{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["TOC","Table 1","Table 2","Table 3","Table 4","Table 5","S-1","S-2","S-3","S-4","S-5","S-6","S-7"],"not_rendered":{"external_links":5,"defined_names":86},"read":"whole","date_system":"1900"}

{"sheet":"TOC","index":0,"n_rows":19,"n_cols":2,"rows_kept":19}
[null,"FY 2025-MID SESSION REVIEW"]
[null,"TABLES"]
[]
[]
["I.","Text Tables"]
[1,"Changes in Deficits from the Budget"]
[2,"Economic Assumptions"]
[3,"Comparison of Economic Assumptions"]
[4,"Changes in Receipts"]
[5,"Changes in Outlays"]
[]
["II. ","Summary Tables"]
[1,"Budget Totals (S-1)"]
[2,"Baseline by Category (S-2)"]
[3,"Proposed Budget by Category (S-3)"]
[4,"Proposed Budget by Category as a Percent of GDP (S-4)"]
[5,"Estimated Spending from 2025 Balances of Budget Authority: Discretionary Programs (S-5)"]
[6,"Outlays for mandatory Programs Under Current Law (S-6)"]
[7,"Federal Government Financing and Debt (S-7)"]

{"sheet":"Table 1","index":1,"n_rows":41,"n_cols":14,"rows_kept":41}
["Table 1. CHANGES IN DEFICITS FROM THE BUDGET"]
["(in billions of dollars)"]
[null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
["2025 Budget deficit....................................................................................................................................................",{"v":1859.358,"d":"1,859"},{"v":1781.015,"d":"1,781"},{"v":1546.65,"d":"1,547"},{"v":1510.337,"d":"1,510"},{"v":1572.888,"d":"1,573"},{"v":1482.921,"d":"1,483"},{"v":1640.481,"d":"1,640"},{"v":1613.927,"d":"1,614"},{"v":1671.04,"d":"1,671"},{"v":1801.444,"d":"1,801"},{"v":1676.529,"d":"1,677"}]
["    Percent of GDP...............................................................................................................................................................................",{"v":0.06580540356887532,"d":"6.6%"},{"v":0.0607020037286599,"d":"6.1%"},{"v":0.05062236725395792,"d":"5.1%"},{"v":0.047471586265857006,"d":"4.7%"},{"v":0.04747739154582664,"d":"4.7%"},{"v":0.04296976598629994,"d":"4.3%"},{"v":0.04558905183122546,"d":"4.6%"},{"v":0.042985439155806625,"d":"4.3%"},{"v":0.04265490430316675,"d":"4.3%"},{"v":0.044070191576130166,"d":"4.4%"},{"v":0.039305501502796936,"d":"3.9%"}]
[]
["    Enacted legislation:¹"]
["Consolidated Appropriations Act, 2024 Further Consolidated Appropriations Act, 2024 ",{"v":3.5330000000000283,"d":"4"},{"v":7.107999999999917,"d":"7"},{"v":1.2040000000000737,"d":"1"},{"v":0.14599999999998364,"d":"0"},{"v":-0.731,"d":" -1"},{"v":-1.3810000000000136,"d":" -1"},{"v":-0.7390000000000132,"d":" -1"},{"v":1.179000000000019,"d":"1"},{"v":1.9330000000000545,"d":"2"},{"v":2.6140000000000256,"d":"3"},{"v":2.272000000000038,"d":"2"},{"v":6.34599999999996,"d":"6"},{"v":13.605000000000084,"d":"14"}]
["Making emergency supplemental appropriations for the fiscal year ending September 30, 2024, and for other purposes",{"v":-15.685579441184599,"d":" -16"},{"v":17.37247869527035,"d":"17"},{"v":0.802180966368683,"d":"1"},{"v":1.2394077560351282,"d":"1"},{"v":-0.7948417387075177,"d":" -1"},{"v":-0.17891540975859477,"d":" -0"},{"v":-0.21599999999999997,"d":" -0"},{"v":-0.24499999999999994,"d":" -0"},{"v":-0.21700000000000003,"d":" -0"},{"v":-0.198,"d":" -0"},{"v":-0.103,"d":" -0"},{"v":18.440310269208048,"d":"18"},{"v":17.461310269208045,"d":"17"}]
["        Debt service..............................................................................................................................................................................",{"v":-0.1644061709700655,"d":" -0"},{"v":-0.028356514612228878,"d":" -0"},{"v":0.5193884777610347,"d":"1"},{"v":0.5038679207231415,"d":"1"},{"v":0.4863613480064963,"d":"0"},{"v":0.4537944476655033,"d":"0"},{"v":0.42792424195945694,"d":"0"},{"v":0.4404202976044058,"d":"0"},{"v":0.494611926681129,"d":"0"},{"v":0.5730965727910083,"d":"1"},{"v":0.660846170314929,"d":"1"},{"v":1.9350556795439469,"d":"2"},{"v":4.531954888894877,"d":"5"}]
["            Subtotal, enacted legislation……………………………….........................................................................................",{"v":-12.316985612154637,"d":" -12"},{"v":24.452122180658037,"d":"24"},{"v":2.5255694441297916,"d":"3"},{"v":1.8892756767582535,"d":"2"},{"v":-1.0394803907010213,"d":" -1"},{"v":-1.106120962093105,"d":" -1"},{"v":-0.5270757580405563,"d":" -1"},{"v":1.3744202976044249,"d":"1"},{"v":2.2106119266811834,"d":"2"},{"v":2.989096572791034,"d":"3"},{"v":2.829846170314967,"d":"3"},{"v":26.721365948751956,"d":"27"},{"v":35.598265158103004,"d":"36"}]
[]
["    Economic and technical reestimates:"]
["        Receipts...............................................................................................................................................................................",{"v":80.455,"d":"80"},{"v":-76.69800000000002,"d":" -77"},{"v":-138.63899999999998,"d":" -139"},{"v":-146.058,"d":" -146"},{"v":-142.296,"d":" -142"},{"v":-106.36200000000001,"d":" -106"},{"v":-76.46999999999998,"d":" -76"},{"v":-54.03699999999999,"d":" -54"},{"v":-42.023,"d":" -42"},{"v":-62.42799999999999,"d":" -62"},{"v":-93.662,"d":" -94"},{"v":-610.053,"d":" -610"},{"v":-938.6730000000001,"d":" -939"}]
["        Outlays:"]
["            Discretionary programs.......................................................................................",{"v":-44.602420558815496,"d":" -45"},{"v":-2.029478695270413,"d":" -2"},{"v":21.26081903363127,"d":"21"},{"v":16.080592243964826,"d":"16"},{"v":15.699841738707502,"d":"16"},{"v":8.08691540975861,"d":"8"},{"v":7.570000000000042,"d":"8"},{"v":0.7379999999998244,"d":"1"},{"v":-0.15000000000007552,"d":" -0"},{"v":-0.4539999999999301,"d":" -0"},{"v":-0.27900000000006187,"d":" -0"},{"v":59.0986897307918,"d":"59"},{"v":66.52368973079159,"d":"67"}]
["            Mandatory:"]
["Medicaid",{"v":46.11,"d":"46"},{"v":54.14,"d":"54"},{"v":58.193,"d":"58"},{"v":65.339,"d":"65"},{"v":66.082,"d":"66"},{"v":75.479,"d":"75"},{"v":79.598,"d":"80"},{"v":83.049,"d":"83"},{"v":88.102,"d":"88"},{"v":93.278,"d":"93"},{"v":101.158,"d":"101"},{"v":319.233,"d":"319"},{"v":764.418,"d":"764"}]
["Refundable Premium Tax Credit & Cost-Sharing Reductions",{"v":16.911,"d":"17"},{"v":24.47,"d":"24"},{"v":27.508,"d":"28"},{"v":29.468,"d":"29"},{"v":32.004,"d":"32"},{"v":33.705,"d":"34"},{"v":34.698,"d":"35"},{"v":36.043,"d":"36"},{"v":37.629,"d":"38"},{"v":39.851,"d":"40"},{"v":42.048,"d":"42"},{"v":147.15499999999997,"d":"147"},{"v":337.424,"d":"337"}]
["Medicare",{"v":11.173,"d":"11"},{"v":17.82,"d":"18"},{"v":14.755,"d":"15"},{"v":19.121,"d":"19"},{"v":24.836,"d":"25"},{"v":22.997,"d":"23"},{"v":27.986,"d":"28"},{"v":31.224,"d":"31"},{"v":34.537,"d":"35"},{"v":24.323,"d":"24"},{"v":80.661,"d":"81"},{"v":99.529,"d":"100"},{"v":298.26,"d":"298"}]
["Income security for veterans",{"v":2.066,"d":"2"},{"v":20.247,"d":"20"},{"v":22.564,"d":"23"},{"v":25.653,"d":"26"},{"v":29.353,"d":"29"},{"v":26.751,"d":"27"},{"v":30.383,"d":"30"},{"v":31.511,"d":"32"},{"v":32.071,"d":"32"},{"v":35.672,"d":"36"},{"v":34.099,"d":"34"},{"v":124.56800000000001,"d":"125"},{"v":288.30400000000003,"d":"288"}]
["SNAP",{"v":-18.076,"d":" -18"},{"v":-10.298,"d":" -10"},{"v":-12.99,"d":" -13"},{"v":-13.667,"d":" -14"},{"v":-14.49,"d":" -14"},{"v":-15.263,"d":" -15"},{"v":-16.055,"d":" -16"},{"v":-17.063,"d":" -17"},{"v":-17.995,"d":" -18"},{"v":-19.006,"d":" -19"},{"v":-20.039,"d":" -20"},{"v":-66.708,"d":" -67"},{"v":-156.86599999999999,"d":" -157"}]
["Social Security",{"v":2.456,"d":"2"},{"v":8.719,"d":"9"},{"v":10.836,"d":"11"},{"v":11.621,"d":"12"},{"v":11.078,"d":"11"},{"v":8.613,"d":"9"},{"v":8.059,"d":"8"},{"v":8.947,"d":"9"},{"v":10.461,"d":"10"},{"v":12.542,"d":"13"},{"v":14.986,"d":"15"},{"v":50.867000000000004,"d":"51"},{"v":105.86200000000001,"d":"106"}]
["Unemployment compensation",{"v":-11.907,"d":" -12"},{"v":-8.422,"d":" -8"},{"v":-6.629,"d":" -7"},{"v":-7.887,"d":" -8"},{"v":-8.516,"d":" -9"},{"v":-4.8,"d":" -5"},{"v":-6.011,"d":" -6"},{"v":-6.3,"d":" -6"},{"v":-6.496,"d":" -6"},{"v":-6.764,"d":" -7"},{"v":-7.07,"d":" -7"},{"v":-36.254,"d":" -36"},{"v":-68.89500000000001,"d":" -69"}]
["FDIC",{"v":-2.593,"d":" -3"},{"v":-28.977,"d":" -29"},{"v":-0.291,"d":" -0"},{"v":2.582,"d":"3"},{"v":-3.981,"d":" -4"},{"v":-7.56,"d":" -8"},{"v":-8.005,"d":" -8"},{"v":-3.359,"d":" -3"},{"v":-1.386,"d":" -1"},{"v":7.71,"d":"8"},{"v":-8.332,"d":" -8"},{"v":-38.227000000000004,"d":" -38"},{"v":-51.59900000000001,"d":" -52"}]
["Veterans' readjustment benefits",{"v":0.849,"d":"1"},{"v":2.179,"d":"2"},{"v":2.723,"d":"3"},{"v":3.229,"d":"3"},{"v":3.474,"d":"3"},{"v":3.228,"d":"3"},{"v":3.656,"d":"4"},{"v":3.899,"d":"4"},{"v":4.131,"d":"4"},{"v":4.363,"d":"4"},{"v":4.597,"d":"5"},{"v":14.833,"d":"15"},{"v":35.479,"d":"35"}]
["                Other……………………………………................................................................................................................................................................................",{"v":-65.2,"d":" -65"},{"v":52.132,"d":"52"},{"v":32.761,"d":"33"},{"v":15.247,"d":"15"},{"v":14.271,"d":"14"},{"v":7.026,"d":"7"},{"v":13.443,"d":"13"},{"v":19.355,"d":"19"},{"v":21.67,"d":"22"},{"v":10.852,"d":"11"},{"v":14.79,"d":"15"},{"v":121.437,"d":"121"},{"v":201.54699999999997,"d":"202"}]
["                    Total mandatory .......................................................................................",{"v":-18.211000000000006,"d":" -18"},{"v":132.01,"d":"132"},{"v":149.42999999999998,"d":"149"},{"v":150.70600000000002,"d":"151"},{"v":154.111,"d":"154"},{"v":150.176,"d":"150"},{"v":167.752,"d":"168"},{"v":187.30599999999998,"d":"187"},{"v":202.724,"d":"203"},{"v":202.82100000000003,"d":"203"},{"v":256.898,"d":"257"},{"v":736.433,"d":"736"},{"v":1753.9340000000002,"d":"1,754"}]
["            Net interest²..............................................................................................................................................................................",{"v":8.834406170970066,"d":"9"},{"v":18.89935651461223,"d":"19"},{"v":20.125611522238966,"d":"20"},{"v":2.107132079276859,"d":"2"},{"v":-13.590361348006496,"d":" -14"},{"v":8.109205552334497,"d":"8"},{"v":22.870075758040542,"d":"23"},{"v":35.916579702395595,"d":"36"},{"v":46.82138807331887,"d":"47"},{"v":57.080903427208995,"d":"57"},{"v":63.116153829685075,"d":"63"},{"v":35.65094432045605,"d":"36"},{"v":261.45604511110514,"d":"261"}]
["                Subtotal, outlays.......................................................................................",{"v":-53.97901438784544,"d":" -54"},{"v":148.8798778193418,"d":"149"},{"v":190.8164305558702,"d":"191"},{"v":168.89372432324168,"d":"169"},{"v":156.220480390701,"d":"156"},{"v":166.37212096209308,"d":"166"},{"v":198.1920757580406,"d":"198"},{"v":223.96057970239542,"d":"224"},{"v":249.3953880733188,"d":"249"},{"v":259.4479034272091,"d":"259"},{"v":319.73515382968503,"d":"320"},{"v":831.1826340512478,"d":"831"},{"v":2081.9137348418963,"d":"2,082"}]
["            Subtotal, economic and technical reestimates.......................................................................................",{"v":26.47598561215456,"d":"26"},{"v":72.18187781934178,"d":"72"},{"v":52.17743055587022,"d":"52"},{"v":22.835724323241692,"d":"23"},{"v":13.924480390701007,"d":"14"},{"v":60.01012096209307,"d":"60"},{"v":121.72207575804062,"d":"122"},{"v":169.92357970239544,"d":"170"},{"v":207.3723880733188,"d":"207"},{"v":197.0199034272091,"d":"197"},{"v":226.07315382968503,"d":"226"},{"v":221.12963405124776,"d":"221"},{"v":1143.2407348418967,"d":"1,143"}]
[]
["Total, changes..............................................................................................................................................................................",{"v":14.158999999999923,"d":"14"},{"v":96.63399999999982,"d":"97"},{"v":54.70300000000001,"d":"55"},{"v":24.724999999999945,"d":"25"},{"v":12.884999999999986,"d":"13"},{"v":58.90399999999996,"d":"59"},{"v":121.19500000000006,"d":"121"},{"v":171.29799999999986,"d":"171"},{"v":209.583,"d":"210"},{"v":200.00900000000013,"d":"200"},{"v":228.903,"d":"229"},{"v":247.85099999999971,"d":"248"},{"v":1178.8389999999997,"d":"1,179"}]
[]
["Mid-Session Review deficit.......................................................................................",{"v":1873.5169999999998,"d":"1,874"},{"v":1877.649,"d":"1,878"},{"v":1601.353,"d":"1,601"},{"v":1535.062,"d":"1,535"},{"v":1585.773,"d":"1,586"},{"v":1541.825,"d":"1,542"},{"v":1761.6760000000002,"d":"1,762"},{"v":1785.2249999999997,"d":"1,785"},{"v":1880.623,"d":"1,881"},{"v":2001.453,"d":"2,001"},{"v":1905.432,"d":"1,905"}]
["    Percent of GDP..............................................................................................................................................................................",{"v":0.06586431406463679,"d":"6.6%"},{"v":0.06312698359332974,"d":"6.3%"},{"v":0.05164138914060712,"d":"5.2%"},{"v":0.047536324336376355,"d":"4.8%"},{"v":0.04715352363960749,"d":"4.7%"},{"v":0.04401919134819079,"d":"4.4%"},{"v":0.04826575706516528,"d":"4.8%"},{"v":0.046875369244705846,"d":"4.7%"},{"v":0.04731960345218026,"d":"4.7%"},{"v":0.04825510831434668,"d":"4.8%"},{"v":0.044020302504545424,"d":"4.4%"}]
[]
["Note: negative figures represent higher receipts or lower outlays."]
