Table 2b.cIA Contributions, IA Offset, Other Changes, & Budget Effect
Individual Account Contribution Rate: 4.0% Benefit Offset: 100.0%
|
Year
|
Amount(%) Contributed to IA by Federal Government: 100
(1)
|
Offset to OASDI Benefit From IA (2)
|
Other Changes in OASDI Cash flow (3)
|
Change in
|
Annual Unified Budget Cashflow (4)=(3)+(2)-(1)
|
Debt Held by Public (EOY) (5)
|
Annual Unified Budget Balance (6)
|
(Billions of Constant 2004 Dollars)
|
2005
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
2006
|
70.8
|
0.0
|
0.0
|
-70.8
|
71.8
|
-72.7
|
2007
|
79.5
|
0.0
|
0.0
|
-79.5
|
154.2
|
-85.4
|
2008
|
84.3
|
0.0
|
0.0
|
-84.3
|
243.6
|
-94.9
|
2009
|
89.2
|
0.0
|
0.0
|
-89.2
|
340.4
|
-104.9
|
2010
|
94.2
|
0.0
|
0.0
|
-94.2
|
445.1
|
-115.5
|
2011
|
99.4
|
0.0
|
0.0
|
-99.4
|
558.1
|
-126.8
|
2012
|
104.5
|
0.0
|
0.0
|
-104.5
|
679.4
|
-138.5
|
2013
|
109.5
|
0.0
|
0.0
|
-109.5
|
809.4
|
-150.5
|
2014
|
114.8
|
0.0
|
0.0
|
-114.8
|
948.8
|
-163.7
|
2015
|
120.2
|
0.0
|
0.0
|
-120.2
|
1,098.0
|
-177.5
|
2016
|
125.6
|
0.0
|
0.0
|
-125.6
|
1,257.4
|
-191.9
|
2017
|
130.8
|
0.0
|
0.0
|
-130.8
|
1,427.4
|
-207.1
|
2018
|
136.1
|
0.0
|
0.0
|
-136.1
|
1,608.3
|
-222.9
|
2019
|
141.2
|
0.0
|
0.0
|
-141.2
|
1,799.9
|
-238.6
|
2020
|
146.2
|
0.0
|
0.0
|
-146.2
|
2,002.2
|
-254.9
|
2021
|
151.0
|
0.0
|
0.0
|
-151.0
|
2,215.5
|
-271.6
|
2022
|
155.6
|
2.0
|
0.0
|
-153.7
|
2,438.0
|
-286.7
|
2023
|
160.0
|
5.5
|
4.4
|
-150.2
|
2,663.5
|
-296.0
|
2024
|
164.4
|
9.3
|
17.8
|
-137.3
|
2,882.7
|
-295.8
|
2025
|
168.3
|
13.4
|
20.6
|
-134.3
|
3,105.5
|
-305.5
|
2026
|
172.1
|
17.8
|
25.2
|
-129.1
|
3,329.6
|
-313.0
|
2027
|
175.6
|
22.6
|
30.3
|
-122.7
|
3,554.1
|
-319.5
|
2028
|
179.0
|
27.7
|
35.8
|
-115.5
|
3,777.9
|
-325.1
|
2029
|
182.2
|
33.2
|
49.9
|
-99.1
|
3,991.8
|
-321.2
|
2030
|
185.3
|
39.0
|
55.5
|
-90.9
|
4,203.8
|
-325.2
|
2031
|
188.5
|
45.2
|
58.8
|
-84.5
|
4,415.7
|
-330.9
|
2032
|
191.7
|
51.7
|
61.9
|
-78.1
|
4,627.5
|
-336.6
|
2033
|
194.8
|
58.6
|
65.9
|
-70.3
|
4,837.6
|
-340.9
|
2034
|
197.9
|
65.9
|
69.8
|
-62.3
|
5,046.0
|
-344.8
|
2035
|
201.0
|
73.5
|
73.7
|
-53.8
|
5,251.9
|
-348.2
|
2036
|
203.9
|
81.6
|
78.4
|
-43.9
|
5,454.0
|
-349.9
|
2037
|
206.8
|
90.0
|
83.3
|
-33.4
|
5,651.5
|
-350.9
|
2038
|
209.7
|
98.8
|
88.4
|
-22.5
|
5,843.9
|
-351.1
|
2039
|
212.6
|
108.0
|
94.0
|
-10.6
|
6,029.9
|
-350.0
|
2040
|
215.6
|
117.6
|
99.8
|
1.8
|
6,209.0
|
-348.1
|
2041
|
218.7
|
127.6
|
106.1
|
15.0
|
