Staff analysis, evidence as of

Does the tax plan pay for itself over fiscal years 2018 to 2027?

No, not on the official scores of the final conference agreement.

JCT scores the conference agreement for H.R. 1 at -$1,456.0BT4 over 2018-2027 before growth effects. With its macroeconomic analysis, higher output adds about +$451BT5 in revenue, extra interest costs about $66BT5, and the net budget effect is still -$1,071.4BT5, meaning larger deficits. Growth recovers about 26.4%T5 of the conventional cost.

The only document in the packet that shows receipts exceeding the static loss is a one-page Treasury memo on the Senate Finance plan, not the conference bill, and it is conditional: +$300BT1 in receipts only if annual real growth runs about 0.7 ppT1 faster than baseline, partly from policies outside the tax bill. At half that boost the memo's own numbers imply -$500BT1.

No source quotes Secretary Mnuchin saying the plan will "pay for itself."

What the Secretary actually said, by date

A search of every packet text for "pay for itself" or "pays for itself" returns 0 matches. His closest firsthand words date from April 2017 and concern an earlier blueprint, months before the conference agreement existed.

  1. . CBS This Morning interview transcript (firsthand) T7
    this is going to be paid for by economic growth and by a reduction of many, many deductions in special interest.

    Refers to: April 2017 administration blueprint, before the Senate Finance plan or conference bill existed. Says the blueprint would be paid for by growth and by eliminating deductions, not by growth alone.

  2. . same interview, answer on deficits T7
    we'll be comfortable that we can pay for most of the plan

    Refers to: April 2017 administration blueprint. Qualifies the claim to most of the plan.

  3. . remarks as prepared for delivery; not evidence of exact spoken words T3
    An additional one percent of growth adds over two trillion dollar of revenues to pay down our debt.

    Refers to: general growth claim; no plan, baseline or period specified. A rule of thumb about growth, not a score of any bill.

  4. . quotation in Treasury press release T2
    We are pleased to release an analysis demonstrating the revenue impact of the Administration’s economic agenda. The Administration has been focused on tax reform and broader economic policies to stimulate growth, which will generate significant long-term revenue for the government

    Refers to: the Treasury Office of Tax Policy memo on the Senate Finance plan and broader agenda. His quoted words say growth will generate significant revenue; the $1.8 trillion figure is in the release body, and neither says the plan pays for itself.

  5. . Treasury memo, Office of Tax Policy T1

    Models the Senate Finance plan, not the conference agreement. Not a statement by the Secretary.

  6. . CBO cost estimate, conference agreement T6
  7. . JCT conventional estimate, conference agreement T4
  8. . JCT macroeconomic analysis, conference agreement T5

Two different questions: an executive scenario and a legislative score

Executive scenario (hypothetical)

Treasury Office of Tax Policy, December 11, 2017. Senate Finance plan. Receipts only, current law.

  • Static score: about -$1,500BT1.
  • Assumes real growth of 2.9%T1 a year against a 2.2%T1 baseline, an increase of 0.7 ppT1 in the annual growth rate.
  • Growth revenue +$1,800BT1; net receipts +$300BT1.
  • Lower-growth sensitivity: 0.35 ppT1 a year yields about +$1,000BT1, so the net is about -$500BT1 (derived).
  • No interest costs, no annual path, no score of the conference bill.

Legislative score (conference agreement)

JCT and CBO, December 15 to 22, 2017. Final H.R. 1. Present-law baseline.

  • Conventional net budget effect: -$1,456.0BT4 (published total).
  • Higher level of GDP by about 0.7%T5 on average, not a faster growth rate.
  • Growth revenue +$451BT5, interest cost -$66BT5, table net feedback +$384.6BT5.
  • Net with feedback: -$1,071.4BT5.
  • CBO/JCT: revenues -$1,649BT6, outlays -$194BT6, deficit up $1,455BT6.

The two documents share a "0.7" that means different things. Treasury's is 0.7 ppT1 more growth every year for ten years. JCT's is a GDP level about 0.7%T5 higher on average. They are not the same assumption, and Treasury's scenario does not describe the bill that passed conference.

Ten-year amounts side by side

Billions of dollars summed over FY2018-2027. Left of zero means less revenue or a larger deficit. Treasury's bars measure receipts for a different bill under an assumed growth path; the conference bars are official estimates. They are shown together for scale, not as one model.