["*$500 million or less."]
["¹ Includes outlay and receipt effects."]
["² Includes debt service on all reestimates."]

{"sheet":"Table 2","index":2,"n_rows":38,"n_cols":13,"rows_kept":38,"merged":[[0,0,0,12],[1,0,1,12],[2,2,2,12],[35,0,35,12],[36,0,36,11]]}
["Table 2.  ECONOMIC ASSUMPTIONS1"]
["(Calendar years, Dollar amounts in billions)"]
[null,"Actual","Projections"]
[null,2023,{"$f":"B4+1","v":2024},{"$f":"C4+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034]
[]
["Gross Domestic Product (GDP):"]
["Percent Change, Fourth-Quarter-over-Fourth-Quarter:"]
["Current Dollars..............................................................................................................................................................................",5.9,4.6,4.4,4.1,4.1,4.1,4.2,4.3,4.4,4.4,4.4,4.4]
["Real, Chained (2012) Dollars..............................................................................................................................................................................",3.1,1.9,2.1,2,2,2,2,2.2,2.2,2.2,2.2,2.2]
["Chained Price Index (2012=100)..............................................................................................................................................................................",2.6,2.7,2.2,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1]
[]
["Incomes, Billions of Current Dollars:"]
["Domestic Corporate Profits..............................................................................................................................................................................",2747,2835,2558,2483,2583,2780,2984,3210,3459,3715,3969,4271]
["Employee Compensation..............................................................................................................................................................................",14254,15036,15781,16514,17285,18083,18893,19731,20602,21514,22469,23466]
["Wages and Salaries..............................................................................................................................................................................",11816,12459,13072,13672,14305,14966,15635,16327,17049,17794,18575,19405]
["Other Taxable Income..............................................................................................................................................................................",6429,6700,7073,7440,7788,8183,8572,8960,9383,9788,10276,10771]
[]
["Consumer Price Index (All Urban)2:"]
["Level, Annual Average..............................................................................................................................................................................",304.7,314.6,322.2,329.6,337.2,344.9,352.9,361,369.3,377.8,386.5,395.4]
["Percent Change, Fourth-Quarter-over-Fourth-Quarter..............................................................................................................................................................................",3.2,3.1,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3]
[]
["Unemployment Rate, Civilian, Percent:"]
["Fourth Quarter Level..............................................................................................................................................................................",3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8]
["Annual Average..............................................................................................................................................................................",3.6,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8]
[]
["Federal Pay Raises, January, Percent:"]
["Civilian3..............................................................................................................................................................................",4.6,5.2,2,"NA","NA","NA","NA","NA","NA","NA","NA","NA"]
["Military4..............................................................................................................................................................................",4.6,5.2,4.5,"NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Interest Rates, Percent:"]
["91-Day Treasury Bills5..............................................................................................................................................................................",5.1,5.2,4.3,3.5,3,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
["10-Year Treasury Notes..............................................................................................................................................................................",4,4.3,4.1,4,3.9,3.9,3.8,3.8,3.8,3.8,3.8,3.8]
[]
["    1 Based on information available as of May 28, 2024."]
["    2 Seasonally Adjusted."]
["    3 Overall average increase, including locality pay adjustments; percentages to be proposed for years after 2025 have yet to be determined."]
["    4 Percentages apply to basic pay only; value for 2024 is actual; percentages to be proposed for years after 2025 have yet to be determined."]
["    5 Average rate, secondary market (bank discount basis)."]

{"sheet":"Table 3","index":3,"n_rows":41,"n_cols":12,"rows_kept":41,"merged":[[0,0,0,11],[1,0,1,11],[39,0,39,11],[40,0,40,11]]}
["Table 3.  COMPARISON OF ECONOMIC ASSUMPTIONS"]
["(Calendar Years)"]
[null,2024,{"$f":"B3+1","v":2025},{"$f":"C3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034]
[]
["Real GDP (Fourth-Quarter-over-Fourth-Quarter growth rates):"]
["2025 MSR..............................................................................................................................................................................",1.9,2.1,2,2,2,2,2.2,2.2,2.2,2.2,2.2]
["2025 Budget..............................................................................................................................................................................",1.3,2,2,2,2,2.1,2.2,2.2,2.2,2.2,2.2]
["CBO..............................................................................................................................................................................",1.5,2.2,2.2,2.1,2.1,2.1,2,1.9,1.9,1.8,1.8]
["Blue Chip..............................................................................................................................................................................",1.7,2,2,2,1.9,1.9,1.9,1.9,1.9,1.9,1.9]
["Federal Reserve..............................................................................................................................................................................",2.1,2,2,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8]
[]
["Consumer Price Index (Fourth-Quarter-over-Fourth-Quarter growth rates):"]
[{"$f":"A6","v":"2025 MSR.............................................................................................................................................................................."},3.1,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3]
[{"$f":"A7","v":"2025 Budget.............................................................................................................................................................................."},2.5,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3,2.3]
["CBO..............................................................................................................................................................................",2.5,2.5,2.2,2.2,2.2,2.2,2.2,2.2,2.3,2.3,2.3]
["Blue Chip..............................................................................................................................................................................",3,2.3,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2]
["Federal Reserve1..............................................................................................................................................................................",2.4,2.2,2,2,2,2,2,2,2,2,2]
[]
["Unemployment Rate (annual average):"]
[{"$f":"A13","v":"2025 MSR.............................................................................................................................................................................."},3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8]
[{"$f":"A14","v":"2025 Budget.............................................................................................................................................................................."},4,4,3.9,3.9,3.8,3.8,3.8,3.8,3.8,3.8,3.8]
["CBO..............................................................................................................................................................................",4.2,4.4,4.3,4.4,4.4,4.5,4.5,4.5,4.5,4.5,4.5]
["Blue Chip..............................................................................................................................................................................",4,4.1,3.9,3.9,3.9,4,4,4,4,4,4]
["Federal Reserve2..............................................................................................................................................................................",4,4.1,4,4.1,4.1,4.1,4.1,4.1,4.1,4.1,4.1]
[]
["Interest Rates (annual average):"]
["91-Day Treasury Bills (discount basis):"]
["  2025 MSR..............................................................................................................................................................................",5.2,4.3,3.5,3,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
["  2025 Budget..............................................................................................................................................................................",5.1,4,3.3,3.1,2.9,2.8,2.8,2.7,2.7,2.7,2.7]
["CBO..............................................................................................................................................................................",4.9,3.8,3.1,2.8,2.7,2.7,2.8,2.8,2.8,2.8,2.8]
["Blue Chip..............................................................................................................................................................................",5.2,4.1,3,2.9,2.9,2.8,2.8,2.8,2.8,2.8,2.8]
["10-Year Treasury Notes:"]
[{"$f":"A28","v":"  2025 MSR.............................................................................................................................................................................."},4.3,4.1,4,3.9,3.9,3.8,3.8,3.8,3.8,3.8,3.8]
[{"$f":"A29","v":"  2025 Budget.............................................................................................................................................................................."},4.4,4,3.9,3.8,3.8,3.7,3.7,3.7,3.7,3.7,3.7]
["CBO..............................................................................................................................................................................",4.6,4.6,3.9,3.8,3.8,3.9,4,4.1,4.1,4.1,4.1]
["Blue Chip..............................................................................................................................................................................",4.3,4,3.5,3.6,3.6,3.6,3.6,3.7,3.7,3.7,3.7]
[]
["Sources: Administration; CBO, The Budget and Economic Outlook: 2024 to 2034, February 2024; March 2024 and May 2024 Blue Chip Economic Indicators, Aspen Publishers, Inc.; Federal Reserve Open Market Committee, March 20, 2024."]
["The external forecasts reported are the most current available at the time the MSR forecast was finalized.\nMSR = 2025 Mid-Session Review (forecast date: May 2024)\nBudget = 2025 Budget (forecast date: November 2023)\nCBO = February 2024 Congressional Budget Office economic projections (forecast date: December 2023)\nBlue Chip = May 2024 Blue Chip Consensus forecast (2024-2025) extended with March 2024 Blue Chip Consensus (2026-2034); GDP and CPI growth after 2025 year-over-year; values over 2031-2034 are from 2031-2035 average provided by Blue Chip\nFederal Reserve = Median forecast across Federal Open Market Committee members (March 2024); values over 2027-2034 are from \"longer run\" forecasts"]
["1 PCE inflation"]
["2 Fourth quarter level of unemployment rate"]

{"sheet":"Table 4","index":4,"n_rows":33,"n_cols":14,"rows_kept":33,"merged":[[32,0,32,13]]}
["Table 4. CHANGES IN RECEIPTS"]
["(In billions of dollars)"]
[]
[null,"2024",{"$f":"B4+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
["2025 Budget estimate....................................................................",{"v":5081.546,"d":"5,082"},{"v":5484.948,"d":"5,485"},{"v":5872.742,"d":"5,873"},{"v":6186.239,"d":"6,186"},{"v":6509.624,"d":"6,510"},{"v":6829.921,"d":"6,830"},{"v":7164.446,"d":"7,164"},{"v":7509.456,"d":"7,509"},{"v":7872.871,"d":"7,873"},{"v":8258.096,"d":"8,258"},{"v":8639.191,"d":"8,639"}]
[]
["Changes in current law receipts due to revised"]
["  economic assumptions:"]
["        Individual income taxes.......................................................................................",{"v":0.875,"d":"1"},{"v":10.452,"d":"10"},{"v":19.785,"d":"20"},{"v":29.262,"d":"29"},{"v":41.736,"d":"42"},{"v":51.783,"d":"52"},{"v":55.838,"d":"56"},{"v":62.073,"d":"62"},{"v":67.871,"d":"68"},{"v":72.178,"d":"72"},{"v":79.24,"d":"79"},{"$f":"SUM(C9:G9)","v":{"v":153.018,"d":"153"}},{"$f":"SUM(C9:L9)","v":{"v":490.21799999999996,"d":"490"}}]
["        Corporation income taxes.......................................................................................",{"v":3.402999999999999,"d":"3"},{"v":10.047,"d":"10"},{"v":13.223000000000003,"d":"13"},{"v":12.700000000000003,"d":"13"},{"v":10.645999999999997,"d":"11"},{"v":8.456,"d":"8"},{"v":6.420999999999998,"d":"6"},{"v":5.1270000000000024,"d":"5"},{"v":4.903000000000003,"d":"5"},{"v":5.129000000000002,"d":"5"},{"v":5.562999999999999,"d":"6"},{"$f":"SUM(C10:G10)","v":{"v":55.072,"d":"55"}},{"$f":"SUM(C10:L10)","v":{"v":82.21500000000002,"d":"82"}}]
["        Social insurance and retirement.......................................................................................",{"v":5.737,"d":"6"},{"v":12.766,"d":"13"},{"v":16.101999999999997,"d":"16"},{"v":18.403,"d":"18"},{"v":22.623,"d":"23"},{"v":26.805,"d":"27"},{"v":30.049999999999997,"d":"30"},{"v":32.103,"d":"32"},{"v":33.331,"d":"33"},{"v":33.805,"d":"34"},{"v":36.226,"d":"36"},{"$f":"SUM(C11:G11)","v":{"v":96.69899999999998,"d":"97"}},{"$f":"SUM(C11:L11)","v":{"v":262.214,"d":"262"}}]
["        Other.......................................................................................",{"v":3.109,"d":"3"},{"v":5.714,"d":"6"},{"v":5.601999999999999,"d":"6"},{"v":2.626,"d":"3"},{"v":1.812,"d":"2"},{"v":0.9399999999999996,"d":"1"},{"v":0.9969999999999999,"d":"1"},{"v":-0.7509999999999997,"d":"-1"},{"v":-0.6510000000000009,"d":"-1"},{"v":-0.5990000000000002,"d":"-1"},{"v":-3.414,"d":"-3"},{"$f":"SUM(C12:G12)","v":{"v":16.694,"d":"17"}},{"$f":"SUM(C12:L12)","v":{"v":12.275999999999998,"d":"12"}}]
["            Total, changes due to revised economic assumptions.......................................................................................",{"$f":"SUM(B9:B12)","v":{"v":13.123999999999999,"d":"13"}},{"v":38.979,"d":"39"},{"v":54.711999999999996,"d":"55"},{"v":62.991,"d":"63"},{"v":76.817,"d":"77"},{"v":87.98400000000001,"d":"88"},{"v":93.306,"d":"93"},{"v":98.55199999999999,"d":"99"},{"v":105.45400000000001,"d":"105"},{"v":110.51299999999999,"d":"111"},{"v":117.615,"d":"118"},{"$f":"SUM(C13:G13)","v":{"v":321.48300000000006,"d":"321"}},{"$f":"SUM(C13:L13)","v":{"v":846.9230000000001,"d":"847"}}]
[null," "]
["Changes in current law receipts due to technical"]
["  reestimates:"]
["        Individual income taxes.......................................................................................",{"v":-87.38300000000001,"d":"-87"},{"v":-4.422999999999998,"d":"-4"},{"v":35.994,"d":"36"},{"v":29.680000000000003,"d":"30"},{"v":23.428999999999995,"d":"23"},{"v":14.950000000000003,"d":"15"},{"v":3.4259999999999886,"d":"3"},{"v":-11.324,"d":"-11"},{"v":-19.317000000000004,"d":"-19"},{"v":-26.014999999999993,"d":"-26"},{"v":-25.712000000000003,"d":"-26"},{"$f":"SUM(C17:G17)","v":{"v":99.63000000000001,"d":"100"}},{"$f":"SUM(C17:L17)","v":{"v":20.687999999999995,"d":"21"}}]
["        Corporation income taxes.......................................................................................",{"v":-8.261,"d":"-8"},{"v":21.415,"d":"21"},{"v":30.446,"d":"30"},{"v":35.356,"d":"35"},{"v":26.173,"d":"26"},{"v":2.015,"d":"2"},{"v":-8.82,"d":"-9"},{"v":-15.598,"d":"-16"},{"v":-25.428,"d":"-25"},{"v":-6.52,"d":"-7"},{"v":12.664,"d":"13"},{"$f":"SUM(C18:G18)","v":{"v":115.40500000000002,"d":"115"}},{"$f":"SUM(C18:L18)","v":{"v":71.70300000000002,"d":"72"}}]
["        Social insurance and retirement.......................................................................................",{"v":10.745000000000024,"d":"11"},{"v":6.795000000000025,"d":"7"},{"v":6.7219999999999995,"d":"7"},{"v":5.909999999999999,"d":"6"},{"v":5.2829999999999995,"d":"5"},{"v":4.4590000000000005,"d":"4"},{"v":1.2480000000000002,"d":"1"},{"v":-2.568,"d":"-3"},{"v":-4.2700000000000005,"d":"-4"},{"v":-6.359,"d":"-6"},{"v":-10.418,"d":"-10"},{"$f":"SUM(C19:G19)","v":{"v":29.169000000000022,"d":"29"}},{"$f":"SUM(C19:L19)","v":{"v":6.802000000000021,"d":"7"}}]
["        Other.......................................................................................",{"v":-7.45,"d":"-7"},{"v":5.317,"d":"5"},{"v":-1.448,"d":"-1"},{"v":-6.434,"d":"-6"},{"v":-9.245999999999999,"d":"-9"},{"v":-10.183,"d":"-10"},{"v":-10.394,"d":"-10"},{"v":-10.315,"d":"-10"},{"v":-10.394,"d":"-10"},{"v":-10.526,"d":"-11"},{"v":-11.25,"d":"-11"},{"$f":"SUM(C20:G20)","v":{"v":-21.994,"d":"-22"}},{"$f":"SUM(C20:L20)","v":{"v":-74.87299999999999,"d":"-75"}}]
["            Total, changes due to technical re-estimates.......................................................................................",{"$f":"SUM(B17:B20)","v":{"v":-92.34899999999999,"d":"-92"}},{"v":29.104000000000028,"d":"29"},{"v":71.714,"d":"72"},{"v":64.512,"d":"65"},{"v":45.638999999999996,"d":"46"},{"v":11.241000000000003,"d":"11"},{"v":-14.540000000000012,"d":"-15"},{"v":-39.805,"d":"-40"},{"v":-59.409000000000006,"d":"-59"},{"v":-49.42,"d":"-49"},{"v":-34.716,"d":"-35"},{"$f":"SUM(C21:G21)","v":{"v":222.21000000000006,"d":"222"}},{"$f":"SUM(C21:L21)","v":{"v":24.32000000000003,"d":"24"}}]
[]
["Changes in current law receipts due to enacted legislation/1 .......................................................................................",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C23:G23)","v":0},{"$f":"SUM(C23:L23)","v":0}]
[]
["Changes in proposals due to enacted legislation and economic"]
["    and technical revisions.......................................................................................",{"v":-1.23,"d":"-1"},{"v":8.615,"d":"9"},{"v":12.213,"d":"12"},{"v":18.555,"d":"19"},{"v":19.84,"d":"20"},{"v":7.137,"d":"7"},{"v":-2.296,"d":"-2"},{"v":-4.71,"d":"-5"},{"v":-4.022,"d":"-4"},{"v":1.335,"d":"1"},{"v":10.763,"d":"11"},{"$f":"SUM(C26:G26)","v":{"v":66.36,"d":"66"}},{"$f":"SUM(C26:L26)","v":{"v":67.42999999999999,"d":"67"}}]
["            Total, changes in proposals  .......................................................................................",{"$f":"B26","v":{"v":-1.23,"d":"-1"}},{"v":8.615,"d":"9"},{"v":12.213,"d":"12"},{"v":18.555,"d":"19"},{"v":19.84,"d":"20"},{"v":7.137,"d":"7"},{"v":-2.296,"d":"-2"},{"v":-4.71,"d":"-5"},{"v":-4.022,"d":"-4"},{"v":1.335,"d":"1"},{"v":10.763,"d":"11"},{"$f":"SUM(C27:G27)","v":{"v":66.36,"d":"66"}},{"$f":"SUM(C27:L27)","v":{"v":67.42999999999999,"d":"67"}}]
[]
["                  Total change in receipts.....................................................................................................................................",{"$f":"B13+B21+B23+B27","v":{"v":-80.455,"d":"-80"}},{"v":76.69800000000002,"d":"77"},{"v":138.63899999999998,"d":"139"},{"v":146.058,"d":"146"},{"v":142.296,"d":"142"},{"v":106.36200000000001,"d":"106"},{"v":76.46999999999998,"d":"76"},{"v":54.03699999999999,"d":"54"},{"v":42.023,"d":"42"},{"v":62.42799999999999,"d":"62"},{"v":93.662,"d":"94"},{"$f":"SUM(C29:G29)","v":{"v":610.053,"d":"610"}},{"$f":"SUM(C29:L29)","v":{"v":938.6730000000001,"d":"939"}}]
["2025 Mid-Session estimate.......................................................................................",{"$f":"B5+B29","v":{"v":5001.091,"d":"5,001"}},{"v":5561.646000000001,"d":"5,562"},{"v":6011.381,"d":"6,011"},{"v":6332.297,"d":"6,332"},{"v":6651.92,"d":"6,652"},{"v":6936.283,"d":"6,936"},{"v":7240.916,"d":"7,241"},{"v":7563.493,"d":"7,563"},{"v":7914.894,"d":"7,915"},{"v":8320.524,"d":"8,321"},{"v":8732.853000000001,"d":"8,733"}]
[]
["*  $500 million or less."]
