Table 1b -- Projected Unified Budget Effect of Diamond-Orszag Proposal
Year
Change
in OASDI
Cash Flow
Change in
Annual
Unified Budget
Cash Flow
Change
in Debt
Held by
Public1
(End of Year)
Change in
Annual
Unified Budget
Balance
(In billions of Constant 2003 Dollars)
2004
0.0
0.0
0.0
0.0
2005
25.2
25.2
-26.0
26.0
2006
27.3
27.3
-54.9
29.7
2007
28.7
28.7
-86.2
32.9
2008
31.3
31.3
-121.1
37.4
2009
34.1
34.1
-160.1
42.5
2010
36.9
36.9
-203.1
47.7
2011
41.0
41.0
-251.7
54.5
2012
38.3
38.3
-298.9
54.5
2013
40.6
40.6
-349.8
59.7
2014
42.6
42.6
-404.3
64.7
2015
44.4
44.4
-462.3
69.8
2016
46.3
46.3
-523.9
75.1
2017
47.9
47.9
-589.0
80.3
2018
49.8
49.8
-658.0
86.2
2019
51.5
51.5
-730.8
91.9
2020
53.0
53.0
-807.3
97.8
2021
54.2
54.2
-887.4
103.6
2022
55.6
55.6
-971.2
109.7
2023
59.2
59.2
-1,061.3
118.4
2024
63.1
63.1
-1,158.2
127.8
2025
67.4
67.4
-1,262.3
137.9
2026
71.9
71.9
-1,374.3
148.7
2027
76.7
76.7
-1,494.5
160.3
2028
81.8
81.8
-1,623.6
172.6
2029
87.5
87.5
-1,762.4
186.1
2030
93.5
93.5
-1,911.6
200.5
2031
100.0
100.0
-2,072.0
216.0
2032
107.0
107.0
-2,244.4
232.8
2033
114.1
114.1
-2,429.3
250.3
2034
121.7
121.7
-2,627.6
269.0
2035
129.8
129.8
-2,840.1
289.1
2036
138.3
138.3
-3,067.8
310.4
2037
147.4
147.4
-3,311.6
333.2
2038
155.7
155.7
-3,571.3
356.2
2039
164.5
164.5
-3,847.9
380.5
2040
173.6
173.6
-4,142.1
406.4
2041
183.3
183.3
-4,455.2
433.7
2042
193.5
193.5
-4,788.2
462.7
2043
203.1
203.1
-5,141.0
492.3
2044
213.1
213.1
-5,514.8
523.5
2045
223.7
223.7
-5,910.7
556.5
2046
234.8
234.8
-6,329.8
591.3
2047
246.4
246.4
-6,773.5
628.0
2048
257.8
257.8
-7,242.2
666.0
2049
269.6
269.6
-7,737.2
705.9
2050
282.1
282.1
-8,259.8
748.0
2051
295.0
295.0
-8,811.5
792.2
2052
308.6
308.6
-9,393.7
838.8
2053
322.3
322.3
-10,007.4
887.4
2054
336.4
336.4
-10,654.2
938.2
2055
351.1
351.1
-11,335.5
991.6
2056
365.7
365.7
-12,052.2
1,046.9
2057
380.6
380.6
-12,805.8
1,104.6
2058
396.0
396.0
-13,597.8
1,165.0
2059
411.7
411.7
-14,429.8
1,228.1
2060
427.9
427.9
-15,303.4
1,293.9
2061
444.4
444.4
-16,220.3
1,362.6
2062
461.5
461.5
-17,182.3
1,434.4
2063
479.3
479.3
-18,191.5
1,509.6
2064
497.6
497.6
-19,249.7
1,588.1
2065
516.3
516.3
-20,359.0
1,669.9
2066
535.5
535.5
-21,521.3
1,755.3
2067
555.3
555.3
-22,738.9
1,844.4
2068
575.8
575.8
-24,014.2
1,937.6
2069
597.0
597.0
-25,349.5
2,034.7
2070
618.5
618.5
-26,747.1
2,135.9
2071
640.7
640.7
-28,209.4
2,241.4
2072
663.3
663.3
-29,738.9
2,351.1
2073
686.9
686.9
-31,338.5
2,465.8
2074
711.0
711.0
-33,011.0
2,585.3
2075
735.7
735.7
-34,759.1
2,709.6
2076
760.9
760.9
-36,585.6
2,838.9
2077
786.7
786.7
-38,493.5
2,973.5
2078
813.5
813.5
-40,486.2
3,113.9
Based on Intermediate Assumptions of the 2003 Trustees Report.
 
Office of the Actuary
Social Security Administration
October 6, 2003

Return to memorandum Return to list of memos