Ten-year amounts in billions of dollars, FY2018-2027Hatched bars with diamond ends are Treasury hypothetical scenarios for the Senate Finance plan; solid bars are legislative scores of the conference agreement. Left of zero means less revenue or a larger deficit.-1,500-1,000-5000Treasury scenarios for the Senate Finance planreceipts only, current law; not the conference billStatic score [T1]Static score [T1]: about -$1,500B, source T1about -$1,500BLower-growth case, +0.35 pp a year (derived) [T1]Lower-growth case, +0.35 pp a year (derived) [T1]: -$500B, source T1-$500BAdministration growth case, +0.7 pp a year [T1]Administration growth case, +0.7 pp a year [T1]: +$300B, source T1+$300BConference agreement, legislative scoresJCT and CBO, present-law baselineCBO/JCT revenue change, revenue only [T6]CBO/JCT revenue change, revenue only [T6]: -$1,649B, source T6-$1,649BJCT conventional, net budget effect [T4]JCT conventional, net budget effect [T4]: -$1,456.0B, source T4-$1,456.0BJCT with macroeconomic feedback [T5]JCT with macroeconomic feedback [T5]: -$1,071.4B, source T5-$1,071.4B
Sources: Treasury memo T1; CBO cost estimate T6; JCT JCX-67-17 T4; JCT JCX-69-17 T5. CBO's revenue-only figure excludes outlay effects; JCT's bars are net budget effects including outlays. Each bar links to its source entry.

Test a hypothetical: how much growth revenue would close the gap?

Choose a hypothetical amount of growth-driven revenue. The tester adds it to JCT's fixed conventional score of -$1,456.0BT4 and subtracts JCT's interest cost of $66BT5. It never changes the recorded JCT result of -$1,071.4BT5.

Remaining 10-year budget effect with +$451.0B of hypothetical feedback: -$1,071.0B
Still adds to the deficit: this hypothetical feedback (net of interest) offsets about 26.4% of the conventional cost.

Recorded JCT result, unchanged: -$1,071.4BT5. The default +$451BT5 is JCT's own growth revenue; with rounded text values the arithmetic gives -$1,071.0BT5, versus the published table total.

The interactive tester needs JavaScript. Without it: at JCT's +$451BT5 of feedback the remaining effect is -$1,071.0BT5; with interest held at $66BT5, break-even arithmetic would need about $1,522BT5 of feedback, which no packet source estimates for the conference agreement.

Arithmetic only. Interest is held at JCT's 66 billion although it would change with the deficit; the recorded JCT result (-1,071.4) is never altered. T5 Treasury-sized presets borrow only a dollar magnitude from a different plan and model; they are not conference estimates.

Reconciling the conference numbers

Published totals versus rounded arithmetic

JCX-67-17's ten annual cells sum to -$1,453.9BT4, but the published 2018-2027 total is -$1,456.0BT4; the five-year cells sum to -$1,073.6BT4 against a published -$1,074.0BT4. JCT notes that details may not add due to rounding, so the published totals are used throughout.

In JCX-69-17 the text rounds the macroeconomic effect to +$385BT5 (+$451BT5 of revenue less $66BT5 of interest); Table 1 shows +$384.6BT5, giving a net of -$1,071.4BT5. The rounded text arithmetic gives -$1,071.0BT5. Same model, different rounding.

Revenue versus net budget effect

CBO reports a revenue reduction of about $1,649BT6 and an outlay reduction of $194BT6, so the deficit rises by $1,455BT6. JCT's -$1,456.0BT4 is a net budget effect that includes outlay effects; it is not a pure receipts loss and is not the same figure as CBO's revenue-only reduction. The $1BT6 magnitude gap between JCT's $1,456.0BT4 and CBO's $1,455BT6 is not explained in the packet. Excluding $27BT6 of off-budget payroll-tax revenue, on-budget deficits rise $1,482BT6.

Treasury's own arithmetic

-$1,500BT1 static plus +$1,800BT1 growth revenue equals +$300BT1. Treasury also cites JCT's +$408BT1 of growth receipts for the Senate Finance plan, which leaves about -$1,000BT1 on a current-law basis. Treasury's current-policy static score of about -$1,000BT1 assumes expiring provisions are renewed and is not comparable with JCT and CBO's current-law scores, so it is excluded.