["1/ The Further Consolidated Appropriations Act, 2024 (Public Law 118-47) reduced receipts by $127 billion, due to a rescission of $20.2 billion in enforcement resources that were provided to the Internal Revenue Service in the Inflation Reduction Act. However, this rescission and the related revenue effects were assumed in the Budget’s adjusted baseline, so there is no net effect on total receipts. "]

{"sheet":"Table 5","index":5,"n_rows":35,"n_cols":14,"rows_kept":35}
["Table 5. CHANGES IN OUTLAYS"]
["(In billions of dollars)"]
[null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
[]
["2025 Budget estimate.............................................................................................................................",{"v":6940.904,"d":"6,941"},{"v":7265.963,"d":"7,266"},{"v":7419.392,"d":"7,419"},{"v":7696.576,"d":"7,697"},{"v":8082.512,"d":"8,083"},{"v":8312.842,"d":"8,313"},{"v":8804.927,"d":"8,805"},{"v":9123.383,"d":"9,123"},{"v":9543.911,"d":"9,544"},{"v":10059.54,"d":"10,060"},{"v":10315.72,"d":"10,316"}]
[]
["    Changes due to enacted legislation:"]
["Consolidated Appropriations Act, 2024 Further Consolidated Appropriations Act, 2024 ",{"v":3.5330000000000283,"d":"4"},{"v":7.107999999999917,"d":"7"},{"v":1.2040000000000737,"d":"1"},{"v":0.14599999999998364,"d":"0"},{"v":-0.731,"d":"-1"},{"v":-1.3810000000000136,"d":"-1"},{"v":-0.7390000000000132,"d":"-1"},{"v":1.179000000000019,"d":"1"},{"v":1.9330000000000545,"d":"2"},{"v":2.6140000000000256,"d":"3"},{"v":2.272000000000038,"d":"2"},{"v":6.34599999999996,"d":"6"},{"v":13.605000000000084,"d":"14"}]
["Making emergency supplemental appropriations for the fiscal year ending September 30, 2024, and for other purposes",{"v":-15.685579441184599,"d":"-16"},{"v":17.37247869527035,"d":"17"},{"v":0.802180966368683,"d":"1"},{"v":1.2394077560351282,"d":"1"},{"v":-0.7948417387075177,"d":"-1"},{"v":-0.17891540975859477,"d":"-0"},{"v":-0.21599999999999997,"d":"-0"},{"v":-0.24499999999999994,"d":"-0"},{"v":-0.21700000000000003,"d":"-0"},{"v":-0.198,"d":"-0"},{"v":-0.103,"d":"-0"},{"v":18.440310269208048,"d":"18"},{"v":17.461310269208045,"d":"17"}]
["        Debt service..............................................................................................................................................................................",{"v":-0.1644061709700655,"d":"-0"},{"v":-0.028356514612228878,"d":"-0"},{"v":0.5193884777610347,"d":"1"},{"v":0.5038679207231415,"d":"1"},{"v":0.4863613480064963,"d":"0"},{"v":0.4537944476655033,"d":"0"},{"v":0.42792424195945694,"d":"0"},{"v":0.4404202976044058,"d":"0"},{"v":0.494611926681129,"d":"0"},{"v":0.5730965727910083,"d":"1"},{"v":0.660846170314929,"d":"1"},{"v":1.9350556795439469,"d":"2"},{"v":4.531954888894877,"d":"5"}]
["            Subtotal, enacted legislation……………………………….........................................................................................",{"v":-12.316985612154637,"d":"-12"},{"v":24.452122180658037,"d":"24"},{"v":2.5255694441297916,"d":"3"},{"v":1.8892756767582535,"d":"2"},{"v":-1.0394803907010213,"d":"-1"},{"v":-1.106120962093105,"d":"-1"},{"v":-0.5270757580405563,"d":"-1"},{"v":1.3744202976044249,"d":"1"},{"v":2.2106119266811834,"d":"2"},{"v":2.989096572791034,"d":"3"},{"v":2.829846170314967,"d":"3"},{"v":26.721365948751956,"d":"27"},{"v":35.598265158103004,"d":"36"}]
["    Changes due to reestimates:"]
["        Discretionary appropriations:"]
["            Defense programs..............................................................................................................................................................................",{"v":-39.40063186705006,"d":"-39"},{"v":-7.934389415980798,"d":"-8"},{"v":13.757535476706085,"d":"14"},{"v":13.089240466270269,"d":"13"},{"v":12.760503971960798,"d":"13"},{"v":5.5364848186508135,"d":"6"},{"v":7.032000000000035,"d":"7"},{"v":1.0629999999999336,"d":"1"},{"v":0.3269999999999791,"d":"0"},{"v":0.1460000000000009,"d":"0"},{"v":-0.03199999999998181,"d":"-0"},{"v":37.20937531760717,"d":"37"},{"v":45.74537531760713,"d":"46"}]
["            Non-defense programs..............................................................................................................................................................................",{"v":-5.201788691765435,"d":"-5"},{"v":5.904910720710385,"d":"6"},{"v":7.503283556925187,"d":"8"},{"v":2.991351777694559,"d":"3"},{"v":2.9393377667467036,"d":"3"},{"v":2.550430591107797,"d":"3"},{"v":0.5380000000000073,"d":"1"},{"v":-0.3250000000001092,"d":"-0"},{"v":-0.4770000000000546,"d":"-0"},{"v":-0.599999999999931,"d":"-1"},{"v":-0.24700000000008004,"d":"-0"},{"v":21.889314413184632,"d":"22"},{"v":20.778314413184464,"d":"21"}]
["                Subtotal, discretionary appropriations.......................................................................................",{"v":-44.602420558815496,"d":"-45"},{"v":-2.029478695270413,"d":"-2"},{"v":21.26081903363127,"d":"21"},{"v":16.080592243964826,"d":"16"},{"v":15.699841738707502,"d":"16"},{"v":8.08691540975861,"d":"8"},{"v":7.570000000000042,"d":"8"},{"v":0.7379999999998244,"d":"1"},{"v":-0.15000000000007552,"d":"-0"},{"v":-0.4539999999999301,"d":"-0"},{"v":-0.27900000000006187,"d":"-0"},{"v":59.0986897307918,"d":"59"},{"v":66.52368973079159,"d":"67"}]
["Medicaid",{"v":46.11,"d":"46"},{"v":54.14,"d":"54"},{"v":58.193,"d":"58"},{"v":65.339,"d":"65"},{"v":66.082,"d":"66"},{"v":75.479,"d":"75"},{"v":79.598,"d":"80"},{"v":83.049,"d":"83"},{"v":88.102,"d":"88"},{"v":93.278,"d":"93"},{"v":101.158,"d":"101"},{"v":319.233,"d":"319"},{"v":764.418,"d":"764"}]
["Refundable Premium Tax Credit & Cost-Sharing Reductions",{"v":16.911,"d":"17"},{"v":24.47,"d":"24"},{"v":27.508,"d":"28"},{"v":29.468,"d":"29"},{"v":32.004,"d":"32"},{"v":33.705,"d":"34"},{"v":34.698,"d":"35"},{"v":36.043,"d":"36"},{"v":37.629,"d":"38"},{"v":39.851,"d":"40"},{"v":42.048,"d":"42"},{"v":147.15499999999997,"d":"147"},{"v":337.424,"d":"337"}]
["Medicare",{"v":11.173,"d":"11"},{"v":17.82,"d":"18"},{"v":14.755,"d":"15"},{"v":19.121,"d":"19"},{"v":24.836,"d":"25"},{"v":22.997,"d":"23"},{"v":27.986,"d":"28"},{"v":31.224,"d":"31"},{"v":34.537,"d":"35"},{"v":24.323,"d":"24"},{"v":80.661,"d":"81"},{"v":99.529,"d":"100"},{"v":298.26,"d":"298"}]
["Income security for veterans",{"v":2.066,"d":"2"},{"v":20.247,"d":"20"},{"v":22.564,"d":"23"},{"v":25.653,"d":"26"},{"v":29.353,"d":"29"},{"v":26.751,"d":"27"},{"v":30.383,"d":"30"},{"v":31.511,"d":"32"},{"v":32.071,"d":"32"},{"v":35.672,"d":"36"},{"v":34.099,"d":"34"},{"v":124.56800000000001,"d":"125"},{"v":288.30400000000003,"d":"288"}]
["SNAP",{"v":-18.076,"d":"-18"},{"v":-10.298,"d":"-10"},{"v":-12.99,"d":"-13"},{"v":-13.667,"d":"-14"},{"v":-14.49,"d":"-14"},{"v":-15.263,"d":"-15"},{"v":-16.055,"d":"-16"},{"v":-17.063,"d":"-17"},{"v":-17.995,"d":"-18"},{"v":-19.006,"d":"-19"},{"v":-20.039,"d":"-20"},{"v":-66.708,"d":"-67"},{"v":-156.86599999999999,"d":"-157"}]
["Social Security",{"v":2.456,"d":"2"},{"v":8.719,"d":"9"},{"v":10.836,"d":"11"},{"v":11.621,"d":"12"},{"v":11.078,"d":"11"},{"v":8.613,"d":"9"},{"v":8.059,"d":"8"},{"v":8.947,"d":"9"},{"v":10.461,"d":"10"},{"v":12.542,"d":"13"},{"v":14.986,"d":"15"},{"v":50.867000000000004,"d":"51"},{"v":105.86200000000001,"d":"106"}]
["Unemployment compensation",{"v":-11.907,"d":"-12"},{"v":-8.422,"d":"-8"},{"v":-6.629,"d":"-7"},{"v":-7.887,"d":"-8"},{"v":-8.516,"d":"-9"},{"v":-4.8,"d":"-5"},{"v":-6.011,"d":"-6"},{"v":-6.3,"d":"-6"},{"v":-6.496,"d":"-6"},{"v":-6.764,"d":"-7"},{"v":-7.07,"d":"-7"},{"v":-36.254,"d":"-36"},{"v":-68.89500000000001,"d":"-69"}]
["FDIC",{"v":-2.593,"d":"-3"},{"v":-28.977,"d":"-29"},{"v":-0.291,"d":"-0"},{"v":2.582,"d":"3"},{"v":-3.981,"d":"-4"},{"v":-7.56,"d":"-8"},{"v":-8.005,"d":"-8"},{"v":-3.359,"d":"-3"},{"v":-1.386,"d":"-1"},{"v":7.71,"d":"8"},{"v":-8.332,"d":"-8"},{"v":-38.227000000000004,"d":"-38"},{"v":-51.59900000000001,"d":"-52"}]
["Veterans' readjustment benefits",{"v":0.849,"d":"1"},{"v":2.179,"d":"2"},{"v":2.723,"d":"3"},{"v":3.229,"d":"3"},{"v":3.474,"d":"3"},{"v":3.228,"d":"3"},{"v":3.656,"d":"4"},{"v":3.899,"d":"4"},{"v":4.131,"d":"4"},{"v":4.363,"d":"4"},{"v":4.597,"d":"5"},{"v":14.833,"d":"15"},{"v":35.479,"d":"35"}]
["        Other……………………………………................................................................................................................................................................................",{"v":-65.2,"d":"-65"},{"v":52.132,"d":"52"},{"v":32.761,"d":"33"},{"v":15.247,"d":"15"},{"v":14.271,"d":"14"},{"v":7.026,"d":"7"},{"v":13.443,"d":"13"},{"v":19.355,"d":"19"},{"v":21.67,"d":"22"},{"v":10.852,"d":"11"},{"v":14.79,"d":"15"},{"v":121.437,"d":"121"},{"v":201.54699999999997,"d":"202"}]
["        Net interest1 …………………………………………….........................................................................................",{"v":8.834406170970066,"d":"9"},{"v":18.89935651461223,"d":"19"},{"v":20.125611522238966,"d":"20"},{"v":2.107132079276859,"d":"2"},{"v":-13.590361348006496,"d":"-14"},{"v":8.109205552334497,"d":"8"},{"v":22.870075758040542,"d":"23"},{"v":35.916579702395595,"d":"36"},{"v":46.82138807331887,"d":"47"},{"v":57.080903427208995,"d":"57"},{"v":63.116153829685075,"d":"63"},{"v":35.65094432045605,"d":"36"},{"v":261.45604511110514,"d":"261"}]
["            Subtotal, reestimates …………………………........................................................................................",{"v":-53.979014387845424,"d":"-54"},{"v":148.8798778193418,"d":"149"},{"v":190.81643055587026,"d":"191"},{"v":168.89372432324168,"d":"169"},{"v":156.220480390701,"d":"156"},{"v":166.3721209620931,"d":"166"},{"v":198.1920757580406,"d":"198"},{"v":223.96057970239542,"d":"224"},{"v":249.39538807331883,"d":"249"},{"v":259.4479034272091,"d":"259"},{"v":319.73515382968503,"d":"320"},{"v":831.182634051248,"d":"831"},{"v":2081.913734841897,"d":"2,082"}]
[]
["Total change in outlays ………………………………….........................................................................................",{"v":-66.29600000000028,"d":"-66"},{"v":173.33200000000033,"d":"173"},{"v":193.34200000000055,"d":"193"},{"v":170.78300000000036,"d":"171"},{"v":155.18099999999959,"d":"155"},{"v":165.26599999999962,"d":"165"},{"v":197.66500000000087,"d":"198"},{"v":225.33500000000095,"d":"225"},{"v":251.60599999999977,"d":"252"},{"v":262.4369999999999,"d":"262"},{"v":322.5650000000005,"d":"323"},{"v":857.9040000000005,"d":"858"},{"v":2117.5120000000024,"d":"2,118"}]
[]
["Mid-Session Review estimate …………………………………….......................................................................................",{"v":6874.608,"d":"6,875"},{"v":7439.295,"d":"7,439"},{"v":7612.734,"d":"7,613"},{"v":7867.359,"d":"7,867"},{"v":8237.693,"d":"8,238"},{"v":8478.108,"d":"8,478"},{"v":9002.592,"d":"9,003"},{"v":9348.718,"d":"9,349"},{"v":9795.517,"d":"9,796"},{"v":10321.977,"d":"10,322"},{"v":10638.285,"d":"10,638"}]
[]
["*$500 million or less."]
