Madison Budget Simulations, 2025-2059

Table with 40 columns and 35 rows. Currently displaying rows 1 to 20.
2025$355,070,106$329,288,153$13,581,257$5,699,303$7,881,954$25,781,9547.3%$27,901,252$1,953,76914.39%7.86%$3,553,233$3,420,703$2,807,195$3,954,951$526,027$5,596,426$2,209,344$9,941,523$1,172,738$1,620,694$342,043$5,863,295$16,074,147$2,599,836$731,723$4,076,416$21,550,900$73,470,434$527,612$94,627,876$10,729,568$6,036,826$17,344,146$28,615,827$16,354,000$10,213,680$629,470$10,479,473
2026$369,218,222$335,112,857$14,148,116$5,824,704$8,323,412$34,105,3669.2%$29,999,383$2,098,13114.83%8.13%$3,706,340$3,569,776$2,932,052$4,105,008$550,811$5,870,658$2,327,598$10,345,670$1,217,113$1,705,454$373,874$6,106,478$16,568,796$2,703,166$761,369$4,236,727$22,386,512$76,500,472$546,473$98,376,407$11,158,750$6,151,535$18,102,782$29,706,417$17,008,160$10,647,275$653,898$10,898,652
2027$383,958,809$341,065,989$14,740,587$5,953,132$8,787,456$42,892,82111.2%$32,252,389$2,253,00615.28%8.40%$3,866,399$3,725,258$3,062,193$4,260,869$576,682$6,156,252$2,450,903$10,765,230$1,263,238$1,793,796$407,158$6,360,563$17,078,894$2,810,893$792,292$4,403,563$23,256,841$79,663,840$566,029$102,286,015$11,605,100$6,271,194$18,893,768$30,840,961$17,688,486$11,098,417$679,376$11,334,598
2028$399,318,769$347,150,659$15,359,960$6,084,670$9,275,290$52,168,11113.1%$34,671,538$2,419,14915.75%8.68%$4,033,757$3,887,448$3,197,859$4,422,770$603,692$6,453,725$2,579,493$11,200,873$1,311,187$1,885,882$441,972$6,626,080$17,605,005$2,923,220$824,549$4,577,210$24,163,497$82,966,889$586,308$106,364,131$12,069,304$6,396,039$19,718,626$32,021,390$18,396,026$11,567,900$705,954$11,787,982
2029$415,326,366$353,370,067$16,007,597$6,219,408$9,788,189$61,956,30114.9%$37,268,909$2,597,37216.23%8.97%$4,208,778$4,056,657$3,339,307$4,590,958$631,896$6,763,622$2,713,614$11,653,306$1,361,035$1,981,880$478,392$6,903,591$18,147,717$3,040,363$858,206$4,757,968$25,108,174$86,416,310$607,337$110,618,567$12,552,077$6,526,317$20,578,960$33,249,731$19,131,867$12,056,556$733,682$12,259,501
2030$432,011,303$359,727,503$16,684,937$6,357,436$10,327,501$72,283,80216.7%$40,057,452$2,788,54316.71%9.27%$4,391,848$4,233,212$3,486,804$4,765,690$661,354$7,086,512$2,853,523$12,123,268$1,412,861$2,081,969$516,502$7,193,686$18,707,644$3,162,547$893,326$4,946,152$26,092,657$90,019,150$629,148$115,057,537$13,054,160$6,662,287$21,476,459$34,528,108$19,897,142$12,565,264$762,612$12,749,881
2031$449,404,805$366,226,352$17,393,502$6,498,849$10,894,653$83,178,45418.5%$43,051,045$2,993,59217.21%9.58%$4,583,375$4,417,459$3,640,635$4,947,237$692,125$7,423,000$2,999,493$12,611,539$1,466,747$2,186,334$556,391$7,496,989$19,285,428$3,290,010$929,981$5,142,093$27,118,823$93,782,833$651,772$119,689,683$13,576,326$6,804,225$22,412,904$35,858,755$20,693,027$13,094,945$792,802$13,259,876
2032$467,539,704$372,870,096$18,134,899$6,643,744$11,491,155$94,669,60920.3%$46,264,562$3,213,51717.72%9.90%$4,783,789$4,609,759$3,801,096$5,135,879$724,276$7,773,716$3,151,811$13,118,939$1,522,780$2,295,171$598,151$7,814,159$19,881,739$3,423,001$968,244$5,346,137$28,188,652$97,715,186$675,240$124,524,097$14,119,379$6,952,419$23,390,169$37,244,016$21,520,748$13,646,571$824,309$13,790,271
2033$486,450,533$379,662,319$18,910,829$6,792,223$12,118,606$106,788,21522.0%$49,713,945$3,449,38318.24%10.22%$4,993,544$4,810,495$3,968,501$5,331,911$757,874$8,139,327$3,310,776$13,646,328$1,581,051$2,408,687$641,882$8,145,889$20,497,279$3,561,785$1,008,191$5,558,650$29,304,231$101,824,460$699,589$129,570,347$14,684,154$7,107,175$24,410,234$38,686,356$22,381,578$14,221,164$857,196$14,341,882
2034$506,173,625$386,606,710$19,723,092$6,944,390$12,778,701$119,566,91623.6%$53,416,280$3,702,33518.77%10.55%$5,213,123$5,020,070$4,143,179$5,535,642$792,991$8,520,536$3,476,706$14,194,612$1,641,652$2,527,098$687,686$8,492,913$21,132,781$3,706,638$1,049,904$5,780,013$30,467,757$106,119,357$724,853$134,838,508$15,271,520$7,268,815$25,475,184$40,188,362$23,276,841$14,819,801$891,527$14,915,557
