Treasury Bill Ladder Builder & Cash Roll Simulator
Construct deterministic rolling liquidity ladders across 4-week, 8-week, 13-week, 26-week, and 52-week U.S. Treasury bills. Models continuous cash liquidation schedules, reinvestment yield retention under shifting yield curves, and exact state tax savings under 31 U.S.C. § 3124. Engineered with live Tier-1 U.S. Treasury benchmark yields.
Interactive Ladder Sizing & Cash Flow Engine
Select a preset rolling structure or customize capital tranches to calculate continuous cash liquidity events.
Treasury bills are 100% exempt from all state and local income taxes. For an investor in California (13.3%), a taxable commercial bank CD or High-Yield Savings Account (HYSA) would need to pay a pre-tax interest rate of 4.41% to match the take-home return of this Treasury ladder.
Tranche Schedule & Cash Liquidation Timeline
4 Active Tranches| Rung # | Tenor | Allocation ($) | Discount Yield | Purchase Price ($) | Maturity Settlement | Maturing Cash (Par) | Net Interest ($) | Bond-Equiv Yield |
|---|
Multi-State After-Tax Net Return Comparator
Net Take-Home Cash on $100,000 Portfolio| Jurisdiction | State Tax Rate | Treasury Ladder (State Exempt) | Commercial Bank CD (Fully Taxed) | Treasury Advantage ($) | Required CD Breakeven (TEY) |
|---|
Institutional Mathematical Proof & Mechanics
U.S. Treasury bills do not pay periodic interest coupons. They are issued at a discount to face value (par = $100) and mature at full face value. The return earned by the investor is strictly the discount captured at maturity.
Price (P) = 100 × [ 1 - (Discount Rate × Days to Maturity / 360) ]
2. Investment Rate (Bond-Equivalent Yield, BEY):
BEY = [ (100 - Price) / Price ] × (365 / Days to Maturity)
3. Tax-Equivalent Yield (TEY):
TEY = BEY / (1 - State Marginal Tax Rate)
Why Thursdays Matter: The Department of the Treasury standardizes regular weekly bill settlement on Thursdays. When a 4-week, 13-week, or 26-week bill matures on a Thursday, newly auctioned replacement bills settle on that exact same day. This guarantees that an automated rolling ladder operates with zero days of uninvested cash drag.