["/1 Includes debt service on all reestimates."]

{"sheet":"S-1","index":6,"n_rows":26,"n_cols":15,"rows_kept":26}
[" Table S-1.  Budget Totals "]
["(In billions of dollars and as a percent of GDP)"]
[{"$nulls":13},"Totals"]
[null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
[]
["Budget totals in billions of bollars:"]
["        Receipts.......................................................................................",{"v":4440.947,"d":"4,441"},{"v":5001.091,"d":"5,001"},{"v":5561.646,"d":"5,562"},{"v":6011.381,"d":"6,011"},{"v":6332.297,"d":"6,332"},{"v":6651.92,"d":"6,652"},{"v":6936.283,"d":"6,936"},{"v":7240.916,"d":"7,241"},{"v":7563.493,"d":"7,563"},{"v":7914.894,"d":"7,915"},{"v":8320.524,"d":"8,321"},{"v":8732.853,"d":"8,733"},{"v":31493.527,"d":"31,494"},{"v":71266.207,"d":"71,266"}]
["        Outlays.......................................................................................",{"v":6134.672,"d":"6,135"},{"v":6874.608,"d":"6,875"},{"v":7439.295,"d":"7,439"},{"v":7612.734,"d":"7,613"},{"v":7867.359,"d":"7,867"},{"v":8237.693,"d":"8,238"},{"v":8478.108,"d":"8,478"},{"v":9002.592,"d":"9,003"},{"v":9348.718,"d":"9,349"},{"v":9795.517,"d":"9,796"},{"v":10321.977,"d":"10,322"},{"v":10638.285,"d":"10,638"},{"v":39635.189,"d":"39,635"},{"v":88742.278,"d":"88,742"}]
["            Deficit.......................................................................................",{"v":1693.725,"d":"1,694"},{"v":1873.517,"d":"1,874"},{"v":1877.649,"d":"1,878"},{"v":1601.353,"d":"1,601"},{"v":1535.062,"d":"1,535"},{"v":1585.773,"d":"1,586"},{"v":1541.825,"d":"1,542"},{"v":1761.676,"d":"1,762"},{"v":1785.225,"d":"1,785"},{"v":1880.623,"d":"1,881"},{"v":2001.453,"d":"2,001"},{"v":1905.432,"d":"1,905"},{"v":8141.662,"d":"8,142"},{"v":17476.071,"d":"17,476"}]
[]
["    Debt held by the public.......................................................................................",{"v":26235.602,"d":"26,236"},{"v":28201.275,"d":"28,201"},{"v":30102.404,"d":"30,102"},{"v":31797.553,"d":"31,798"},{"v":33445.551,"d":"33,446"},{"v":35109.768,"d":"35,110"},{"v":36710.072,"d":"36,710"},{"v":38532.056,"d":"38,532"},{"v":40368.948,"d":"40,369"},{"v":42289.043,"d":"42,289"},{"v":44327.185,"d":"44,327"},{"v":46272.162,"d":"46,272"}]
["    Debt held by the public net of financial assets.......................................................................................",{"v":23727.755,"d":"23,728"},{"v":25601.739,"d":"25,602"},{"v":27483.363,"d":"27,483"},{"v":29088.933,"d":"29,089"},{"v":30624.265,"d":"30,624"},{"v":32210.279,"d":"32,210"},{"v":33752.394,"d":"33,752"},{"v":35515.701,"d":"35,516"},{"v":37302.482,"d":"37,302"},{"v":39183.105,"d":"39,183"},{"v":41184.557,"d":"41,185"},{"v":43089.981,"d":"43,090"}]
[]
["Gross domestic product (GDP).......................................................................................",{"v":26973.8,"d":"26,974"},{"v":28445.1,"d":"28,445"},{"v":29744,"d":"29,744"},{"v":31009.1,"d":"31,009"},{"v":32292.4,"d":"32,292"},{"v":33630,"d":"33,630"},{"v":35026.2,"d":"35,026"},{"v":36499.5,"d":"36,500"},{"v":38084.5,"d":"38,085"},{"v":39743,"d":"39,743"},{"v":41476.5,"d":"41,477"},{"v":43285.3,"d":"43,285"}]
[]
["Budget totals as a percent of GDP:"]
["        Receipts.......................................................................................",{"v":0.165,"d":"16.5%"},{"v":0.176,"d":"17.6%"},{"v":0.187,"d":"18.7%"},{"v":0.194,"d":"19.4%"},{"v":0.196,"d":"19.6%"},{"v":0.198,"d":"19.8%"},{"v":0.198,"d":"19.8%"},{"v":0.198,"d":"19.8%"},{"v":0.199,"d":"19.9%"},{"v":0.199,"d":"19.9%"},{"v":0.201,"d":"20.1%"},{"v":0.202,"d":"20.2%"},{"v":0.195,"d":"19.5%"},{"v":0.197,"d":"19.7%"}]
["        Outlays.......................................................................................",{"v":0.227,"d":"22.7%"},{"v":0.242,"d":"24.2%"},{"v":0.25,"d":"25.0%"},{"v":0.245,"d":"24.5%"},{"v":0.244,"d":"24.4%"},{"v":0.245,"d":"24.5%"},{"v":0.242,"d":"24.2%"},{"v":0.247,"d":"24.7%"},{"v":0.245,"d":"24.5%"},{"v":0.246,"d":"24.6%"},{"v":0.249,"d":"24.9%"},{"v":0.246,"d":"24.6%"},{"v":0.245,"d":"24.5%"},{"v":0.246,"d":"24.6%"}]
["            Deficit.......................................................................................",{"v":0.063,"d":"6.3%"},{"v":0.066,"d":"6.6%"},{"v":0.063,"d":"6.3%"},{"v":0.052,"d":"5.2%"},{"v":0.048,"d":"4.8%"},{"v":0.047,"d":"4.7%"},{"v":0.044,"d":"4.4%"},{"v":0.048,"d":"4.8%"},{"v":0.047,"d":"4.7%"},{"v":0.047,"d":"4.7%"},{"v":0.048,"d":"4.8%"},{"v":0.044,"d":"4.4%"},{"v":0.051,"d":"5.1%"},{"v":0.049,"d":"4.9%"}]
[]
["        Debt held by the public.......................................................................................",{"v":0.973,"d":"97.3%"},{"v":0.991,"d":"99.1%"},{"v":1.012,"d":"101.2%"},{"v":1.025,"d":"102.5%"},{"v":1.036,"d":"103.6%"},{"v":1.044,"d":"104.4%"},{"v":1.048,"d":"104.8%"},{"v":1.056,"d":"105.6%"},{"v":1.06,"d":"106.0%"},{"v":1.064,"d":"106.4%"},{"v":1.069,"d":"106.9%"},{"v":1.069,"d":"106.9%"}]
["        Debt held by the public net of financial assets.......................................................................................",{"v":0.88,"d":"88.0%"},{"v":0.9,"d":"90.0%"},{"v":0.924,"d":"92.4%"},{"v":0.938,"d":"93.8%"},{"v":0.948,"d":"94.8%"},{"v":0.958,"d":"95.8%"},{"v":0.964,"d":"96.4%"},{"v":0.973,"d":"97.3%"},{"v":0.979,"d":"97.9%"},{"v":0.986,"d":"98.6%"},{"v":0.993,"d":"99.3%"},{"v":0.995,"d":"99.5%"}]
[]
["Memorandum, real net interest:"]
["    Real net interest in billions of dollars.......................................................................................",{"v":-450.013,"d":"-450"},{"v":226.74,"d":"227"},{"v":279.392,"d":"279"},{"v":387.347,"d":"387"},{"v":408.404,"d":"408"},{"v":420.239,"d":"420"},{"v":458.433,"d":"458"},{"v":491.058,"d":"491"},{"v":527.428,"d":"527"},{"v":563.249,"d":"563"},{"v":591.314,"d":"591"},{"v":611.536,"d":"612"},{"v":1953.815,"d":"1,954"},{"v":4738.4,"d":"4,738"}]
["    Real net interest as a percent of GDP.......................................................................................",{"v":-0.017,"d":"-1.7%"},{"v":0.008,"d":"0.8%"},{"v":0.009,"d":"0.9%"},{"v":0.012,"d":"1.2%"},{"v":0.013,"d":"1.3%"},{"v":0.012,"d":"1.2%"},{"v":0.013,"d":"1.3%"},{"v":0.013,"d":"1.3%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.012,"d":"1.2%"},{"v":0.013,"d":"1.3%"}]

{"sheet":"S-2","index":7,"n_rows":44,"n_cols":15,"rows_kept":44}
["Table S-2.  Baseline by Category "]
["(In billions of dollars)"]
[{"$nulls":13},"Totals"]
[null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
[]
["Outlays:"]
["    Discretionary programs:"]
["        Defense ..............................................................................................................................................................................",{"v":806.191,"d":"806"},{"v":839.515,"d":"840"},{"v":900.934,"d":"901"},{"v":921.871,"d":"922"},{"v":938.316,"d":"938"},{"v":952.281,"d":"952"},{"v":963.564,"d":"964"},{"v":978.718,"d":"979"},{"v":998.843,"d":"999"},{"v":1022.322,"d":"1,022"},{"v":1046.131,"d":"1,046"},{"v":1070.247,"d":"1,070"},{"v":4676.966,"d":"4,677"},{"v":9793.227,"d":"9,793"}]
["        Non-defense ..............................................................................................................................................................................",{"v":911.941,"d":"912"},{"v":975.588,"d":"976"},{"v":1023.837,"d":"1,024"},{"v":1011.736,"d":"1,012"},{"v":1016.124,"d":"1,016"},{"v":1017.687,"d":"1,018"},{"v":1028.113,"d":"1,028"},{"v":1047.143,"d":"1,047"},{"v":1067.049,"d":"1,067"},{"v":1090.11,"d":"1,090"},{"v":1115.241,"d":"1,115"},{"v":1139.415,"d":"1,139"},{"v":5097.497,"d":"5,097"},{"v":10556.455,"d":"10,556"}]
["            Subtotal, discretionary programs.......................................................................................",{"v":1718.132,"d":"1,718"},{"v":1815.103,"d":"1,815"},{"v":1924.771,"d":"1,925"},{"v":1933.607,"d":"1,934"},{"v":1954.44,"d":"1,954"},{"v":1969.968,"d":"1,970"},{"v":1991.677,"d":"1,992"},{"v":2025.861,"d":"2,026"},{"v":2065.892,"d":"2,066"},{"v":2112.432,"d":"2,112"},{"v":2161.372,"d":"2,161"},{"v":2209.662,"d":"2,210"},{"v":9774.463,"d":"9,774"},{"v":20349.682,"d":"20,350"}]
["    Mandatory programs:"]
["        Social Security..............................................................................................................................................................................",{"v":1347.961,"d":"1,348"},{"v":1453.997,"d":"1,454"},{"v":1551.92,"d":"1,552"},{"v":1647.604,"d":"1,648"},{"v":1741.402,"d":"1,741"},{"v":1835.094,"d":"1,835"},{"v":1927.938,"d":"1,928"},{"v":2025.624,"d":"2,026"},{"v":2127.232,"d":"2,127"},{"v":2231.43,"d":"2,231"},{"v":2338.017,"d":"2,338"},{"v":2446.488,"d":"2,446"},{"v":8703.958,"d":"8,704"},{"v":19872.749,"d":"19,873"}]
["        Medicare..............................................................................................................................................................................",{"v":839.114,"d":"839"},{"v":850.229,"d":"850"},{"v":954.292,"d":"954"},{"v":1011.792,"d":"1,012"},{"v":1094.526,"d":"1,095"},{"v":1243.964,"d":"1,244"},{"v":1199.62,"d":"1,200"},{"v":1363.73,"d":"1,364"},{"v":1454.997,"d":"1,455"},{"v":1569.625,"d":"1,570"},{"v":1810.768,"d":"1,811"},{"v":1847.548,"d":"1,848"},{"v":5504.194,"d":"5,504"},{"v":13550.862,"d":"13,551"}]
["        Medicaid..............................................................................................................................................................................",{"v":615.772,"d":"616"},{"v":618.211,"d":"618"},{"v":640.248,"d":"640"},{"v":680.345,"d":"680"},{"v":726.548,"d":"727"},{"v":767.061,"d":"767"},{"v":815.981,"d":"816"},{"v":864.112,"d":"864"},{"v":918.465,"d":"918"},{"v":977.026,"d":"977"},{"v":1037.251,"d":"1,037"},{"v":1101.024,"d":"1,101"},{"v":3630.183,"d":"3,630"},{"v":8528.061,"d":"8,528"}]
["        Other mandatory programs.......................................................................................",{"v":955.426,"d":"955"},{"v":1224.924,"d":"1,225"},{"v":1084.362,"d":"1,084"},{"v":1098.396,"d":"1,098"},{"v":1079.901,"d":"1,080"},{"v":1080.006,"d":"1,080"},{"v":1133.585,"d":"1,134"},{"v":1201.932,"d":"1,202"},{"v":1230.935,"d":"1,231"},{"v":1279.645,"d":"1,280"},{"v":1342.442,"d":"1,342"},{"v":1330.94,"d":"1,331"},{"v":5476.25,"d":"5,476"},{"v":11862.144,"d":"11,862"}]
["            Subtotal, mandatory programs.......................................................................................",{"v":3758.273,"d":"3,758"},{"v":4147.361,"d":"4,147"},{"v":4230.822,"d":"4,231"},{"v":4438.137,"d":"4,438"},{"v":4642.377,"d":"4,642"},{"v":4926.125,"d":"4,926"},{"v":5077.124,"d":"5,077"},{"v":5455.398,"d":"5,455"},{"v":5731.629,"d":"5,732"},{"v":6057.726,"d":"6,058"},{"v":6528.478,"d":"6,528"},{"v":6726,"d":"6,726"},{"v":23314.585,"d":"23,315"},{"v":53813.816,"d":"53,814"}]
["    Net interest..............................................................................................................................................................................",{"v":658.267,"d":"658"},{"v":898.643,"d":"899"},{"v":991.263,"d":"991"},{"v":1046.797,"d":"1,047"},{"v":1094.215,"d":"1,094"},{"v":1148.46,"d":"1,148"},{"v":1233.03,"d":"1,233"},{"v":1306.752,"d":"1,307"},{"v":1389.628,"d":"1,390"},{"v":1478.023,"d":"1,478"},{"v":1563.241,"d":"1,563"},{"v":1642.357,"d":"1,642"},{"v":5513.765,"d":"5,514"},{"v":12893.766,"d":"12,894"}]
["        Total outlays..............................................................................................................................................................................",{"v":6134.672,"d":"6,135"},{"v":6861.107,"d":"6,861"},{"v":7146.856,"d":"7,147"},{"v":7418.541,"d":"7,419"},{"v":7691.032,"d":"7,691"},{"v":8044.553,"d":"8,045"},{"v":8301.831,"d":"8,302"},{"v":8788.011,"d":"8,788"},{"v":9187.149,"d":"9,187"},{"v":9648.181,"d":"9,648"},{"v":10253.091,"d":"10,253"},{"v":10578.019,"d":"10,578"},{"v":38602.813,"d":"38,603"},{"v":87057.264,"d":"87,057"}]
["Receipts:"]
["    Individual income taxes..............................................................................................................................................................................",{"v":2176.481,"d":"2,176"},{"v":2423.339,"d":"2,423"},{"v":2645.043,"d":"2,645"},{"v":2970.471,"d":"2,970"},{"v":3204.293,"d":"3,204"},{"v":3390.367,"d":"3,390"},{"v":3562.867,"d":"3,563"},{"v":3717.651,"d":"3,718"},{"v":3898.882,"d":"3,899"},{"v":4103.75,"d":"4,104"},{"v":4311.546,"d":"4,312"},{"v":4539.632,"d":"4,540"},{"v":15773.041,"d":"15,773"},{"v":36344.502,"d":"36,345"}]
["    Corporation income taxes..............................................................................................................................................................................",{"v":419.584,"d":"420"},{"v":514.644,"d":"515"},{"v":498.452,"d":"498"},{"v":496.757,"d":"497"},{"v":488.069,"d":"488"},{"v":490.914,"d":"491"},{"v":493.441,"d":"493"},{"v":491.618,"d":"492"},{"v":501.578,"d":"502"},{"v":529.663,"d":"530"},{"v":557.38,"d":"557"},{"v":588.436,"d":"588"},{"v":2467.633,"d":"2,468"},{"v":5136.308,"d":"5,136"}]
["    Social insurance and retirement receipts:"]
["        Social Security payroll taxes ..............................................................................................................................................................................",{"v":1193.755,"d":"1,194"},{"v":1258.994,"d":"1,259"},{"v":1306.892,"d":"1,307"},{"v":1366.82,"d":"1,367"},{"v":1424.424,"d":"1,424"},{"v":1496.508,"d":"1,497"},{"v":1555.234,"d":"1,555"},{"v":1620.088,"d":"1,620"},{"v":1685.139,"d":"1,685"},{"v":1749.249,"d":"1,749"},{"v":1839.312,"d":"1,839"},{"v":1909.44,"d":"1,909"},{"v":7149.878,"d":"7,150"},{"v":15953.106,"d":"15,953"}]
["        Medicare payroll taxes ..............................................................................................................................................................................",{"v":357.762,"d":"358"},{"v":386.853,"d":"387"},{"v":399.514,"d":"400"},{"v":417.7,"d":"418"},{"v":436.468,"d":"436"},{"v":460.127,"d":"460"},{"v":480.218,"d":"480"},{"v":502.186,"d":"502"},{"v":524.522,"d":"525"},{"v":546.973,"d":"547"},{"v":577.547,"d":"578"},{"v":601.451,"d":"601"},{"v":2194.027,"d":"2,194"},{"v":4946.706,"d":"4,947"}]
