ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
SumAverage
2
BaselineActual, 2024202520262027202820292030203120322033203420352026–20302026–20352026–20302026–2035
3
Revenues4,9185,1635,5805,9356,1086,2906,5496,8347,1067,4057,7088,03130,46267,546----
4
 Percent of GDP17.1%17.1%17.8%18.2%18.1%17.9%18.0%18.1%18.1%18.2%18.2%18.3%----18.0%18.0%
5
6
Outlays6,7517,0287,2937,6228,0188,2288,6909,0679,47710,04210,30610,56339,85189,306----
7
 Mandatory4,0604,2284,3864,5964,8524,9485,2765,5205,7886,2086,3416,46524,05854,380----
8
 Growth in mandatory outlays4.1%3.7%4.8%5.6%2.0%6.6%4.6%4.9%7.3%2.1%2.0%----4.34%4.16%
9
 Discretionary outlays1,8101,8481,8971,9512,0022,0332,0862,1302,1752,2292,2712,3159,96921,089----
10
 Net interest8819521,0101,0751,1641,2471,3281,4171,5141,6051,6941,7835,82413,837----
11
 Average interest rate3.1%3.2%3.4%3.4%3.5%3.5%3.5%3.6%3.6%3.6%3.6%3.6%----3.44%3.49%
12
13
Total deficit-1,833-1,865-1,713-1,687-1,910-1,938-2,141-2,233-2,371-2,637-2,598-2,532-9,389-21,760----
14
Other means of financing396766554226119-24-27-32--------
15
Debt held by the public28,19930,10331,88333,63635,60137,58139,74841,99244,37246,98549,55652,056--------
16
 Percent of GDP98%100%102%103%105%107%109%111%113%115%117%118%----105.4%109.3%
17
18
GDP28,82330,13531,34032,53733,76335,04536,39237,79039,25040,76542,32843,933169,078373,144----
19
 Real GDP23,15623,67424,11224,54124,97025,41225,87426,34426,82927,32127,81528,307--------
20
 Percentage change, annual rate2.3%1.9%1.8%1.7%1.8%1.8%1.8%1.8%1.8%1.8%1.8%----1.79%1.80%
21
 GDP Price Index124.5127.3130.0132.6135.2137.9140.7143.4146.3149.2152.2155.2--------
22
 Percentage change, annual rate2.4%2.3%2.1%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%----2.02%2.00%
23
24
Baseline values from CBO's Budget and Economic Outlook: 2025 to 2035 (www.cbo.gov/publication/60870).
25
26
27
Alternative Scenario
28
Additional real GDP growth rate0.00%
29
First year cut in mandatory outlays0.00%
30
Additional slowed growth in mandatory outlays0.00%
31
SumAverage
32
Actual, 2024202520262027202820292030203120322033203420352026–20302026–20352026–20302026–2035
33
Revenues4,9185,1635,5805,9356,1086,2906,5496,8347,1067,4057,7088,03130,46267,546----
34
 Change in revenues from baseline00000000000000----
35
 Percent of GDP17.1%17.1%17.8%18.2%18.1%17.9%18.0%18.1%18.1%18.2%18.2%18.3%----18.0%18.0%
36
37
Outlays6,7517,0287,2937,6228,0188,2288,6909,0679,47710,04210,30610,56339,85189,306----
38
 Mandatory4,0604,2284,3864,5964,8524,9485,2765,5205,7886,2086,3416,46524,05854,380----
39
 Change in mandatory outlays from baseline00000000000000----
40
 Growth in mandatory outlays4.1%3.7%4.8%5.6%2.0%6.6%4.6%4.9%7.3%2.1%2.0%----4.53%4.34%
41
 Discretionary outlays1,8101,8481,8971,9512,0022,0332,0862,1302,1752,2292,2712,3159,96921,089----
42
 Net interest8819521,0101,0751,1641,2471,3281,4171,5141,6051,6941,7835,82413,837----
43
 Change in net interest from baseline00000000000000----
44
 Average interest rate3.1%3.2%3.4%3.4%3.5%3.5%3.5%3.6%3.6%3.6%3.6%3.6%----3.44%3.49%
45
46
Total deficit-1,833-1,865-1,713-1,687-1,910-1,938-2,141-2,233-2,371-2,637-2,598-2,532-9,389-21,760----
47
 Change in deficit from baseline000000000000----
48
Other means of financing396766554226119-24-27-32--------
49
Debt held by the public28,19930,10331,88333,63635,60137,58139,74841,99244,37246,98549,55652,056--------
50
 Percent of GDP98%100%102%103%105%107%109%111%113%115%117%118%----105.4%109.3%
51
52
GDP28,82330,13531,34032,53733,76335,04536,39237,79039,25040,76542,32843,933169,078373,144----
53
 Real GDP23,15623,67424,11224,54124,97025,41225,87426,34426,82927,32127,81528,307--------
54
 Percentage change, annual rate2.3%1.9%1.8%1.7%1.8%1.8%1.8%1.8%1.8%1.8%1.8%----1.79%1.80%
55
 GDP price index124.5127.3130.0132.6135.2137.9140.7143.4146.3149.2152.2155.2--------
56
 Percentage change, annual rate2.3%2.1%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%----2.02%2.00%
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100