"v":-0.1085,"d":"-10.85%"},{"v":0.0184,"d":"1.84%"},0,{"v":1.343,"d":"1.3"},{"v":11.016,"d":"11.0"}]
["   Small Business 7(a) program (SBA 7(a)):"]
["        2010.......................................................................................",{"v":0.0048,"d":"0.48%"},{"v":-0.0135,"d":"-1.35%"},0,-0.006,{"v":0.368,"d":"0.4"}]
["    Term-Asset Backed Securities Loan Facility (TALF):¹"]
["        2009.......................................................................................",{"v":-1.0423,"d":"-104.23%"},{"v":-6.0559,"d":"-605.59%"},0,{"v":-0.41,"d":"-0.4"},0.1]
["        Subtotal Structured and Direct Loan Programs....................................................................."," "," ",{"v":1.007939999953661e-17,"d":"0.0"},{"v":-18.924,"d":"-18.9"},{"v":76.248,"d":"76.2"}]
["Guarantee Programs:2"]
["    Asset Guarantee Program (AGP):3"]
["        2009.......................................................................................",{"v":-0.0025,"d":"-0.25%"},{"v":-0.012,"d":"-1.20%"},0,{"v":-1.367,"d":"-1.4"},{"v":301,"d":"301.0"}]
["    FHA Refinance Letter of Credit:4"]
["        2011.......................................................................................",{"v":0.0126,"d":"1.26%"},{"v":0.0002,"d":"0.02%"},0,{"v":-1E-3,"d":"-0.0"},{"v":0.073,"d":"0.1"}]
["        2012.......................................................................................",{"v":0.04,"d":"4.00%"},{"v":1E-4,"d":"0.01%"},0,{"v":-0.01,"d":"-0.0"},{"v":0.234,"d":"0.2"}]
["        2013.......................................................................................",{"v":0.0248,"d":"2.48%"},{"v":1E-4,"d":"0.01%"},{"v":-2e-13,"d":"-0.0"},{"v":-0.005,"d":"-0.0"},{"v":0.183,"d":"0.2"}]
["        2015.......................................................................................",{"v":0.0164,"d":"1.64%"},{"v":-0.0047,"d":"-0.47%"},{"v":-0.000241409490000002,"d":"-0.0"},{"v":-2E-3,"d":"-0.0"},{"v":0.119,"d":"0.1"}]
["        20175.......................................................................................",{"v":0.008,"d":"0.80%"},{"v":-0.0046,"d":"-0.46%"},{"v":-1.49799900000001E-5,"d":"-0.0"},0,{"v":0.009,"d":"0.0"}]
["        Subtotal Guarantee Program....................................................................."," "," ",{"v":-2.5638948020000209E-4,"d":"-0.0002564"},{"v":-1.385,"d":"-1.4"},{"v":301.618,"d":"301.6"}]
["            Total TARP......................................................................................."," "," ",{"v":-3.8013668354221539E-4,"d":"-0.0"},{"v":-160.094,"d":"-160.1"},{"v":713.703,"d":"713.7"}]
["* $50 million or less."]
["¹ The Term-Asset Backed Securities Loan Facility original subsidy rate reflects the anticipated collections for Treasury's $20 billion commitment, as a percent of estimated lifetime disbursements of roughly $0.1 billion."]
["2 Disbursement amounts for Guarantee Programs reflect the face value of the assets supported by the guarantees.  "]
["3 The TARP obligation for this program was $5 billion, the maximum contingent liability while the guarantee was in force. "]
["4 The FHA Refinance Letter of Credit, which is considered a TARP Housing Program, is also a guarantee program subject to FCRA. "]
["5 The FHA Refinance Letter of Credit 2017 cohort was only open from September 30, 2016 to December 31, 2016. "]

{"sheet":"Table 7-15","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"merged":[[0,0,0,4],[1,0,1,4],[2,0,3,0],[2,1,2,2],[2,3,2,4],[28,1,30,1],[31,0,31,4],[32,0,32,4],[33,0,33,4]]}
["Table  7–15.  Detailed TARP Program Levels and Costs"]
["(Dollars in billions)"]
["Program","2024 Budget",null,"2025 Budget"]
[null,"TARP       \nObligations ","Subsidy Costs","TARP       \nObligations ","Subsidy Costs"]
["Equity Purchases:"]
["        Capital Purchase Program (CPP)..................................................................................................................................................................................................",{"v":204.895,"d":"204.9"},{"v":-8.421,"d":"-8.4"},{"v":204.895,"d":"204.9"},{"v":-8.421,"d":"-8.4"}]
["        AIG Investment Program (AIG) .........................................................................................................................................................................................................",{"v":67.835,"d":"67.8"},{"v":17.432,"d":"17.4"},{"v":67.835,"d":"67.8"},{"v":17.432,"d":"17.4"}]
["        Targeted Investment Program (TIP)..............................................................................................................................................................................",{"v":40,"d":"40.0"},{"v":-3.623,"d":"-3.6"},{"v":40,"d":"40.0"},{"v":-3.623,"d":"-3.6"}]
["        Automotive Industry Financing Program (AIFP) - Equity..............................................................................................................................................................................",{"v":16.29,"d":"16.3"},{"v":2.775,"d":"2.8"},{"v":16.29,"d":"16.3"},{"v":2.775,"d":"2.8"}]
["        Public-Private Investment Program (PPIP) - Equity.......................................................................................",{"v":5.51,"d":"5.5"},{"v":-2.582,"d":"-2.6"},{"v":5.51,"d":"5.5"},{"v":-2.582,"d":"-2.6"}]
["        Community Development Capital Initiative (CDCI)………………………………………………………….",{"v":0.57,"d":"0.6"},{"v":0.118,"d":"0.1"},{"v":0.57,"d":"0.6"},{"v":0.118,"d":"0.1"}]
["            Subtotal equity purchases ..............................................................................................................................................................................",335.1,5.7,335.1,5.7]
["Structured and Direct Loan Programs:"]
["        Automotive Industry Financing Program (AIFP) - Debt.......................................................................................",{"v":63.402,"d":"63.4"},{"v":17.051,"d":"17.1"},{"v":63.402,"d":"63.4"},{"v":17.051,"d":"17.1"}]