6,380.0
|
-344.9
|
2042
|
221.7
|
138.1
|
112.7
|
29.0
|
6,542.0
|
-340.4
|
2043
|
224.8
|
148.9
|
119.6
|
43.7
|
6,693.9
|
-334.7
|
2044
|
228.0
|
160.2
|
126.9
|
59.0
|
6,834.8
|
-327.7
|
2045
|
231.1
|
171.8
|
134.4
|
75.1
|
6,963.6
|
-319.4
|
2046
|
234.3
|
184.0
|
142.3
|
92.0
|
7,079.1
|
-309.4
|
2047
|
237.5
|
196.0
|
150.6
|
109.0
|
7,180.8
|
-298.6
|
2048
|
240.7
|
208.3
|
158.8
|
126.5
|
7,267.9
|
-286.6
|
2049
|
243.9
|
221.1
|
167.2
|
144.5
|
7,339.4
|
-273.1
|
2050
|
247.1
|
235.4
|
175.6
|
163.9
|
7,393.1
|
-257.2
|
2051
|
250.4
|
249.7
|
184.0
|
183.3
|
7,428.9
|
-240.5
|
2052
|
253.6
|
263.9
|
192.4
|
202.7
|
7,446.1
|
-222.6
|
2053
|
257.0
|
278.7
|
200.9
|
222.6
|
7,443.6
|
-203.0
|
2054
|
260.4
|
294.0
|
209.5
|
243.1
|
7,420.1
|
-181.8
|
2055
|
263.8
|
309.9
|
218.2
|
264.3
|
7,374.6
|
-158.7
|
2056
|
267.2
|
326.4
|
226.8
|
285.9
|
7,305.6
|
-133.8
|
2057
|
270.7
|
343.5
|
235.4
|
308.2
|
7,212.0
|
-106.8
|
2058
|
274.2
|
361.4
|
244.2
|
331.3
|
7,092.1
|
-77.6
|
2059
|
277.8
|
379.9
|
253.0
|
355.2
|
6,944.4
|
-46.1
|
2060
|
281.4
|
399.3
|
262.1
|
380.0
|
6,767.0
|
-11.9
|
2061
|
285.0
|
419.4
|
271.9
|
406.4
|
6,557.6
|
25.5
|
2062
|
288.7
|
439.7
|
282.1
|
433.2
|
6,314.7
|
65.2
|
2063
|
292.4
|
460.1
|
292.8
|
460.5
|
6,036.8
|
107.3
|
2064
|
296.2
|
471.2
|
303.5
|
478.5
|
5,732.3
|
142.0
|
2065
|
300.1
|
482.0
|
314.5
|
496.4
|
5,400.5
|
178.2
|
2066
|
303.9
|
492.7
|
325.8
|
514.5
|
5,040.3
|
216.1
|
2067
|
307.9
|
503.1
|
337.4
|
532.6
|
4,650.9
|
255.6
|
2068
|
312.0
|
513.3
|
349.3
|
550.7
|
4,231.5
|
296.8
|
2069
|
316.0
|
523.3
|
361.2
|
568.5
|
3,781.5
|
339.4
|
2070
|
320.2
|
533.2
|
373.5
|
586.4
|
3,299.8
|
384.0
|
2071
|
324.4
|
542.8
|
386.0
|
604.4
|
2,785.4
|
430.4
|
2072
|
328.6
|
552.2
|
398.8
|
622.4
|
2,237.3
|
478.8
|
2073
|
332.9
|
561.5
|
411.8
|
640.5
|
1,654.4
|
529.2
|
2074
|
337.2
|
570.6
|
425.2
|
658.6
|
1,035.6
|
581.7
|
2075
|
341.5
|
579.6
|
438.8
|
676.9
|
379.6
|
636.5
|
2076
|
345.9
|
588.5
|
452.8
|
695.4
|
-314.7
|
693.5
|
2077
|
350.4
|
597.4
|
467.1
|
714.1
|
-1,048.9
|
753.0
|
2078
|
354.9
|
606.2
|
481.7
|
733.0
|
-1,824.2
|
815.1
|
2079
|
359.5
|
614.9
|
496.7
|
752.1
|
-2,642.2
|
879.8
|
Based on the Intermediate Assumptions of the 2004 Trustees Report
With Ultimate Real Trust Fund Interest Rate of 3.0%
Benefit Offset Real Yield Rate Set at 3.0%
Benefit Offset Real Discount Rate Set at 3.0%
Office of the Actuary
Social Security Administration
March 9, 2005