2035$526,747,213$393,707,064$20,573,588$7,100,354$13,473,234$133,040,15125.3%$57,389,877$3,973,59719.31%10.90%$5,443,032$5,238,906$4,325,477$5,747,392$829,704$8,918,080$3,649,936$14,764,747$1,704,685$2,650,630$735,676$8,856,005$21,789,012$3,857,852$1,093,470$6,010,631$31,681,551$110,609,054$751,069$140,339,189$15,882,381$7,437,678$26,587,219$41,752,757$24,207,915$15,443,614$927,372$15,512,179
2036$548,211,546$400,967,290$21,464,333$7,260,226$14,204,106$147,244,25726.9%$61,654,359$4,264,48119.87%11.25%$5,683,809$5,467,451$4,515,763$5,967,500$868,094$9,332,737$3,830,817$15,357,736$1,770,251$2,779,525$785,968$9,235,983$22,466,776$4,015,737$1,138,977$6,250,924$32,948,057$115,303,238$778,278$146,083,565$16,517,676$7,614,122$27,748,660$43,382,401$25,176,232$16,093,800$964,802$16,132,667
2037$570,609,002$408,391,413$22,397,456$7,424,123$14,973,332$162,217,58928.4%$66,230,750$4,576,39220.43%11.61%$5,936,024$5,706,173$4,714,421$6,196,319$908,245$9,765,329$4,019,721$15,974,637$1,838,460$2,914,033$838,686$9,633,712$23,166,913$4,180,617$1,186,523$6,501,339$34,269,856$120,212,130$806,519$152,083,411$17,178,384$7,798,526$28,961,957$45,080,304$26,183,281$16,771,616$1,003,893$16,777,973
2038$593,984,216$415,983,579$23,375,214$7,592,166$15,783,048$178,000,63830.0%$71,141,583$4,910,83321.01%11.98%$6,200,277$5,955,569$4,921,859$6,434,216$950,246$10,216,718$4,217,038$16,616,564$1,909,424$3,054,420$893,962$10,050,106$23,890,305$4,352,834$1,236,207$6,762,342$35,649,671$125,346,523$835,836$158,351,136$17,865,519$7,991,290$30,229,698$46,849,633$27,230,612$17,478,392$1,044,726$17,449,092
2039$618,384,212$423,748,058$24,399,997$7,764,478$16,635,518$194,636,15631.5%$76,410,999$5,269,41621.60%12.36%$6,477,205$6,216,162$5,138,504$6,681,580$994,194$10,687,818$4,423,183$17,284,692$1,983,264$3,200,964$951,935$10,486,130$24,637,873$4,532,750$1,288,136$7,034,425$37,090,379$130,717,811$866,274$164,899,824$18,580,140$8,192,834$31,554,615$48,693,721$28,319,837$18,215,525$1,087,384$18,147,056
2040$643,858,546$431,689,248$25,474,334$7,941,191$17,533,143$212,169,29933.0%$82,064,867$5,653,86722.19%12.75%$6,767,482$6,488,502$5,364,810$6,938,815$1,040,188$11,179,587$4,638,589$17,980,258$2,060,103$3,353,959$1,012,753$10,942,805$25,410,586$4,720,747$1,342,422$7,318,106$38,595,014$136,338,034$897,879$171,743,272$19,323,345$8,403,605$32,939,593$50,616,075$29,452,630$18,984,494$1,131,957$18,872,938
2041$670,459,454$439,811,684$26,600,907$8,122,436$18,478,471$230,647,77134.4%$88,130,900$6,066,03322.80%13.14%$7,071,822$6,773,171$5,601,253$7,206,346$1,088,334$11,693,042$4,863,716$18,704,567$2,140,072$3,513,715$1,076,573$11,421,213$26,209,458$4,917,227$1,399,183$7,613,930$40,166,784$142,219,910$930,701$178,896,031$20,096,279$8,624,073$34,387,681$52,620,389$30,630,735$19,786,857$1,178,538$19,627,856
2042$698,242,012$448,120,039$27,782,558$8,308,355$19,474,204$250,121,97435.8%$94,638,794$6,507,89423.42%13.55%$7,390,980$7,070,783$5,848,338$7,484,617$1,138,745$12,229,252$5,099,049$19,458,996$2,223,308$3,680,558$1,143,560$11,922,495$27,035,552$5,122,616$1,458,545$7,922,469$41,809,077$148,376,881$964,791$186,373,458$20,900,130$8,854,737$35,902,102$54,710,555$31,855,965$20,624,258$1,227,226$20,412,970
2043$727,264,309$456,619,128$29,022,297$8,499,090$20,523,207$270,645,18237.2%$101,620,360$6,981,56724.06%13.97%$7,725,758$7,381,986$6,106,596$7,774,095$1,191,540$12,789,345$5,345,099$20,244,998$2,309,956$3,854,830$1,213,892$12,447,863$27,889,984$5,337,361$1,520,639$8,244,329$43,525,474$154,823,157$1,000,203$194,191,758$21,736,135$9,096,123$37,486,263$56,890,672$33,130,203$21,498,434$1,278,125$21,229,489
2044$757,587,626$465,313,920$30,323,317$8,694,791$21,628,526$292,273,70838.6%$109,109,682$7,489,32224.70%14.40%$8,077,004$7,707,463$6,376,588$8,075,269$1,246,844$13,374,517$5,602,408$21,064,105$2,400,164$4,036,895$1,287,756$12,998,596$28,773,928$5,561,939$1,585,606$8,580,145$45,319,761$161,573,765$1,036,994$202,368,039$22,605,581$9,348,788$39,143,767$59,165,061$34,455,411$22,411,219$1,331,345$22,078,668