["        Unemployment insurance..............................................................................................................................................................................",{"v":49.404,"d":"49"},{"v":49.428,"d":"49"},{"v":52.876,"d":"53"},{"v":55.734,"d":"56"},{"v":57.96,"d":"58"},{"v":60.133,"d":"60"},{"v":62.415,"d":"62"},{"v":64.503,"d":"65"},{"v":65.564,"d":"66"},{"v":68.03,"d":"68"},{"v":69.714,"d":"70"},{"v":72.484,"d":"72"},{"v":289.118,"d":"289"},{"v":629.413,"d":"629"}]
["        Other retirement..............................................................................................................................................................................",{"v":13.535,"d":"14"},{"v":13.712,"d":"14"},{"v":14.441,"d":"14"},{"v":15.055,"d":"15"},{"v":15.656,"d":"16"},{"v":16.295,"d":"16"},{"v":16.935,"d":"17"},{"v":17.592,"d":"18"},{"v":18.441,"d":"18"},{"v":19.166,"d":"19"},{"v":20.071,"d":"20"},{"v":20.838,"d":"21"},{"v":78.382,"d":"78"},{"v":174.49,"d":"174"}]
["    Excise taxes...............................................................................................................................................................................",{"v":75.802,"d":"76"},{"v":89.233,"d":"89"},{"v":102.468,"d":"102"},{"v":98.453,"d":"98"},{"v":98.409,"d":"98"},{"v":97.308,"d":"97"},{"v":98.965,"d":"99"},{"v":101.101,"d":"101"},{"v":100.466,"d":"100"},{"v":101.059,"d":"101"},{"v":101.735,"d":"102"},{"v":101.184,"d":"101"},{"v":495.603,"d":"496"},{"v":1001.148,"d":"1,001"}]
["    Estate and gift taxes..............................................................................................................................................................................",{"v":33.668,"d":"34"},{"v":32.478,"d":"32"},{"v":35.561,"d":"36"},{"v":37.952,"d":"38"},{"v":51.368,"d":"51"},{"v":53.711,"d":"54"},{"v":56.158,"d":"56"},{"v":59.891,"d":"60"},{"v":62.899,"d":"63"},{"v":68.303,"d":"68"},{"v":73.784,"d":"74"},{"v":76.503,"d":"77"},{"v":234.75,"d":"235"},{"v":576.13,"d":"576"}]
["    Customs duties..............................................................................................................................................................................",{"v":80.338,"d":"80"},{"v":76.805,"d":"77"},{"v":63.079,"d":"63"},{"v":54.423,"d":"54"},{"v":54.088,"d":"54"},{"v":53.487,"d":"53"},{"v":53.987,"d":"54"},{"v":55.02,"d":"55"},{"v":56.383,"d":"56"},{"v":47.646,"d":"48"},{"v":48.856,"d":"49"},{"v":50.11,"d":"50"},{"v":279.064,"d":"279"},{"v":537.079,"d":"537"}]
["    Deposits of earnings, Federal Reserve System..............................................................................................................................................................................",{"v":0.581,"d":"1"},{"v":1.763,"d":"2"},0,0,{"v":20.888,"d":"21"},{"v":35.419,"d":"35"},{"v":46.842,"d":"47"},{"v":57.617,"d":"58"},{"v":67.683,"d":"68"},{"v":76.335,"d":"76"},{"v":82.691,"d":"83"},{"v":88.21,"d":"88"},{"v":103.149,"d":"103"},{"v":475.685,"d":"476"}]
["    Other miscellaneous receipts..............................................................................................................................................................................",{"v":40.037,"d":"40"},{"v":37.259,"d":"37"},{"v":36.425,"d":"36"},{"v":39.301,"d":"39"},{"v":41.028,"d":"41"},{"v":44.332,"d":"44"},{"v":48.311,"d":"48"},{"v":52.444,"d":"52"},{"v":56.428,"d":"56"},{"v":59.397,"d":"59"},{"v":62.018,"d":"62"},{"v":63.917,"d":"64"},{"v":209.397,"d":"209"},{"v":503.601,"d":"504"}]
["        Total receipts..............................................................................................................................................................................",{"v":4440.947,"d":"4,441"},{"v":4884.508,"d":"4,885"},{"v":5154.751,"d":"5,155"},{"v":5552.666,"d":"5,553"},{"v":5892.651,"d":"5,893"},{"v":6198.601,"d":"6,199"},{"v":6475.373,"d":"6,475"},{"v":6739.711,"d":"6,740"},{"v":7037.985,"d":"7,038"},{"v":7369.571,"d":"7,370"},{"v":7744.654,"d":"7,745"},{"v":8112.205,"d":"8,112"},{"v":29274.042,"d":"29,274"},{"v":66278.168,"d":"66,278"}]
[]
["Deficit..............................................................................................................................................................................",{"v":1693.725,"d":"1,694"},{"v":1976.599,"d":"1,977"},{"v":1992.105,"d":"1,992"},{"v":1865.875,"d":"1,866"},{"v":1798.381,"d":"1,798"},{"v":1845.952,"d":"1,846"},{"v":1826.458,"d":"1,826"},{"v":2048.3,"d":"2,048"},{"v":2149.164,"d":"2,149"},{"v":2278.61,"d":"2,279"},{"v":2508.437,"d":"2,508"},{"v":2465.814,"d":"2,466"},{"v":9328.771,"d":"9,329"},{"v":20779.096,"d":"20,779"}]
[]
["    Net interest..............................................................................................................................................................................",{"v":658.267,"d":"658"},{"v":898.643,"d":"899"},{"v":991.263,"d":"991"},{"v":1046.797,"d":"1,047"},{"v":1094.215,"d":"1,094"},{"v":1148.46,"d":"1,148"},{"v":1233.03,"d":"1,233"},{"v":1306.752,"d":"1,307"},{"v":1389.628,"d":"1,390"},{"v":1478.023,"d":"1,478"},{"v":1563.241,"d":"1,563"},{"v":1642.357,"d":"1,642"},{"v":5513.765,"d":"5,514"},{"v":12893.766,"d":"12,894"}]
["    Primary deficit..............................................................................................................................................................................",{"v":1035.458,"d":"1,035"},{"v":1077.956,"d":"1,078"},{"v":1000.842,"d":"1,001"},{"v":819.078,"d":"819"},{"v":704.166,"d":"704"},{"v":697.492,"d":"697"},{"v":593.428,"d":"593"},{"v":741.548,"d":"742"},{"v":759.536,"d":"760"},{"v":800.587,"d":"801"},{"v":945.196,"d":"945"},{"v":823.457,"d":"823"},{"v":3815.006,"d":"3,815"},{"v":7885.33,"d":"7,885"}]
[]
["    On-budget deficit..............................................................................................................................................................................",{"v":1666.38,"d":"1,666"},{"v":1920.003,"d":"1,920"},{"v":1894.391,"d":"1,894"},{"v":1744.748,"d":"1,745"},{"v":1651.575,"d":"1,652"},{"v":1686.296,"d":"1,686"},{"v":1636.981,"d":"1,637"},{"v":1832.414,"d":"1,832"},{"v":1900.124,"d":"1,900"},{"v":1993.864,"d":"1,994"},{"v":2213.097,"d":"2,213"},{"v":2128.559,"d":"2,129"},{"v":8613.991,"d":"8,614"},{"v":18682.049,"d":"18,682"}]
["    Off-budget deficit.......................................................................................",{"v":27.345,"d":"27"},{"v":56.596,"d":"57"},{"v":97.714,"d":"98"},{"v":121.127,"d":"121"},{"v":146.806,"d":"147"},{"v":159.656,"d":"160"},{"v":189.477,"d":"189"},{"v":215.886,"d":"216"},{"v":249.04,"d":"249"},{"v":284.746,"d":"285"},{"v":295.34,"d":"295"},{"v":337.255,"d":"337"},{"v":714.78,"d":"715"},{"v":2097.047,"d":"2,097"}]
[]
[]
[]
[null," "]

{"sheet":"S-3","index":8,"n_rows":40,"n_cols":19,"rows_kept":40}
["Table S-3.  Proposed Budget by Category"]
["(In billions of dollars)"]
[{"$nulls":13},"Totals"]
[null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
[]
["Outlays:"]
["    Discretionary programs:"]
["        Defense..............................................................................................................................................................................",{"v":806.191,"d":"806"},{"v":840.751,"d":"841"},{"v":903.597,"d":"904"},{"v":920.944,"d":"921"},{"v":934.128,"d":"934"},{"v":953.197,"d":"953"},{"v":966.489,"d":"966"},{"v":973.816,"d":"974"},{"v":981.626,"d":"982"},{"v":990.249,"d":"990"},{"v":997.838,"d":"998"},{"v":1004.677,"d":"1,005"},{"v":4678.355,"d":"4,678"},{"v":9626.561,"d":"9,627"}]
["        Non-defense..............................................................................................................................................................................",{"v":911.941,"d":"912"},{"v":988.971,"d":"989"},{"v":1046.984,"d":"1,047"},{"v":1028.075,"d":"1,028"},{"v":1016.732,"d":"1,017"},{"v":994.424,"d":"994"},{"v":988.927,"d":"989"},{"v":995.019,"d":"995"},{"v":1001.536,"d":"1,002"},{"v":1016.968,"d":"1,017"},{"v":1037.303,"d":"1,037"},{"v":1056.618,"d":"1,057"},{"v":5075.142,"d":"5,075"},{"v":10182.586,"d":"10,183"}]
["            Subtotal, discretionary programs.......................................................................................",{"v":1718.132,"d":"1,718"},{"v":1829.722,"d":"1,830"},{"v":1950.581,"d":"1,951"},{"v":1949.019,"d":"1,949"},{"v":1950.86,"d":"1,951"},{"v":1947.621,"d":"1,948"},{"v":1955.416,"d":"1,955"},{"v":1968.835,"d":"1,969"},{"v":1983.162,"d":"1,983"},{"v":2007.217,"d":"2,007"},{"v":2035.141,"d":"2,035"},{"v":2061.295,"d":"2,061"},{"v":9753.497,"d":"9,753"},{"v":19809.147,"d":"19,809"}]
["    Mandatory programs:"]
["        Social Security..............................................................................................................................................................................",{"v":1347.961,"d":"1,348"},{"v":1453.997,"d":"1,454"},{"v":1551.92,"d":"1,552"},{"v":1647.604,"d":"1,648"},{"v":1741.402,"d":"1,741"},{"v":1835.094,"d":"1,835"},{"v":1927.938,"d":"1,928"},{"v":2025.624,"d":"2,026"},{"v":2127.232,"d":"2,127"},{"v":2231.43,"d":"2,231"},{"v":2338.017,"d":"2,338"},{"v":2446.488,"d":"2,446"},{"v":8703.958,"d":"8,704"},{"v":19872.749,"d":"19,873"}]
["        Medicare..............................................................................................................................................................................",{"v":839.114,"d":"839"},{"v":850.229,"d":"850"},{"v":953.966,"d":"954"},{"v":1010.881,"d":"1,011"},{"v":1087.924,"d":"1,088"},{"v":1226.383,"d":"1,226"},{"v":1180.827,"d":"1,181"},{"v":1338.618,"d":"1,339"},{"v":1429.511,"d":"1,430"},{"v":1538.19,"d":"1,538"},{"v":1743.056,"d":"1,743"},{"v":1773.047,"d":"1,773"},{"v":5459.981,"d":"5,460"},{"v":13282.403,"d":"13,282"}]
["        Medicaid..............................................................................................................................................................................",{"v":615.772,"d":"616"},{"v":618.211,"d":"618"},{"v":643.271,"d":"643"},{"v":683.635,"d":"684"},{"v":731.21,"d":"731"},{"v":772.724,"d":"773"},{"v":823.758,"d":"824"},{"v":875.637,"d":"876"},{"v":934.14,"d":"934"},{"v":997.961,"d":"998"},{"v":1065.526,"d":"1,066"},{"v":1138.988,"d":"1,139"},{"v":3654.598,"d":"3,655"},{"v":8666.85,"d":"8,667"}]
["        Other mandatory programs.......................................................................................",{"v":955.426,"d":"955"},{"v":1225.182,"d":"1,225"},{"v":1355.216,"d":"1,355"},{"v":1287.557,"d":"1,288"},{"v":1280.906,"d":"1,281"},{"v":1333.31,"d":"1,333"},{"v":1391.214,"d":"1,391"},{"v":1529.747,"d":"1,530"},{"v":1537.442,"d":"1,537"},{"v":1606.584,"d":"1,607"},{"v":1654.524,"d":"1,655"},{"v":1669.721,"d":"1,670"},{"v":6648.203,"d":"6,648"},{"v":14646.221,"d":"14,646"}]
["            Subtotal, mandatory programs.......................................................................................",{"v":3758.273,"d":"3,758"},{"v":4147.619,"d":"4,148"},{"v":4504.373,"d":"4,504"},{"v":4629.677,"d":"4,630"},{"v":4841.442,"d":"4,841"},{"v":5167.511,"d":"5,168"},{"v":5323.737,"d":"5,324"},{"v":5769.626,"d":"5,770"},{"v":6028.325,"d":"6,028"},{"v":6374.165,"d":"6,374"},{"v":6801.123,"d":"6,801"},{"v":7028.244,"d":"7,028"},{"v":24466.74,"d":"24,467"},{"v":56468.223,"d":"56,468"}]
["    Net interest..............................................................................................................................................................................",{"v":658.267,"d":"658"},{"v":897.267,"d":"897"},{"v":984.341,"d":"984"},{"v":1034.038,"d":"1,034"},{"v":1075.057,"d":"1,075"},{"v":1122.561,"d":"1,123"},{"v":1198.955,"d":"1,199"},{"v":1264.131,"d":"1,264"},{"v":1337.231,"d":"1,337"},{"v":1414.135,"d":"1,414"},{"v":1485.713,"d":"1,486"},{"v":1548.746,"d":"1,549"},{"v":5414.952,"d":"5,415"},{"v":12464.908,"d":"12,465"}]
["        Total outlays..............................................................................................................................................................................",{"v":6134.672,"d":"6,135"},{"v":6874.608,"d":"6,875"},{"v":7439.295,"d":"7,439"},{"v":7612.734,"d":"7,613"},{"v":7867.359,"d":"7,867"},{"v":8237.693,"d":"8,238"},{"v":8478.108,"d":"8,478"},{"v":9002.592,"d":"9,003"},{"v":9348.718,"d":"9,349"},{"v":9795.517,"d":"9,796"},{"v":10321.977,"d":"10,322"},{"v":10638.285,"d":"10,638"},{"v":39635.189,"d":"39,635"},{"v":88742.278,"d":"88,742"},{"$nulls":3}," "]
["Receipts:"]
["    Individual income taxes.......................................................................................",{"v":2176.481,"d":"2,176"},{"v":2417.353,"d":"2,417"},{"v":2686.312,"d":"2,686"},{"v":3038.276,"d":"3,038"},{"v":3246.527,"d":"3,247"},{"v":3443.824,"d":"3,444"},{"v":3617.431,"d":"3,617"},{"v":3794.885,"d":"3,795"},{"v":3981.069,"d":"3,981"},{"v":4183.294,"d":"4,183"},{"v":4393.492,"d":"4,393"},{"v":4636.984,"d":"4,637"},{"v":16032.37,"d":"16,032"},{"v":37022.094,"d":"37,022"}]
["    Corporation income taxes.......................................................................................",{"v":419.584,"d":"420"},{"v":609.5,"d":"610"},{"v":702.522,"d":"703"},{"v":769.21,"d":"769"},{"v":759.309,"d":"759"},{"v":756.039,"d":"756"},{"v":756.624,"d":"757"},{"v":764.586,"d":"765"},{"v":787.987,"d":"788"},{"v":830.399,"d":"830"},{"v":876.795,"d":"877"},{"v":926.611,"d":"927"},{"v":3743.704,"d":"3,744"},{"v":7930.082,"d":"7,930"}]
["    Social insurance and retirement receipts:"]
["        Social Security payroll taxes .......................................................................................",{"v":1193.755,"d":"1,194"},{"v":1259.058,"d":"1,259"},{"v":1306.395,"d":"1,306"},{"v":1366.417,"d":"1,366"},{"v":1422.424,"d":"1,422"},{"v":1494.097,"d":"1,494"},{"v":1553.301,"d":"1,553"},{"v":1618.239,"d":"1,618"},{"v":1683.217,"d":"1,683"},{"v":1747.25,"d":"1,747"},{"v":1837.237,"d":"1,837"},{"v":1907.286,"d":"1,907"},{"v":7142.634,"d":"7,143"},{"v":15935.863,"d":"15,936"}]
["        Medicare payroll taxes .......................................................................................",{"v":357.762,"d":"358"},{"v":414.502,"d":"415"},{"v":545.895,"d":"546"},{"v":522.114,"d":"522"},{"v":547.591,"d":"548"},{"v":578.148,"d":"578"},{"v":603.676,"d":"604"},{"v":631.115,"d":"631"},{"v":658.869,"d":"659"},{"v":687.81,"d":"688"},{"v":726.119,"d":"726"},{"v":758.831,"d":"759"},{"v":2797.424,"d":"2,797"},{"v":6260.168,"d":"6,260"}]
