Table 1b--PRSA Contributions, Offsets to OASDI Trust Funds from PRSAs, and Budget Effects
IA proceeds go to estate if worker dies before entitlement
Ultimate Real Trust Fund Interest Rate 3.00
Ultimate Real PRSA Rate for Offset 3.70
Assumed PRSA Participation Rate 0%
Year
Contributions to
PRSA by Federal
Government
Based on Earnings
Offsets to
OASDI
Trust Funds
from PRSAs
Other Changes
in OASDI
Cash Flow 1/
Change
in Annual
Unified Budget
Cash Flow
Change in
Debt Held
by Public
(end of year)
Change in
Annual
Unified Budget
Balance
 
(In Billions of Constant 2003 Dollars)
2004
0.0
0.0
-0.7
-0.7
0.7
-0.7
2005
0.0
0.0
-11.2
-11.2
12.3
-11.6
2006
0.0
0.0
-8.4
-8.4
21.3
-9.4
2007
0.0
0.0
-5.5
-5.5
27.6
-6.9
2008
0.0
0.0
-2.3
-2.3
30.8
-4.1
2009
0.0
0.0
1.8
1.8
30.0
0.0
2010
0.0
0.0
7.0
7.0
23.7
5.4
2011
0.0
0.0
13.3
13.3
10.7
12.3
2012
0.0
0.0
20.5
20.5
-10.1
20.5
2013
0.0
0.0
28.6
28.6
-39.9
30.1
2014
0.0
0.0
37.3
37.3
-79.5
40.8
2015
0.0
0.0
46.5
46.5
-129.9
52.7
2016
0.0
0.0
56.4
56.4
-191.9
65.8
2017
0.0
0.0
66.9
66.9
-266.6
80.2
2018
0.0
0.0
77.9
77.9
-354.8
96.0
2019
0.0
0.0
89.2
89.2
-457.2
112.8
2020
0.0
0.0
100.8
100.8
-574.8
130.8
2021
0.0
0.0
112.7
112.7
-708.1
150.1
2022
0.0
0.0
124.7
124.7
-857.8
170.3
2023
0.0
0.0
136.7
136.7
-1,024.3
191.5
2024
0.0
0.0
149.2
149.2
-1,208.7
214.2
2025
0.0
0.0
161.7
161.7
-1,411.5
238.0
2026
0.0
0.0
174.8
174.8
-1,633.9
263.5
2027
0.0
0.0
188.5
188.5
-1,877.1
290.8
2028
0.0
0.0
202.4
202.4
-2,141.9
319.4
2029
0.0
0.0
215.9
215.9
-2,428.5
349.0
2030
0.0
0.0
229.2
229.2
-2,737.4
379.6
2031
0.0
0.0
243.3
243.3
-3,070.1
412.4
2032
0.0
0.0
257.7
257.7
-3,427.6
446.9
2033
0.0
0.0
272.3
272.3
-3,810.9
483.1
2034
0.0
0.0
286.6
286.6
-4,220.5
520.6
2035
0.0
0.0
300.2
300.2
-4,656.3
558.7
2036
0.0
0.0
313.9
313.9
-5,119.3
598.7
2037
0.0
0.0
327.7
327.7
-5,610.5
640.3
2038
0.0
0.0
341.6
341.6
-6,130.6
683.6
2039
0.0
0.0
355.4
355.4
-6,680.6
728.6
2040
0.0
0.0
368.5
368.5
-7,260.6
774.6
2041
0.0
0.0
382.6
382.6
-7,872.6
823.4
2042
0.0
0.0
397.3
397.3
-8,517.9
874.7
2043
0.0
0.0
412.5
412.5
-9,198.3
928.5
2044
0.0
0.0
428.3
428.3
-9,915.4
985.0
2045
0.0
0.0
443.8
443.8
-10,670.0
1,043.4
2046
0.0
0.0
460.5
460.5
-11,464.4
1,105.2
2047
0.0
0.0
477.7
477.7
-12,300.4
1,169.9
2048
0.0
0.0
495.3
495.3
-13,179.6
1,237.5
2049
0.0
0.0
513.5
513.5
-14,103.9
1,308.1
2050
0.0
0.0
531.5
531.5
-15,074.5
1,381.4
2051
0.0
0.0
550.3
550.3
-16,093.5
1,458.1
2052
0.0
0.0
569.4
569.4
-17,162.8
1,538.1
2053
0.0
0.0
588.8
588.8
-18,284.2
1,621.3
2054
0.0
0.0
608.5
608.5
-19,459.4
1,707.8
2055
0.0
0.0
628.1
628.1
-20,690.1
1,797.5
2056
0.0
0.0
647.8
647.8
-21,978.0
1,890.5
2057
0.0
0.0
667.6
667.6
-23,325.0
1,987.1
2058
0.0
0.0
687.4
687.4
-24,732.7
2,087.1
2059
0.0
0.0
707.2
707.2
-26,203.2
2,190.8
2060
0.0
0.0
727.1
727.1
-27,738.2
2,298.2
2061
0.0
0.0
747.2
747.2
-29,340.0
2,409.7
2062
0.0
0.0
767.6
767.6
-31,010.8
2,525.4
2063
0.0
0.0
788.5
788.5
-32,753.3
2,645.7
2064
0.0
0.0
809.6
809.6
-34,569.7
2,770.4
2065
0.0
0.0
831.2
831.2
-36,462.9
2,900.1
2066
0.0
0.0
853.1
853.1
-38,435.5
3,034.6
2067
0.0
0.0
875.4
875.4
-40,490.2
3,174.3
2068
0.0
0.0
898.3
898.3
-42,630.2
3,319.3
2069
0.0
0.0
921.6
921.6
-44,858.4
3,469.8
2070
0.0
0.0
943.3
943.3
-47,175.7
3,623.9
2071
0.0
0.0
965.2
965.2
-49,585.2
3,783.5
2072
0.0
0.0
987.5
987.5
-52,089.8
3,948.9
2073
0.0
0.0
1,010.0
1,010.0
-54,692.8
4,120.1
2074
0.0
0.0
1,032.9
1,032.9
-57,397.4
4,297.6
2075
0.0
0.0
1,056.0
1,056.0
-60,207.0
4,481.4
2076
0.0
0.0
1,079.4
1,079.4
-63,125.0
4,671.6
2077
0.0
0.0
1,103.1
1,103.1
-66,155.0
4,868.5
2078
0.0
0.0
1,127.0
1,127.0
-69,300.4
5,072.3
Based on Intermediate Assumptions of the 2003 Trustees Report.
1/ Excludes proceeds of PRSAs that go to the worker's estate if the worker dies before entitlement.
 
Office of the Actuary
Social Security Administration
September 9, 2003

Return to List of Tables Return to memorandum List of memos