Treasury expects approximately half of this 0.7% increase in growth to come from changes to corporate taxation. We expect the other half to come from changes to pass-through taxation³ and individual tax reform, as well as from a combination of regulatory reform, infrastructure development, and welfare reform as proposed in the Administration’s Fiscal Year 2018 budget. T1
These increased receipts are primarily collected in the last five years, as full expensing creates growth in early years but results in a deferral of collection of taxes. T1

The two calls

Conference agreement: not supported

Not supported. On the official scores of the final conference agreement, the plan does not pay for itself over FY2018-2027. Conventionally JCT scores it at -$1,456.0BT4. Its macroeconomic analysis finds +$451BT5 of revenue from higher output, partly offset by $66BT5 of extra interest on the debt, a table net of +$384.6BT5. The result with feedback is still -$1,071.4BT5: growth offsets about 26.4%T5 of the conventional cost, or 31.0%T5 counting revenue alone before interest. CBO and JCT's conventional estimate shows revenues -$1,649BT6, outlays -$194BT6 and a deficit increase of $1,455BT6, and does not include macroeconomic feedback.

Treasury scenario: conditional, and about a different bill

Conditional. Treasury's memo shows receipts exceeding the static loss only for the Senate Finance plan and only if real growth averages about 2.9% a year instead of 2.2%. T1 Its high-growth case (+0.7 ppT1 a year) yields +$1,800BT1 of growth revenue against a -$1,500BT1 current-law static score, a net of +$300BT1 in receipts. Treasury attributes about half of that extra growth to non-corporate changes and to regulatory reform, infrastructure and welfare reform proposals that are not in the tax bill. Its own lower-growth sensitivity (+0.35 ppT1 a year, about +$1,000BT1) implies a net of about -$500BT1. The memo omits interest costs, gives no annual path and does not score the conference agreement. The Secretary's release restates the +$1,800BT2 figure without the conditions.

Scores are not receipts

Every dollar figure is a projected change against a baseline projection. None is an observed total of federal receipts, and no FY2018-2027 receipts had been observed as of December 22, 2017. Treasury's phrase 'total receipts ... increasing by $300 billion' means receipts above the baseline projection, not observed receipts. T1 T5

What the packet does not contain

Numeric source ledger

All dollar amounts are billions of nominal dollars summed over FY2018-2027 unless stated. JCT tables report negative numbers for effects that reduce the budget balance; CBO reports magnitudes in words (revenue reduction, outlay decrease, deficit increase), which this file converts to explicit signs per figure. Comparisons use current-law (JCT: present-law) baselines. Treasury's current-policy static score is recorded but excluded from the comparison.