["        Unemployment insurance.......................................................................................",{"v":49.404,"d":"49"},{"v":49.428,"d":"49"},{"v":52.876,"d":"53"},{"v":55.734,"d":"56"},{"v":57.959,"d":"58"},{"v":60.128,"d":"60"},{"v":62.409,"d":"62"},{"v":64.495,"d":"64"},{"v":65.554,"d":"66"},{"v":68.02,"d":"68"},{"v":69.705,"d":"70"},{"v":72.469,"d":"72"},{"v":289.106,"d":"289"},{"v":629.349,"d":"629"}]
["        Other retirement..............................................................................................................................................................................",{"v":13.535,"d":"14"},{"v":13.712,"d":"14"},{"v":14.441,"d":"14"},{"v":15.055,"d":"15"},{"v":15.656,"d":"16"},{"v":16.295,"d":"16"},{"v":16.935,"d":"17"},{"v":17.592,"d":"18"},{"v":18.441,"d":"18"},{"v":19.166,"d":"19"},{"v":20.071,"d":"20"},{"v":20.838,"d":"21"},{"v":78.382,"d":"78"},{"v":174.49,"d":"174"}]
["    Excise taxes...............................................................................................................................................................................",{"v":75.802,"d":"76"},{"v":89.233,"d":"89"},{"v":115.95,"d":"116"},{"v":110.815,"d":"111"},{"v":111.073,"d":"111"},{"v":110.36,"d":"110"},{"v":112.632,"d":"113"},{"v":115.417,"d":"115"},{"v":115.465,"d":"115"},{"v":116.792,"d":"117"},{"v":118.268,"d":"118"},{"v":118.565,"d":"119"},{"v":560.83,"d":"561"},{"v":1145.337,"d":"1,145"}]
["    Estate and gift taxes..............................................................................................................................................................................",{"v":33.668,"d":"34"},{"v":32.478,"d":"32"},{"v":37.018,"d":"37"},{"v":39.183,"d":"39"},{"v":54.844,"d":"55"},{"v":58.875,"d":"59"},{"v":63.216,"d":"63"},{"v":68.584,"d":"69"},{"v":71.472,"d":"71"},{"v":77.806,"d":"78"},{"v":84.29,"d":"84"},{"v":88.048,"d":"88"},{"v":253.136,"d":"253"},{"v":643.336,"d":"643"}]
["    Customs duties..............................................................................................................................................................................",{"v":80.338,"d":"80"},{"v":76.805,"d":"77"},{"v":63.276,"d":"63"},{"v":54.69,"d":"55"},{"v":54.361,"d":"54"},{"v":53.766,"d":"54"},{"v":54.269,"d":"54"},{"v":55.305,"d":"55"},{"v":56.671,"d":"57"},{"v":47.938,"d":"48"},{"v":49.151,"d":"49"},{"v":50.407,"d":"50"},{"v":280.362,"d":"280"},{"v":539.834,"d":"540"}]
["    Deposits of earnings, Federal Reserve System.......................................................................................",{"v":0.581,"d":"1"},{"v":1.763,"d":"2"},0,0,{"v":20.888,"d":"21"},{"v":35.419,"d":"35"},{"v":46.842,"d":"47"},{"v":57.617,"d":"58"},{"v":67.683,"d":"68"},{"v":76.335,"d":"76"},{"v":82.691,"d":"83"},{"v":88.21,"d":"88"},{"v":103.149,"d":"103"},{"v":475.685,"d":"476"}]
["    Other miscellaneous receipts.......................................................................................",{"v":40.037,"d":"40"},{"v":37.259,"d":"37"},{"v":36.961,"d":"37"},{"v":39.887,"d":"40"},{"v":41.665,"d":"42"},{"v":44.969,"d":"45"},{"v":48.948,"d":"49"},{"v":53.081,"d":"53"},{"v":57.065,"d":"57"},{"v":60.084,"d":"60"},{"v":62.705,"d":"63"},{"v":64.604,"d":"65"},{"v":212.43,"d":"212"},{"v":509.969,"d":"510"},null," "]
["        Total receipts..............................................................................................................................................................................",{"v":4440.947,"d":"4,441"},{"v":5001.091,"d":"5,001"},{"v":5561.646,"d":"5,562"},{"v":6011.381,"d":"6,011"},{"v":6332.297,"d":"6,332"},{"v":6651.92,"d":"6,652"},{"v":6936.283,"d":"6,936"},{"v":7240.916,"d":"7,241"},{"v":7563.493,"d":"7,563"},{"v":7914.894,"d":"7,915"},{"v":8320.524,"d":"8,321"},{"v":8732.853,"d":"8,733"},{"v":31493.527,"d":"31,494"},{"v":71266.207,"d":"71,266"}]
[]
["Deficit..............................................................................................................................................................................",{"v":1693.725,"d":"1,694"},{"v":1873.517,"d":"1,874"},{"v":1877.649,"d":"1,878"},{"v":1601.353,"d":"1,601"},{"v":1535.062,"d":"1,535"},{"v":1585.773,"d":"1,586"},{"v":1541.825,"d":"1,542"},{"v":1761.676,"d":"1,762"},{"v":1785.225,"d":"1,785"},{"v":1880.623,"d":"1,881"},{"v":2001.453,"d":"2,001"},{"v":1905.432,"d":"1,905"},{"v":8141.662,"d":"8,142"},{"v":17476.071,"d":"17,476"}]
[]
["    Net interest..............................................................................................................................................................................",{"v":658.267,"d":"658"},{"v":897.267,"d":"897"},{"v":984.341,"d":"984"},{"v":1034.038,"d":"1,034"},{"v":1075.057,"d":"1,075"},{"v":1122.561,"d":"1,123"},{"v":1198.955,"d":"1,199"},{"v":1264.131,"d":"1,264"},{"v":1337.231,"d":"1,337"},{"v":1414.135,"d":"1,414"},{"v":1485.713,"d":"1,486"},{"v":1548.746,"d":"1,549"},{"v":5414.952,"d":"5,415"},{"v":12464.908,"d":"12,465"}]
["    Primary deficit..............................................................................................................................................................................",{"v":1035.458,"d":"1,035"},{"v":976.25,"d":"976"},{"v":893.308,"d":"893"},{"v":567.315,"d":"567"},{"v":460.005,"d":"460"},{"v":463.212,"d":"463"},{"v":342.87,"d":"343"},{"v":497.545,"d":"498"},{"v":447.994,"d":"448"},{"v":466.488,"d":"466"},{"v":515.74,"d":"516"},{"v":356.686,"d":"357"},{"v":2726.71,"d":"2,727"},{"v":5011.163,"d":"5,011"}]
[]
["    On-budget deficit..............................................................................................................................................................................",{"v":1666.38,"d":"1,666"},{"v":1816.985,"d":"1,817"},{"v":1780.214,"d":"1,780"},{"v":1480.004,"d":"1,480"},{"v":1386.552,"d":"1,387"},{"v":1423.995,"d":"1,424"},{"v":1350.71,"d":"1,351"},{"v":1544.257,"d":"1,544"},{"v":1534.624,"d":"1,535"},{"v":1594.253,"d":"1,594"},{"v":1704.434,"d":"1,704"},{"v":1566.451,"d":"1,566"},{"v":7421.475,"d":"7,421"},{"v":15365.494,"d":"15,365"}]
["    Off-budget deficit.......................................................................................",{"v":27.345,"d":"27"},{"v":56.532,"d":"57"},{"v":97.435,"d":"97"},{"v":121.349,"d":"121"},{"v":148.51,"d":"149"},{"v":161.778,"d":"162"},{"v":191.115,"d":"191"},{"v":217.419,"d":"217"},{"v":250.601,"d":"251"},{"v":286.37,"d":"286"},{"v":297.019,"d":"297"},{"v":338.981,"d":"339"},{"v":720.187,"d":"720"},{"v":2110.577,"d":"2,111"}]

{"sheet":"S-4","index":9,"n_rows":40,"n_cols":17,"rows_kept":40}
["Table S-4.  Proposed Budget by Category as a Percent of GDP"]
["(As a percent of GDP)"]
[{"$nulls":13},"Averages"]
[null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
[]
["Outlays:"]
["    Discretionary programs:"]
["        Defense..............................................................................................................................................................................",{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},2.9,2.8,2.8,2.7,2.6,2.5,2.4,2.3,2.9,2.7]
["        Non-defense..............................................................................................................................................................................",3.4,3.5,3.5,3.3,3.1,{"v":3,"d":"3.0"},2.8,2.7,2.6,2.6,2.5,2.4,3.2,2.9]
["            Subtotal, discretionary programs.......................................................................................",6.4,6.4,6.6,6.3,{"v":6,"d":"6.0"},5.8,5.6,5.4,5.2,5.1,4.9,4.8,6.1,5.6]
["    Mandatory programs:"]
["        Social Security..............................................................................................................................................................................",{"v":5,"d":"5.0"},5.1,5.2,5.3,5.4,5.5,5.5,5.5,5.6,5.6,5.6,5.7,5.4,5.5]
["        Medicare..............................................................................................................................................................................",3.1,{"v":3,"d":"3.0"},3.2,3.3,3.4,3.6,3.4,3.7,3.8,3.9,4.2,4.1,3.4,3.6]
["        Medicaid..............................................................................................................................................................................",2.3,2.2,2.2,2.2,2.3,2.3,2.4,2.4,2.5,2.5,2.6,2.6,2.3,2.4]
["        Other mandatory programs.......................................................................................",3.5,4.3,4.6,4.2,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},4.2,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},3.9,4.1,4.1]
["            Subtotal, mandatory programs.......................................................................................",13.9,14.6,15.1,14.9,{"v":15,"d":"15.0"},15.4,15.2,15.8,15.8,{"v":16,"d":"16.0"},16.4,16.2,15.1,15.6]
["    Net interest..............................................................................................................................................................................",2.4,3.2,3.3,3.3,3.3,3.3,3.4,3.5,3.5,3.6,3.6,3.6,3.3,3.4]
["        Total outlays..............................................................................................................................................................................",22.7,24.2,{"v":25,"d":"25.0"},24.5,24.4,24.5,24.2,24.7,24.5,24.6,24.9,24.6,24.5,24.6]
["Receipts:"]
["    Individual income taxes.......................................................................................",8.1,8.5,{"v":9,"d":"9.0"},9.8,10.1,10.2,10.3,10.4,10.5,10.5,10.6,10.7,9.9,10.2]
["    Corporation income taxes.......................................................................................",1.6,2.1,2.4,2.5,2.4,2.2,2.2,2.1,2.1,2.1,2.1,2.1,2.3,2.2]
["    Social insurance and retirement receipts:"]
["        Social Security payroll taxes .......................................................................................",4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4,4.4]
["        Medicare payroll taxes .......................................................................................",1.3,1.5,1.8,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.8,1.8,1.7,1.7]
["        Unemployment insurance.......................................................................................",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["        Other retirement..............................................................................................................................................................................",0.1,{"v":0.048,"d":"0.0"},{"v":0.049,"d":"0.0"},{"v":0.049,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"},{"v":0.048,"d":"0.0"}]
["    Excise taxes...............................................................................................................................................................................",0.3,0.3,0.4,0.4,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["    Estate and gift taxes..............................................................................................................................................................................",0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["    Customs duties..............................................................................................................................................................................",0.3,0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0.1,0.1,0.1,0.2,0.2]
["    Deposits of earnings, Federal Reserve System.......................................................................................",{"v":2E-3,"d":"0.0"},{"v":0.006,"d":"0.0"},0,0,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2,0.1,0.1]
["    Other miscellaneous receipts.......................................................................................",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.1,0.1,0.1,null," "]
["        Total receipts..............................................................................................................................................................................",16.5,17.6,18.7,19.4,19.6,19.8,19.8,19.8,19.9,19.9,20.1,20.2,19.5,19.7]
[]
["Deficit..............................................................................................................................................................................",6.3,6.6,6.3,5.2,4.8,4.7,4.4,4.8,4.7,4.7,4.8,4.4,5.1,4.9]
[]
["    Net interest..............................................................................................................................................................................",2.4,3.2,3.3,3.3,3.3,3.3,3.4,3.5,3.5,3.6,3.6,3.6,3.3,3.4]
["    Primary deficit..............................................................................................................................................................................",3.8,3.4,{"v":3,"d":"3.0"},1.8,1.4,1.4,{"v":1,"d":"1.0"},1.4,1.2,1.2,1.2,0.8,1.7,1.4]
[]
["    On-budget deficit..............................................................................................................................................................................",6.2,6.4,{"v":6,"d":"6.0"},4.8,4.3,4.2,3.9,4.2,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},4.1,3.6,4.6,4.3]
["    Off-budget deficit.......................................................................................",0.1,0.2,0.3,0.4,0.5,0.5,0.5,0.6,0.7,0.7,0.7,0.8,0.4,0.6]

{"sheet":"S-5","index":10,"n_rows":17,"n_cols":2,"rows_kept":17,"merged":[[0,0,1,1],[2,0,2,1],[16,0,19,1]]}
["Table S-5.  ESTIMATED SPENDING FROM 2025 BALANCES OF BUDGET AUTHORITY: DISCRETIONARY PROGRAMS"]
[]
["(In billions of dollars)"]
[]
[]
[null,"Total"]
["Outlays from end-of-2025 balances:"]
[2026,{"v":1045.9,"d":"1,045.9"}]
[2027,479.9]
[2028,{"v":239,"d":"239.0"}]
[2029,122.9]
[2030,{"v":64,"d":"64.0"}]
[2031,34.3]
[2032,21.2]
[2033,14.1]
[2034,9.5]
["Note: Required by 31 USC 1106(a)(3). Balances as of the end of 2025 include unspent balances of discretionary budget authority provided in 2025 and prior years, as well as unspent balances of mandatory contract authority that is subject to discretionary obligation limitations."]

