Complete budget analysis showing how AIP achieves positive-sum economics
Worker Purchasing Power
Corporate Profits
National Debt (Year 40)
Lives Saved
Alliance Citizens
Avg Retirement Account
| Year | GRT Rate | GRT Revenue | Payroll Tax | Other Revenue | Total Revenue |
|---|---|---|---|---|---|
| Year 1 | 13.2% | $6.10T | $1.50T | $0.50T | $8.10T |
| Year 5 | 12.0% | $6.80T | $1.65T | $0.55T | $9.00T |
| Year 10 | 10.0% | $7.50T | $1.80T | $0.60T | $9.90T |
| Year 20 | 7.0% | $8.40T | $2.10T | $0.70T | $11.20T |
| Year 30 | 5.5% | $9.20T | $2.30T | $0.80T | $12.30T |
GRT rate declines as efficiency gains and Alliance expansion increase tax base. All figures in 2025 constant dollars.
| Year | Healthcare | Education | Defense | Debt Service | Other | Total |
|---|---|---|---|---|---|---|
| Year 1 | $2.02T | $0.74T | $0.80T | $0.90T | $2.01T | $6.47T |
| Year 5 | $3.50T | $1.10T | $0.60T | $0.70T | $2.20T | $8.10T |
| Year 10 | $3.80T | $1.30T | $0.40T | $0.40T | $2.50T | $8.40T |
| Year 20 | $4.20T | $1.50T | $0.25T | $0.10T | $2.80T | $8.85T |
| Year 30 | $4.50T | $1.70T | $0.20T | $0.00T | $3.00T | $9.40T |
Defense spending shifts from $850B military to $200B hemisphere defense + $100B development. Debt service reaches $0 by Year 40.
| Year | Revenue | Spending | Surplus | Debt Remaining |
|---|---|---|---|---|
| Year 1 | $8.10T | $8.07T | ~$0 (Balanced) | $35.0T |
| Year 5 | $9.00T | $7.80T | +$1.20T | $30.0T |
| Year 10 | $9.90T | $8.40T | +$1.50T | $20.0T |
| Year 20 | $11.20T | $8.85T | +$2.35T | $8.0T |
| Year 30 | $12.30T | $9.40T | +$2.90T | $0 |
Year 1 balanced (transition costs absorb surplus). Surpluses begin ~Year 5 as transition costs decline. National debt eliminated by Year 30-40 range.
These projections are based on the following assumptions:
Each assumption has been stress-tested with ±20% sensitivity analysis. See full documentation for details.