FigureAmountUnit and signScope and modelEvidence
Treasury static score, current law-$1,500BT1billions of dollars, 10-year total, FY2018-2027; negative = lower receipts than the current-law baseline projectionSenate Finance plan (not conference); Treasury OTP static; current law baselinewith a score of approximately -$1.5 trillion on a current law basis and approximately -$1 trillion on a current policy basis T1, December 11, 2017
Treasury static score, current policy (not used for comparison)-$1,000BT1billions of dollars, 10-year total, FY2018-2027; negative = lower receipts than a current-policy baselineSenate Finance plan (not conference); Treasury OTP static; current policy baselinewith a score of approximately -$1.5 trillion on a current law basis and approximately -$1 trillion on a current policy basis T1, December 11, 2017
JCT growth receipts for Senate Finance plan, as cited by Treasury+$408BT1billions of dollars, 10-year total, FY2018-2027; positive = more receipts than the static scoreSenate Finance plan (not conference); JCT macroeconomic (Senate Finance plan, as cited); current law baselineThey estimated $408 billion of additional tax revenue. T1, December 11, 2017
Senate Finance static plus JCT growth receipts, as stated by Treasury-$1,000BT1billions of dollars, 10-year total, FY2018-2027; negative = lower receipts than the current-law baseline projectionSenate Finance plan (not conference); JCT macroeconomic (Senate Finance plan, as cited); current law baselineAdding this $408 billion to the static score leads to a change in total projected receipts under JCT’s assumptions of approximately -$1 trillion on a current law basis. T1, December 11, 2017
Administration real GDP growth assumption2.9%T1percent per year, average annual real GDP growth rate; rate, not a levelSenate Finance plan (not conference); Treasury OTP growth scenario; current law baselineOTP compared this 2.9% GDP growth scenario to a baseline of previous projections of 2.2% GDP growth. T1, December 11, 2017
Prior baseline real GDP growth2.2%T1percent per year, average annual real GDP growth rate; rate, not a levelSenate Finance plan (not conference); Treasury OTP growth scenario; current law baselineOTP compared this 2.9% GDP growth scenario to a baseline of previous projections of 2.2% GDP growth. T1, December 11, 2017
Increase in annual real GDP growth rate0.7 ppT1percentage points per year; positive = faster annual growth than baselineSenate Finance plan (not conference); Treasury OTP growth scenario; current law baselineThis 0.7% increase in the annual real growth rate results in an increase in tax revenues during the 10-year period of approximately $1.8 trillion. T1, December 11, 2017
Treasury growth revenue at +0.7 pp a year+$1,800BT1billions of dollars, 10-year total, FY2018-2027; positive = more receipts than the static scoreSenate Finance plan (not conference); Treasury OTP growth scenario; current law baselineThis 0.7% increase in the annual real growth rate results in an increase in tax revenues during the 10-year period of approximately $1.8 trillion. T1, December 11, 2017
Treasury net receipts change at +0.7 pp a year+$300BT1billions of dollars, 10-year total, FY2018-2027; positive = higher receipts than the current-law baseline projectionSenate Finance plan (not conference); Treasury OTP growth scenario; current law baselineAdding this $1.8 trillion of incremental revenue to the static current law score of -$1.5 trillion results in total receipts over the 10-year window increasing by $300 billion. T1, December 11, 2017
Lower-growth sensitivity: increase in annual growth rate0.35 ppT1percentage points per year; positive = faster annual growth than baselineSenate Finance plan (not conference); Treasury OTP growth sensitivity; current law baselineOTP projects that at approximately 0.35% of incremental annual GDP growth, Treasury tax receipts would generate approximately $1 trillion of incremental revenue. T1, December 11, 2017
Treasury growth revenue at +0.35 pp a year+$1,000BT1billions of dollars, 10-year total, FY2018-2027; positive = more receipts than the static scoreSenate Finance plan (not conference); Treasury OTP growth sensitivity; current law baselineOTP projects that at approximately 0.35% of incremental annual GDP growth, Treasury tax receipts would generate approximately $1 trillion of incremental revenue. T1, December 11, 2017
Treasury net receipts change at +0.35 pp a year (derived)-$500BT1billions of dollars, 10-year total, FY2018-2027; negative = lower receipts than the current-law baseline projectionSenate Finance plan (not conference); Treasury OTP growth sensitivity; current law baselineDerived here: static current-law score -1,500 plus lower-growth revenue 1,000; Treasury does not print this net T1, December 11, 2017
Administration growth path, 20182.5%T1percent, annual real GDP growth rate; rate, not a levelSenate Finance plan (not conference); Administration FY2018 budget path; current law baselineMore specifically, growth is 2.5% in 2018, 2.8% in 2019, and 3.0% thereafter, T1, December 11, 2017
Administration growth path, 20192.8%T1percent, annual real GDP growth rate; rate, not a levelSenate Finance plan (not conference); Administration FY2018 budget path; current law baselineMore specifically, growth is 2.5% in 2018, 2.8% in 2019, and 3.0% thereafter, T1, December 11, 2017
Administration growth path, 2020 and later3.0%T1percent, annual real GDP growth rate; rate, not a levelSenate Finance plan (not conference); Administration FY2018 budget path; current law baselineMore specifically, growth is 2.5% in 2018, 2.8% in 2019, and 3.0% thereafter, T1, December 11, 2017
Release summary: additional revenue from expected growth+$1,800BT2billions of dollars, 10-year total, FY2018-2027; positive = more receipts; release body text, not the Secretary's quotationSenate Finance plan (not conference); Treasury OTP growth scenario (restated); current law baselineAmong the key findings is that $1.8 trillion of additional revenue would be generated over 10 years based upon expected growth. T2, December 11, 2017
Remarks: revenue from one extra point of growth (lower bound, 'over')+$2,000BT3billions of dollars of revenue per additional percentage point of growth, period unstated; positive = more receipts; 'over' means at leastGeneral claim, no bill; remarks as prepared for delivery; unstated baselineAn additional one percent of growth adds over two trillion dollar of revenues to pay down our debt. T3, November 2, 2017
JCT conventional net budget effect, FY2018-$135.7BT4billions of dollars, fiscal year 2018; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2019-$280.0BT4billions of dollars, fiscal year 2019; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2020-$258.8BT4billions of dollars, fiscal year 2020; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2021-$220.8BT4billions of dollars, fiscal year 2021; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2022-$178.3BT4billions of dollars, fiscal year 2022; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2023-$137.9BT4billions of dollars, fiscal year 2023; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2024-$120.1BT4billions of dollars, fiscal year 2024; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2025-$114.6BT4billions of dollars, fiscal year 2025; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2026-$40.6BT4billions of dollars, fiscal year 2026; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net budget effect, FY2027+$32.9BT4billions of dollars, fiscal year 2027; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net total, FY2018-2022 (published table total)-$1,074.0BT4billions of dollars, 5-year total, FY2018-2022; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