{"sheet":"S-6","index":11,"n_rows":30,"n_cols":18,"rows_kept":30}
["Table S-6.  Outlays for Mandatory Programs Under Current Law1"]
["(In billions of dollars)"]
[{"$nulls":13},"Totals"]
[null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"2025-2029","2025-2034"]
[]
["Outlays:"]
["    Human resources programs:"]
["        Education, training, employment and social services..............................................................................................................................................................................",{"v":-126.398,"d":"-126"},{"v":180.478,"d":"180"},{"v":73.387,"d":"73"},{"v":54.038,"d":"54"},{"v":51.966,"d":"52"},{"v":54.304,"d":"54"},{"v":54.754,"d":"55"},{"v":54.175,"d":"54"},{"v":54.225,"d":"54"},{"v":54.26,"d":"54"},{"v":54.788,"d":"55"},{"v":54.707,"d":"55"},{"v":288.449,"d":"288"},{"v":560.604,"d":"561"}]
["        Health..............................................................................................................................................................................",{"v":788.7,"d":"789"},{"v":824.534,"d":"825"},{"v":842.378,"d":"842"},{"v":863.45,"d":"863"},{"v":911.03,"d":"911"},{"v":958.905,"d":"959"},{"v":1014.642,"d":"1,015"},{"v":1070.439,"d":"1,070"},{"v":1119.566,"d":"1,120"},{"v":1182.823,"d":"1,183"},{"v":1251.322,"d":"1,251"},{"v":1323.871,"d":"1,324"},{"v":4590.405,"d":"4,590"},{"v":10538.426,"d":"10,538"}]
["        Medicare..............................................................................................................................................................................",{"v":839.114,"d":"839"},{"v":850.229,"d":"850"},{"v":954.292,"d":"954"},{"v":1011.792,"d":"1,012"},{"v":1094.526,"d":"1,095"},{"v":1243.964,"d":"1,244"},{"v":1199.62,"d":"1,200"},{"v":1363.73,"d":"1,364"},{"v":1454.997,"d":"1,455"},{"v":1569.625,"d":"1,570"},{"v":1810.768,"d":"1,811"},{"v":1847.548,"d":"1,848"},{"v":5504.194,"d":"5,504"},{"v":13550.862,"d":"13,551"}]
["        Income security..............................................................................................................................................................................",{"v":674.146,"d":"674"},{"v":596.667,"d":"597"},{"v":578.555,"d":"579"},{"v":611.853,"d":"612"},{"v":580.705,"d":"581"},{"v":607.924,"d":"608"},{"v":601.187,"d":"601"},{"v":629.263,"d":"629"},{"v":643.273,"d":"643"},{"v":658.292,"d":"658"},{"v":686.58,"d":"687"},{"v":690.623,"d":"691"},{"v":2980.224,"d":"2,980"},{"v":6288.255,"d":"6,288"}]
["        Social Security..............................................................................................................................................................................",{"v":1347.961,"d":"1,348"},{"v":1453.997,"d":"1,454"},{"v":1551.92,"d":"1,552"},{"v":1647.604,"d":"1,648"},{"v":1741.402,"d":"1,741"},{"v":1835.094,"d":"1,835"},{"v":1927.938,"d":"1,928"},{"v":2025.624,"d":"2,026"},{"v":2127.232,"d":"2,127"},{"v":2231.43,"d":"2,231"},{"v":2338.017,"d":"2,338"},{"v":2446.488,"d":"2,446"},{"v":8703.958,"d":"8,704"},{"v":19872.749,"d":"19,873"}]
["        Veterans benefits and services..............................................................................................................................................................................",{"v":170.278,"d":"170"},{"v":205.88,"d":"206"},{"v":256.677,"d":"257"},{"v":272.051,"d":"272"},{"v":290.562,"d":"291"},{"v":330.257,"d":"330"},{"v":307.403,"d":"307"},{"v":349.499,"d":"349"},{"v":371.468,"d":"371"},{"v":394.916,"d":"395"},{"v":444.943,"d":"445"},{"v":444.728,"d":"445"},{"v":1456.95,"d":"1,457"},{"v":3462.504,"d":"3,463"}]
["            Subtotal, human resources programs.......................................................................................",{"v":3693.801,"d":"3,694"},{"v":4111.785,"d":"4,112"},{"v":4257.209,"d":"4,257"},{"v":4460.788,"d":"4,461"},{"v":4670.191,"d":"4,670"},{"v":5030.448,"d":"5,030"},{"v":5105.544,"d":"5,106"},{"v":5492.73,"d":"5,493"},{"v":5770.761,"d":"5,771"},{"v":6091.346,"d":"6,091"},{"v":6586.418,"d":"6,586"},{"v":6807.965,"d":"6,808"},{"v":23524.18,"d":"23,524"},{"v":54273.4,"d":"54,273"}]
[]
["    Other mandatory programs:"]
["        International affairs..............................................................................................................................................................................",{"v":-14.49,"d":"-14"},{"v":-1.088,"d":"-1"},{"v":3.242,"d":"3"},{"v":1.667,"d":"2"},{"v":0.805,"d":"1"},{"v":0.643,"d":"1"},{"v":0.401,"d":"0"},{"v":0.165,"d":"0"},{"v":0.047,"d":"0"},{"v":-0.129,"d":"-0"},{"v":-0.198,"d":"-0"},{"v":-0.23,"d":"-0"},{"v":6.758,"d":"7"},{"v":6.413,"d":"6"}]
["        Energy..............................................................................................................................................................................",{"v":-6.484,"d":"-6"},{"v":13.159,"d":"13"},{"v":23.946,"d":"24"},{"v":30.141,"d":"30"},{"v":40.331,"d":"40"},{"v":38.869,"d":"39"},{"v":37.858,"d":"38"},{"v":41.398,"d":"41"},{"v":43.882,"d":"44"},{"v":51.634,"d":"52"},{"v":32.623,"d":"33"},{"v":20.348,"d":"20"},{"v":171.145,"d":"171"},{"v":361.03,"d":"361"}]
["        Natural resources and environment..............................................................................................................................................................................",{"v":0.108,"d":"0"},{"v":2.268,"d":"2"},{"v":30.929,"d":"31"},{"v":13.694,"d":"14"},{"v":10.091,"d":"10"},{"v":7.727,"d":"8"},{"v":5.004,"d":"5"},{"v":2.28,"d":"2"},{"v":0.241,"d":"0"},{"v":-1.082,"d":"-1"},{"v":-1.18,"d":"-1"},{"v":-1.956,"d":"-2"},{"v":67.445,"d":"67"},{"v":65.748,"d":"66"}]
["        Agriculture.......................................................................................",{"v":25.568,"d":"26"},{"v":29.762,"d":"30"},{"v":25.736,"d":"26"},{"v":24.699,"d":"25"},{"v":22.97,"d":"23"},{"v":22.271,"d":"22"},{"v":21.834,"d":"22"},{"v":22.001,"d":"22"},{"v":22.046,"d":"22"},{"v":22.146,"d":"22"},{"v":22.013,"d":"22"},{"v":21.9,"d":"22"},{"v":117.51,"d":"118"},{"v":227.616,"d":"228"}]
["        Commerce and housing credit.......................................................................................",{"v":94.448,"d":"94"},{"v":37.131,"d":"37"},{"v":-26.661,"d":"-27"},{"v":2.049,"d":"2"},{"v":12.459,"d":"12"},{"v":-64.367,"d":"-64"},{"v":19.793,"d":"20"},{"v":22.886,"d":"23"},{"v":24.261,"d":"24"},{"v":20.968,"d":"21"},{"v":16.723,"d":"17"},{"v":10.612,"d":"11"},{"v":-56.727,"d":"-57"},{"v":38.723,"d":"39"}]
["        Transportation.......................................................................................",{"v":11.438,"d":"11"},{"v":6.32,"d":"6"},{"v":-1.237,"d":"-1"},{"v":-0.699,"d":"-1"},{"v":3.396,"d":"3"},{"v":4.535,"d":"5"},{"v":3.955,"d":"4"},{"v":1.989,"d":"2"},{"v":1.768,"d":"2"},{"v":3.933,"d":"4"},{"v":3.91,"d":"4"},{"v":4.029,"d":"4"},{"v":9.95,"d":"10"},{"v":25.579,"d":"26"},null,null," "]
["        Administration of justice.......................................................................................",{"v":7.011,"d":"7"},{"v":5.288,"d":"5"},{"v":8.069,"d":"8"},{"v":3.398,"d":"3"},{"v":2.382,"d":"2"},{"v":2.072,"d":"2"},{"v":1.684,"d":"2"},{"v":0.703,"d":"1"},{"v":0.392,"d":"0"},{"v":7.295,"d":"7"},{"v":6.401,"d":"6"},{"v":5.456,"d":"5"},{"v":17.605,"d":"18"},{"v":37.852,"d":"38"}]
["        General government.......................................................................................",{"v":18.422,"d":"18"},{"v":18.738,"d":"19"},{"v":24.024,"d":"24"},{"v":25.965,"d":"26"},{"v":17.986,"d":"18"},{"v":18.771,"d":"19"},{"v":18.74,"d":"19"},{"v":13.693,"d":"14"},{"v":13.416,"d":"13"},{"v":11.762,"d":"12"},{"v":11.483,"d":"11"},{"v":11.044,"d":"11"},{"v":105.486,"d":"105"},{"v":166.884,"d":"167"}]
["        Undistributed offsetting receipts.......................................................................................",{"v":-131.927,"d":"-132"},{"v":-145.89,"d":"-146"},{"v":-149.887,"d":"-150"},{"v":-155.52,"d":"-156"},{"v":-169.696,"d":"-170"},{"v":-165.134,"d":"-165"},{"v":-168.035,"d":"-168"},{"v":-173.221,"d":"-173"},{"v":-176.498,"d":"-176"},{"v":-180.104,"d":"-180"},{"v":-183.975,"d":"-184"},{"v":-188.026,"d":"-188"},{"v":-808.272,"d":"-808"},{"v":-1710.096,"d":"-1,710"}]
["        Other functions.......................................................................................",{"v":60.378,"d":"60"},{"v":69.888,"d":"70"},{"v":35.452,"d":"35"},{"v":31.955,"d":"32"},{"v":31.462,"d":"31"},{"v":30.29,"d":"30"},{"v":30.346,"d":"30"},{"v":30.774,"d":"31"},{"v":31.313,"d":"31"},{"v":29.957,"d":"30"},{"v":34.26,"d":"34"},{"v":34.858,"d":"35"},{"v":159.505,"d":"160"},{"v":320.667,"d":"321"},null,null," "]
["            Subtotal, other mandatory programs.......................................................................................",{"v":64.472,"d":"64"},{"v":35.576,"d":"36"},{"v":-26.387,"d":"-26"},{"v":-22.651,"d":"-23"},{"v":-27.814,"d":"-28"},{"v":-104.323,"d":"-104"},{"v":-28.42,"d":"-28"},{"v":-37.332,"d":"-37"},{"v":-39.132,"d":"-39"},{"v":-33.62,"d":"-34"},{"v":-57.94,"d":"-58"},{"v":-81.965,"d":"-82"},{"v":-209.595,"d":"-210"},{"v":-459.584,"d":"-460"}]
["        Total, outlays for mandatory programs under current law..............................................................................................................................................................................",{"v":3758.273,"d":"3,758"},{"v":4147.361,"d":"4,147"},{"v":4230.822,"d":"4,231"},{"v":4438.137,"d":"4,438"},{"v":4642.377,"d":"4,642"},{"v":4926.125,"d":"4,926"},{"v":5077.124,"d":"5,077"},{"v":5455.398,"d":"5,455"},{"v":5731.629,"d":"5,732"},{"v":6057.726,"d":"6,058"},{"v":6528.478,"d":"6,528"},{"v":6726,"d":"6,726"},{"v":23314.585,"d":"23,315"},{"v":53813.816,"d":"53,814"}]
[]
["1This table meets the requirements of 31 USC 1106(a)(2)."]

{"sheet":"S-7","index":12,"n_rows":75,"n_cols":13,"rows_kept":75,"merged":[[67,0,67,7],[68,0,68,7],[69,0,69,7],[70,0,70,7],[71,0,71,7],[72,0,72,7],[73,0,73,7],[74,0,74,7]]}
["TABLE S-7.  FEDERAL GOVERNMENT FINANCING AND DEBT"]
["(Dollar amounts in billions)"]
[]
[null,"Actual","Estimate"]
[null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
["Financing:"]
["    Unified budget deficit:"]
["        Primary deficit.......................................................................................",{"v":1035.458,"d":"1,035"},{"v":976.25,"d":"976"},{"v":893.308,"d":"893"},{"v":567.315,"d":"567"},{"v":460.005,"d":"460"},{"v":463.212,"d":"463"},{"v":342.87,"d":"343"},{"v":497.545,"d":"498"},{"v":447.994,"d":"448"},{"v":466.488,"d":"466"},{"v":515.74,"d":"516"},{"v":356.686,"d":"357"}]
["        Net interest.......................................................................................",{"v":658.267,"d":"658"},{"v":897.267,"d":"897"},{"v":984.341,"d":"984"},{"v":1034.038,"d":"1,034"},{"v":1075.057,"d":"1,075"},{"v":1122.561,"d":"1,123"},{"v":1198.955,"d":"1,199"},{"v":1264.131,"d":"1,264"},{"v":1337.231,"d":"1,337"},{"v":1414.135,"d":"1,414"},{"v":1485.713,"d":"1,486"},{"v":1548.746,"d":"1,549"}]
["            Unified budget deficit................................................................",{"v":1693.725,"d":"1,694"},{"v":1873.517,"d":"1,874"},{"v":1877.649,"d":"1,878"},{"v":1601.353,"d":"1,601"},{"v":1535.062,"d":"1,535"},{"v":1585.773,"d":"1,586"},{"v":1541.825,"d":"1,542"},{"v":1761.676,"d":"1,762"},{"v":1785.225,"d":"1,785"},{"v":1880.623,"d":"1,881"},{"v":2001.453,"d":"2,001"},{"v":1905.432,"d":"1,905"}]
["                As a percent of GDP.......................................................................................",{"v":0.063,"d":"6.3%"},{"v":0.066,"d":"6.6%"},{"v":0.063,"d":"6.3%"},{"v":0.052,"d":"5.2%"},{"v":0.048,"d":"4.8%"},{"v":0.047,"d":"4.7%"},{"v":0.044,"d":"4.4%"},{"v":0.048,"d":"4.8%"},{"v":0.047,"d":"4.7%"},{"v":0.047,"d":"4.7%"},{"v":0.048,"d":"4.8%"},{"v":0.044,"d":"4.4%"}]
[]
["    Other transactions affecting borrowing from the public:"]
["        Changes in financial assets and liabilities:1"]
["            Change in Treasury operating cash balance.........................................................................................",{"v":20.896,"d":"21"},{"v":193.111,"d":"193"},0,0,0,0,0,0,0,0,0,0]
["            Net disbursements of credit financing accounts:"]
["                Direct loan and Troubled Asset Relief Program"]
["                     (TARP) equity purchase accounts.......................................................................................",{"v":259.169,"d":"259"},{"v":-121.335,"d":"-121"},{"v":22.325,"d":"22"},{"v":88.896,"d":"89"},{"v":110.613,"d":"111"},{"v":74.862,"d":"75"},{"v":54.857,"d":"55"},{"v":56.434,"d":"56"},{"v":47.777,"d":"48"},{"v":35.46,"d":"35"},{"v":32.512,"d":"33"},{"v":35.069,"d":"35"}]
["                Guaranteed loan accounts..........................................................................................",{"v":37.225,"d":"37"},{"v":19.807,"d":"20"},{"v":1.102,"d":"1"},{"v":5.806,"d":"6"},{"v":3.228,"d":"3"},{"v":4.451,"d":"4"},{"v":4.481,"d":"4"},{"v":4.723,"d":"5"},{"v":4.589,"d":"5"},{"v":4.623,"d":"5"},{"v":4.561,"d":"5"},{"v":4.717,"d":"5"}]
["            Net purchases of non-Federal securities by the National  "]
["                Railroad Retirement Investment Trust (NRRIT).......................................................................................",{"v":1.239,"d":"1"},{"v":0.573,"d":"1"},{"v":0.12,"d":"0"},{"v":-0.837,"d":"-1"},{"v":-0.834,"d":"-1"},{"v":-0.797,"d":"-1"},{"v":-0.786,"d":"-1"},{"v":-0.774,"d":"-1"},{"v":-0.622,"d":"-1"},{"v":-0.533,"d":"-1"},{"v":-0.304,"d":"-0"},{"v":-0.159,"d":"-0"}]
["            Net change in other financial assets and liabilities2..........................................................................................",{"v":-30.097,"d":"-30"},0,0,0,0,0,0,0,0,0,0,0]
["                Subtotal, changes in financial assets and liabilities.......................................................................................",{"v":288.432,"d":"288"},{"v":92.156,"d":"92"},{"v":23.547,"d":"24"},{"v":93.865,"d":"94"},{"v":113.007,"d":"113"},{"v":78.516,"d":"79"},{"v":58.552,"d":"59"},{"v":60.383,"d":"60"},{"v":51.744,"d":"52"},{"v":39.55,"d":"40"},{"v":36.769,"d":"37"},{"v":39.627,"d":"40"}]