["        Term Asset-Backed Securities Loan Facility (TALF)......................................................................................",0.1,{"v":-0.561,"d":"-0.6"},0.1,{"v":-0.561,"d":"-0.6"}]
["        Public-Private Investment Program (PPIP) - Debt.......................................................................................",{"v":12.378,"d":"12.4"},{"v":0.137,"d":"0.1"},{"v":12.378,"d":"12.4"},{"v":0.137,"d":"0.1"}]
["        Small Business 7(a) Program (SBA 7(a))..............................................................................................................................................................................",{"v":0.368,"d":"0.4"},"*",{"v":0.368,"d":"0.4"},"*"]
["            Subtotal direct loan programs..............................................................................................................................................................................",{"v":76.248,"d":"76.2"},{"v":16.623,"d":"16.6"},{"v":76.248,"d":"76.2"},{"v":16.623,"d":"16.6"}]
["Guarantee Programs:"]
["        Asset Guarantee Program (AGP)1 ...........................................................................................................................................................................................",{"v":5,"d":"5.0"},{"v":-3.907,"d":"-3.9"},{"v":5,"d":"5.0"},{"v":-3.907,"d":"-3.9"}]
["            Subtotal asset guarantees..............................................................................................................................................................................",{"v":5,"d":"5.0"},{"v":-3.907,"d":"-3.9"},{"v":5,"d":"5.0"},{"v":-3.907,"d":"-3.9"}]
["TARP Housing Programs:"]
["        Making Home Affordable (MHA) Programs.........................................................................................................................................",{"v":22.903,"d":"22.9"},{"v":22.272,"d":"22.3"},{"v":22.903,"d":"22.9"},{"v":22.26,"d":"22.3"}]
["Hardest Hit Fund (HHF)……………………………………………………….......................................................................................",9.6,{"v":9.503,"d":"9.5"},9.6,{"v":9.503,"d":"9.5"}]
["            Subtotal non-credit programs....................................................................................................................................................",{"v":32.503,"d":"32.5"},{"v":31.775,"d":"31.8"},{"v":32.503,"d":"32.5"},{"v":31.763,"d":"31.8"}]
["FHA Refinance Letter of Credit……………………………………………………….......................................................................................","*","*","*","*"]
["            Subtotal TARP housing programs……………………………………….......................................................................................",{"v":32.548,"d":"32.5"},{"v":31.805,"d":"31.8"},{"v":32.548,"d":"32.5"},{"v":31.794,"d":"31.8"}]
["                Totals..............................................................................................................................................................................",{"v":448.896,"d":"448.9"},{"v":50.221,"d":"50.2"},{"v":448.896,"d":"448.9"},{"v":50.209,"d":"50.2"}]
["    Memorandum:"]
["        Interest on reestimates.....................................................",null,{"v":-18.752,"d":"-18.8"},null,{"v":-18.752,"d":"-18.8"}]
["    Deficit impact with interest on reestimates2..................................................................",null,{"v":31.468,"d":"31.5"},null,{"v":31.457,"d":"31.5"}]
["* $50 million or less."]
["1 The total assets supported by the Asset Guarantee Program were $301 billion. "]
["2 Total programmatic costs of TARP exclude interest on reestimates of $18.8 billion in both the 2024 Budget and the 2025 Budget. Interest on reestimates is an adjustment that accounts for the time between the original subsidy costs and current estimates; such adjustments impact the deficit but are not direct programmatic costs."]

{"sheet":"Table 7-16","index":6,"n_rows":19,"n_cols":3,"rows_kept":19,"merged":[[0,0,0,2],[1,0,1,2],[2,0,4,0],[2,1,2,2],[3,1,4,1],[3,2,4,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2]]}
["Table  7–16. Comparison of CBO and OMB TARP Costs"]
["(Dollars in billions)"]
["Program","Estimates of Deficit Impact¹"]
[null,"CBO Cost Estimate²"," OMB Cost Estimate "]
[]
["Capital Purchase Program.......................................................................................",-16,{"v":-16.309,"d":"-16"}]
["Targeted Investment Program & Asset Guarantee Program.......................................................................................",-8,-8]
["AIG assistance..............................................................................................................................................................................",15,{"v":15.179,"d":"15"}]
["Automotive Industry Financing Program.......................................................................................",12,{"v":12.071,"d":"12"}]
["Term Asset-Backed Securities Loan Facility.......................................................................................",-1,{"v":-0.606,"d":"-1"}]
["Public-Private Investment Programs3…………………………….………….",-3,{"v":-2.735,"d":"-3"}]
["Other programs4..............................................................................................................................................................................","*",{"v":0.063,"d":"0"}]
["TARP housing programs.......................................................................................",32,{"v":31.794,"d":"32"}]
["    Total..............................................................................................................................................................................",31,{"v":31.457,"d":"31"}]
["* Amounts round to less than $1 billion."]
["1 Totals include interest on reestimates."]
["2 CBO estimates from April 2023, available at https://www.cbo.gov/publication/59091"]
["3 Includes both debt and equity purchases."]
["4 \"Other programs\" reflects an aggregate cost for CDCI and small business programs."]