JCT conventional net total, FY2018-2027 (published table total)-$1,456.0BT4billions of dollars, 10-year total, FY2018-2027; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineNET TOTAL | -135.7 | -280.0 | -258.8 | -220.8 | -178.3 | -137.9 | -120.1 | -114.6 | -40.6 | 32.9 | -1,074.0 | -1,456.0 T4, December 18, 2017
Sum of rounded annual values, FY2018-2022 (arithmetic, not the table total)-$1,073.6BT4billions of dollars, 5-year total, FY2018-2022; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineDerived here: sum of the five rounded annual NET TOTAL cells T4, December 18, 2017
Sum of rounded annual values, FY2018-2027 (arithmetic, not the table total)-$1,453.9BT4billions of dollars, 10-year total, FY2018-2027; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT conventional (JCX-67-17); present law baselineDerived here: sum of the ten rounded annual NET TOTAL cells T4, December 18, 2017
JCT: average increase in the level of GDP0.7%T5percent of GDP level, average over FY2018-2027 relative to present-law baseline; level effect, not a change in the annual growth rateConference agreement; JCT macroeconomic (JCX-69-17); present law baselinewould increase the average level of output (as measured by Gross Domestic Product (“GDP”) by about 0.7 percent relative to average level of output in the present law baseline over the 10-year budget window. T5, December 22, 2017
JCT: added revenue from higher output+$451BT5billions of dollars, 10-year total, FY2018-2027; positive = more revenue than the conventional estimateConference agreement; JCT macroeconomic (JCX-69-17); present law baselineThat increase in output would increase revenues, relative to the conventional estimate of a loss of $1,456 billion over that period by about $451 billion. T5, December 22, 2017
JCT: added interest on federal debt-$66BT5billions of dollars, 10-year total, FY2018-2027; negative = higher debt service, reduces budget balanceConference agreement; JCT macroeconomic (JCX-69-17); present law baselineThis budget effect would be partially offset by an increase in interest payments on the Federal debt of about $66 billion over the budget period. T5, December 22, 2017
JCT text: net budget effect of growth (rounded)+$385BT5billions of dollars, 10-year total, FY2018-2027; positive = reduces deficitConference agreement; JCT macroeconomic (JCX-69-17); present law baselineOverall, the budgetary effects of changes in economic growth are projected to reduce the deficit by $385 billion during the budget window. T5, December 22, 2017
JCX-69 Table 1: conventional estimate-$1,456.0BT5billions of dollars, 10-year total, FY2018-2027; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT macroeconomic (JCX-69-17); present law baselineConventional estimate | -1,456.0 T5, December 22, 2017
JCX-69 Table 1: additional macroeconomic effects (table total)+$384.6BT5billions of dollars, 10-year total, FY2018-2027; positive = reduces deficitConference agreement; JCT macroeconomic (JCX-69-17); present law baselineAdditional Effects Resulting from Macroeconomic Analysis | 384.6 T5, December 22, 2017
JCT net budget effect with macroeconomic feedback (published table total)-$1,071.4BT5billions of dollars, 10-year total, FY2018-2027; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT macroeconomic (JCX-69-17); present law baselineNET TOTAL | -1071.4 T5, December 22, 2017
Rounded text arithmetic: -1,456 + 451 - 66 (not the table total)-$1,071.0BT5billions of dollars, 10-year total, FY2018-2027; negative = reduces federal budget balance (adds to deficit); net budget effect including outlay effectsConference agreement; JCT macroeconomic (JCX-69-17); present law baselineDerived here: published conventional -1,456.0 plus rounded text values +451 and -66 T5, December 22, 2017
Share of conventional cost offset by net macroeconomic effects26.4%T5percent of the conventional 10-year cost; derived ratio 384.6 / 1,456.0Conference agreement; JCT macroeconomic (JCX-69-17); present law baselineDerived here: table additional effects divided by table conventional cost T5, December 22, 2017
Share of conventional cost offset by growth revenue alone31.0%T5percent of the conventional 10-year cost; derived ratio 451 / 1,456.0Conference agreement; JCT macroeconomic (JCX-69-17); present law baselineDerived here: text growth revenue divided by table conventional cost T5, December 22, 2017
Arithmetic break-even feedback with interest held at JCT's 66 (not an estimate)+$1,522BT5billions of dollars, 10-year total, FY2018-2027; positive = revenue feedback needed for a zero net budget effectConference agreement; arithmetic on JCT (JCX-67-17 and JCX-69-17); present law baselineDerived here: 1,456.0 conventional cost plus 66 interest; ignores that interest would change with the deficit T5, December 22, 2017
CBO/JCT: change in revenues (revenue only)-$1,649BT6billions of dollars, 10-year total, FY2018-2027; negative = revenue reductionConference agreement; CBO/JCT conventional; current law baselineCBO and JCT estimate that enacting the legislation would reduce revenues by about $1,649 billion and decrease outlays by $194 billion over the 2018-2027 period. T6, December 15, 2017
CBO/JCT: change in outlays-$194BT6billions of dollars, 10-year total, FY2018-2027; negative = lower outlays (reduces deficit)Conference agreement; CBO/JCT conventional; current law baselineCBO and JCT estimate that enacting the legislation would reduce revenues by about $1,649 billion and decrease outlays by $194 billion over the 2018-2027 period. T6, December 15, 2017
CBO/JCT: increase in the deficit+$1,455BT6billions of dollars, 10-year total, FY2018-2027; positive = larger deficit (opposite sign to JCT table)Conference agreement; CBO/JCT conventional; current law baselineAs a result, the bill is estimated to increase the deficit by $1,455 billion over the next 10 years, excluding effects from macroeconomic feedback T6, December 15, 2017
CBO: off-budget revenue increase (Social Security payroll taxes)+$27BT6billions of dollars, 10-year total, FY2018-2027; positive = more off-budget revenueConference agreement; CBO/JCT conventional; current law baselineExcluding the estimated $27 billion increase in off-budget revenues over the next 10 years, the legislation would increase on-budget deficits by about $1,482 billion over the period from 2018 to 2027 T6, December 15, 2017
CBO: increase in on-budget deficits+$1,482BT6billions of dollars, 10-year total, FY2018-2027; positive = larger on-budget deficitConference agreement; CBO/JCT conventional; current law baselineExcluding the estimated $27 billion increase in off-budget revenues over the next 10 years, the legislation would increase on-budget deficits by about $1,482 billion over the period from 2018 to 2027 T6, December 15, 2017
Gap between JCT net total magnitude (1,456.0) and CBO deficit increase (1,455)+$1BT6billions of dollars, 10-year total, FY2018-2027; positive = JCT magnitude largerConference agreement; comparison of JCX-67-17 and CBO cost estimate; current law baselineDerived here: 1,456.0 from T4 minus 1,455 from T6; the packet does not explain the gap T6, December 15, 2017