["        Seigniorage on coins...........................................................................................",0,0,{"v":-0.068,"d":"-0"},{"v":-0.069,"d":"-0"},{"v":-0.071,"d":"-0"},{"v":-0.072,"d":"-0"},{"v":-0.073,"d":"-0"},{"v":-0.075,"d":"-0"},{"v":-0.077,"d":"-0"},{"v":-0.078,"d":"-0"},{"v":-0.08,"d":"-0"},{"v":-0.082,"d":"-0"}]
["            Total, other transactions affecting"]
["                borrowing from the public...........................................................................................",{"v":288.432,"d":"288"},{"v":92.156,"d":"92"},{"v":23.479,"d":"23"},{"v":93.796,"d":"94"},{"v":112.936,"d":"113"},{"v":78.444,"d":"78"},{"v":58.479,"d":"58"},{"v":60.308,"d":"60"},{"v":51.667,"d":"52"},{"v":39.472,"d":"39"},{"v":36.689,"d":"37"},{"v":39.545,"d":"40"}]
["                    Total, requirement to borrow from the public (equals"]
["                        change in debt held by the public).......................................................................................",{"v":1982.157,"d":"1,982"},{"v":1965.673,"d":"1,966"},{"v":1901.128,"d":"1,901"},{"v":1695.149,"d":"1,695"},{"v":1647.998,"d":"1,648"},{"v":1664.217,"d":"1,664"},{"v":1600.304,"d":"1,600"},{"v":1821.984,"d":"1,822"},{"v":1836.892,"d":"1,837"},{"v":1920.095,"d":"1,920"},{"v":2038.142,"d":"2,038"},{"v":1944.977,"d":"1,945"}]
[]
["Changes in Debt Subject to Statutory Limitation:"]
["    Change in debt held by the public.......................................................................................",{"v":1982.157,"d":"1,982"},{"v":1965.673,"d":"1,966"},{"v":1901.128,"d":"1,901"},{"v":1695.149,"d":"1,695"},{"v":1647.998,"d":"1,648"},{"v":1664.217,"d":"1,664"},{"v":1600.304,"d":"1,600"},{"v":1821.984,"d":"1,822"},{"v":1836.892,"d":"1,837"},{"v":1920.095,"d":"1,920"},{"v":2038.142,"d":"2,038"},{"v":1944.977,"d":"1,945"}]
["    Change in debt held by Government accounts.......................................................................................",{"v":168.247,"d":"168"},{"v":211.58,"d":"212"},{"v":204.331,"d":"204"},{"v":312.242,"d":"312"},{"v":166.871,"d":"167"},{"v":75.107,"d":"75"},{"v":212.156,"d":"212"},{"v":110.329,"d":"110"},{"v":96.373,"d":"96"},{"v":40.231,"d":"40"},{"v":-54.515,"d":"-55"},{"v":15.039,"d":"15"}]
["    Change in other factors.......................................................................................",{"v":50.812,"d":"51"},{"v":-0.638,"d":"-1"},{"v":-2.424,"d":"-2"},{"v":-1.845,"d":"-2"},{"v":-1.116,"d":"-1"},{"v":0.451,"d":"0"},{"v":0.558,"d":"1"},{"v":0.401,"d":"0"},{"v":1.027,"d":"1"},{"v":1.07,"d":"1"},{"v":1.503,"d":"2"},{"v":1.544,"d":"2"}]
["        Total, change in debt subject to statutory limitation.......................................................................................",{"v":2201.217,"d":"2,201"},{"v":2176.614,"d":"2,177"},{"v":2103.036,"d":"2,103"},{"v":2005.546,"d":"2,006"},{"v":1813.752,"d":"1,814"},{"v":1739.776,"d":"1,740"},{"v":1813.019,"d":"1,813"},{"v":1932.714,"d":"1,933"},{"v":1934.292,"d":"1,934"},{"v":1961.396,"d":"1,961"},{"v":1985.13,"d":"1,985"},{"v":1961.56,"d":"1,962"}]
[]
["Debt Subject to Statutory Limitation, End of Year:"]
["    Debt issued by Treasury................................................................................................",{"v":32968.431,"d":"32,968"},{"v":35144.066,"d":"35,144"},{"v":37246.68,"d":"37,247"},{"v":39251.725,"d":"39,252"},{"v":41064.606,"d":"41,065"},{"v":42803.516,"d":"42,804"},{"v":44615.89,"d":"44,616"},{"v":46548.486,"d":"46,548"},{"v":48482.689,"d":"48,483"},{"v":50444.017,"d":"50,444"},{"v":52428.713,"d":"52,429"},{"v":54389.774,"d":"54,390"}]
["    Adjustment for discount, premium, and coverage3.......................................................................................",{"v":102.044,"d":"102"},{"v":103.023,"d":"103"},{"v":103.445,"d":"103"},{"v":103.947,"d":"104"},{"v":104.818,"d":"105"},{"v":105.684,"d":"106"},{"v":106.329,"d":"106"},{"v":106.447,"d":"106"},{"v":106.536,"d":"107"},{"v":106.604,"d":"107"},{"v":107.038,"d":"107"},{"v":107.538,"d":"108"}]
["       Total, debt subject to statutory limitation4..........................................",{"v":33070.476,"d":"33,070"},{"v":35247.09,"d":"35,247"},{"v":37350.125,"d":"37,350"},{"v":39355.672,"d":"39,356"},{"v":41169.424,"d":"41,169"},{"v":42909.2,"d":"42,909"},{"v":44722.219,"d":"44,722"},{"v":46654.933,"d":"46,655"},{"v":48589.225,"d":"48,589"},{"v":50550.621,"d":"50,551"},{"v":52535.752,"d":"52,536"},{"v":54497.312,"d":"54,497"}]
[]
["Debt Outstanding, End of Year:"]
["    Gross Federal debt:5"]
["        Debt issued by Treasury..............................................................................................",{"v":32968.431,"d":"32,968"},{"v":35144.066,"d":"35,144"},{"v":37246.68,"d":"37,247"},{"v":39251.725,"d":"39,252"},{"v":41064.606,"d":"41,065"},{"v":42803.516,"d":"42,804"},{"v":44615.89,"d":"44,616"},{"v":46548.486,"d":"46,548"},{"v":48482.689,"d":"48,483"},{"v":50444.017,"d":"50,444"},{"v":52428.713,"d":"52,429"},{"v":54389.774,"d":"54,390"}]
["        Debt issued by other agencies...........................................................................................",{"v":20.56,"d":"21"},{"v":22.176,"d":"22"},{"v":25.022,"d":"25"},{"v":27.368,"d":"27"},{"v":29.356,"d":"29"},{"v":29.771,"d":"30"},{"v":29.858,"d":"30"},{"v":29.574,"d":"30"},{"v":28.636,"d":"29"},{"v":27.635,"d":"28"},{"v":26.565,"d":"27"},{"v":25.521,"d":"26"}]
["            Total, gross Federal debt.................................................................................................",{"v":32988.99,"d":"32,989"},{"v":35166.243,"d":"35,166"},{"v":37271.702,"d":"37,272"},{"v":39279.094,"d":"39,279"},{"v":41093.962,"d":"41,094"},{"v":42833.287,"d":"42,833"},{"v":44645.747,"d":"44,646"},{"v":46578.06,"d":"46,578"},{"v":48511.325,"d":"48,511"},{"v":50471.652,"d":"50,472"},{"v":52455.279,"d":"52,455"},{"v":54415.295,"d":"54,415"}]
["                As a percent of GDP.......................................................................................",{"v":1.223,"d":"122.3%"},{"v":1.236,"d":"123.6%"},{"v":1.253,"d":"125.3%"},{"v":1.267,"d":"126.7%"},{"v":1.273,"d":"127.3%"},{"v":1.274,"d":"127.4%"},{"v":1.275,"d":"127.5%"},{"v":1.276,"d":"127.6%"},{"v":1.274,"d":"127.4%"},{"v":1.27,"d":"127.0%"},{"v":1.265,"d":"126.5%"},{"v":1.257,"d":"125.7%"}]
["    Held by:"]
["        Debt held by Government accounts......................................................................................................",{"v":6753.388,"d":"6,753"},{"v":6964.967,"d":"6,965"},{"v":7169.299,"d":"7,169"},{"v":7481.541,"d":"7,482"},{"v":7648.412,"d":"7,648"},{"v":7723.519,"d":"7,724"},{"v":7935.675,"d":"7,936"},{"v":8046.004,"d":"8,046"},{"v":8142.377,"d":"8,142"},{"v":8182.608,"d":"8,183"},{"v":8128.093,"d":"8,128"},{"v":8143.132,"d":"8,143"}]
["        Debt held by the public6.....................................................................................",{"v":26235.602,"d":"26,236"},{"v":28201.275,"d":"28,201"},{"v":30102.404,"d":"30,102"},{"v":31797.553,"d":"31,798"},{"v":33445.551,"d":"33,446"},{"v":35109.768,"d":"35,110"},{"v":36710.072,"d":"36,710"},{"v":38532.056,"d":"38,532"},{"v":40368.948,"d":"40,369"},{"v":42289.043,"d":"42,289"},{"v":44327.185,"d":"44,327"},{"v":46272.162,"d":"46,272"}]
["            As a percent of GDP.......................................................................................",{"v":0.973,"d":"97.3%"},{"v":0.991,"d":"99.1%"},{"v":1.012,"d":"101.2%"},{"v":1.025,"d":"102.5%"},{"v":1.036,"d":"103.6%"},{"v":1.044,"d":"104.4%"},{"v":1.048,"d":"104.8%"},{"v":1.056,"d":"105.6%"},{"v":1.06,"d":"106.0%"},{"v":1.064,"d":"106.4%"},{"v":1.069,"d":"106.9%"},{"v":1.069,"d":"106.9%"}]
[]
["Debt Held by the Public Net of Financial Assets:"]
["    Debt held by the public.....................................................................................",{"v":26235.602,"d":"26,236"},{"v":28201.275,"d":"28,201"},{"v":30102.404,"d":"30,102"},{"v":31797.553,"d":"31,798"},{"v":33445.551,"d":"33,446"},{"v":35109.768,"d":"35,110"},{"v":36710.072,"d":"36,710"},{"v":38532.056,"d":"38,532"},{"v":40368.948,"d":"40,369"},{"v":42289.043,"d":"42,289"},{"v":44327.185,"d":"44,327"},{"v":46272.162,"d":"46,272"}]
["    Less financial assets net of liabilities:"]
["        Treasury operating cash balance.......................................................................................",{"v":656.889,"d":"657"},850,850,850,850,850,850,850,850,850,850,850]
["        Credit financing account balances:"]
["            Direct loan and TARP equity purchase accounts.......................................................................................",{"v":1598.1,"d":"1,598"},{"v":1476.765,"d":"1,477"},{"v":1499.09,"d":"1,499"},{"v":1587.986,"d":"1,588"},{"v":1698.599,"d":"1,699"},{"v":1773.461,"d":"1,773"},{"v":1828.318,"d":"1,828"},{"v":1884.752,"d":"1,885"},{"v":1932.529,"d":"1,933"},{"v":1967.989,"d":"1,968"},{"v":2000.501,"d":"2,001"},{"v":2035.57,"d":"2,036"}]
["            Guaranteed loan accounts.......................................................................................",{"v":82.652,"d":"83"},{"v":102.459,"d":"102"},{"v":103.561,"d":"104"},{"v":109.367,"d":"109"},{"v":112.595,"d":"113"},{"v":117.046,"d":"117"},{"v":121.527,"d":"122"},{"v":126.25,"d":"126"},{"v":130.839,"d":"131"},{"v":135.462,"d":"135"},{"v":140.023,"d":"140"},{"v":144.74,"d":"145"}]
["        Government-sponsored enterprise stock7.......................................................................................",{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"},{"v":240.41,"d":"240"}]
["        Air carrier worker support warrants and notes8.......................................................................................",{"v":12.405,"d":"12"},{"v":11.878,"d":"12"},{"v":7.983,"d":"8"},{"v":3.833,"d":"4"},{"v":3.617,"d":"4"},{"v":3.418,"d":"3"},{"v":3.159,"d":"3"},{"v":1.547,"d":"2"},0,0,0,0]
["        Emergency capital investment fund securities.......................................................................................",{"v":2.516,"d":"3"},{"v":2.575,"d":"3"},{"v":2.428,"d":"2"},{"v":2.291,"d":"2"},{"v":2.167,"d":"2"},{"v":2.053,"d":"2"},{"v":1.949,"d":"2"},{"v":1.854,"d":"2"},{"v":1.769,"d":"2"},{"v":1.691,"d":"2"},{"v":1.611,"d":"2"},{"v":1.538,"d":"2"}]
["        Non-Federal securities held by NRRIT.......................................................................................",{"v":23.805,"d":"24"},{"v":24.378,"d":"24"},{"v":24.498,"d":"24"},{"v":23.661,"d":"24"},{"v":22.827,"d":"23"},{"v":22.031,"d":"22"},{"v":21.245,"d":"21"},{"v":20.471,"d":"20"},{"v":19.849,"d":"20"},{"v":19.316,"d":"19"},{"v":19.012,"d":"19"},{"v":18.853,"d":"19"}]
["        Other assets net of liabilities.......................................................................................",{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"},{"v":-108.929,"d":"-109"}]
["            Total, financial assets net of liabilities.......................................................................................",{"v":2507.848,"d":"2,508"},{"v":2599.536,"d":"2,600"},{"v":2619.04,"d":"2,619"},{"v":2708.619,"d":"2,709"},{"v":2821.286,"d":"2,821"},{"v":2899.489,"d":"2,899"},{"v":2957.679,"d":"2,958"},{"v":3016.355,"d":"3,016"},{"v":3066.466,"d":"3,066"},{"v":3105.938,"d":"3,106"},{"v":3142.628,"d":"3,143"},{"v":3182.181,"d":"3,182"}]
["                Debt held by the public net of financial assets.......................................................................................",{"v":23727.755,"d":"23,728"},{"v":25601.739,"d":"25,602"},{"v":27483.363,"d":"27,483"},{"v":29088.933,"d":"29,089"},{"v":30624.265,"d":"30,624"},{"v":32210.279,"d":"32,210"},{"v":33752.394,"d":"33,752"},{"v":35515.701,"d":"35,516"},{"v":37302.482,"d":"37,302"},{"v":39183.105,"d":"39,183"},{"v":41184.557,"d":"41,185"},{"v":43089.981,"d":"43,090"}]
["                    As a percent of GDP.......................................................................................",{"v":0.88,"d":"88.0%"},{"v":0.9,"d":"90.0%"},{"v":0.924,"d":"92.4%"},{"v":0.938,"d":"93.8%"},{"v":0.948,"d":"94.8%"},{"v":0.958,"d":"95.8%"},{"v":0.964,"d":"96.4%"},{"v":0.973,"d":"97.3%"},{"v":0.979,"d":"97.9%"},{"v":0.986,"d":"98.6%"},{"v":0.993,"d":"99.3%"},{"v":0.995,"d":"99.5%"}]
[]
["1A decrease in the Treasury operating cash balance (which is an asset) is a means of financing a deficit and therefore has a negative sign.  An increase in checks outstanding (which is a liability) is also a means of financing a deficit and therefore also has a negative sign."]
["2Includes checks outstanding, accrued interest payable on Treasury debt, uninvested deposit fund balances, allocations of special drawing rights, and other liability accounts; and, as an offset, cash and monetary assets (other than the Treasury operating cash balance), other asset accounts, and profit on sale of gold."]
["3Consists mainly of debt issued by the Federal Financing Bank (which is not subject to limit), the unamortized discount (less premium) on public issues of Treasury notes and bonds (other than zero-coupon bonds), and the unrealized discount on Government account series securities."]
["4Legislation enacted June 3, 2023 (Public Law 118-5), temporarily suspends the debt limit through January 1, 2025."]
["5Treasury securities held by the public and zero-coupon bonds held by Government accounts are almost all measured at sales price plus amortized discount or less amortized premium.  Agency debt securities are almost all measured at face value.  Treasury securities in the Government account series are otherwise measured at face value less unrealized discount (if any)."]
["6At the end of 2023, the Federal Reserve Banks held $4,952.9 billion of Federal securities and the rest of the public held $21,282.7 billion.  Debt held by the Federal Reserve Banks is not estimated for future years."]
["7Treasury’s warrants to purchase 79.9 percent of the common stock of the enterprises expire after September 7, 2028.  The warrants were valued at $4 billion at the end of 2023."]
["8Portions of the notes and warrants issued under the Air carrier worker support program (Payroll support program) are scheduled to expire in 2025, 2026, 2030, and 2031."]