Sources and access notes

T1. Analysis of Growth and Revenue Estimates Based on the U.S. Senate Committee on Finance Tax Reform Plan
U.S. Treasury Office of Tax Policy, . Official source. Access copy.
Access note: Original Treasury link redirects; original one-page PDF archived. Packet file: treasury.txt.
T2. Treasury Releases Analysis of Revenue Estimates Associated with Administration Economic Policies
U.S. Department of the Treasury, . Official source.
Access note: Official dated release including direct Secretary quotation. Packet file: treasury.txt.
T3. Remarks by Treasury Secretary Steven T. Mnuchin before the International Franchise Association’s Franchise Expo West
U.S. Department of the Treasury, . Official source.
Access note: As prepared for delivery; not evidence of exact spoken wording. Packet file: treasury.txt.
T4. Estimated Budget Effects of the Conference Agreement for H.R. 1 JCX-67-17
Joint Committee on Taxation, . Official source.
Access note: Table net total on PDF page 8. Packet file: scores.txt.
T5. Macroeconomic Analysis of the Conference Agreement for H.R. 1 JCX-69-17
Joint Committee on Taxation, . Official source.
Access note: Introduction and budgetary effects PDF pages 3 and 7 to 9. Packet file: scores.txt.
T6. Cost Estimate for the Conference Agreement on H.R. 1
Congressional Budget Office, . Official source. Access copy.
Access note: Original cbo.gov protected by HTTP 403; original signed CBO PDF retrieved. Packet file: scores.txt.
T7. Steven Mnuchin defends President Trump's tax-cut plan
CBS This Morning, . Official source.
Access note: Firsthand interview transcript; earlier blueprint not final conference bill; quote both paid for and most qualifications. Packet file: interview.txt.