|
Average IA Contribution 6.4%, Benefit Offset 100.0%
|
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|
Year
|
Amount
Contributed to IA: by Federal Government 100% (1) |
Cost to
Guarantee OASDI + IA Benefits at Present Law Schedule (2) |
OASI Benefit
Cut for IA Participation (3) |
Cut in
Contriution Rate for Annual Balance (4) |
Change
in Annual Unified Budget Cash Flow (5) |
Change
in Debt Held by the Public (EOY) (6) |
Change
in Annual Unified Budget Balance (7) |
Cumulative Transfers
|
||
|
(Billions of Constant 2004 Dollars)
|
||||||||||
|
2005
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0
|
0
|
|
|
2006
|
124.7
|
0.0
|
0.0
|
0.0
|
-124.7
|
128.1
|
-128.1
|
13
|
2
|
|
|
2007
|
137.5
|
0.0
|
0.0
|
0.0
|
-137.5
|
273.0
|
-148.0
|
52
|
5
|
|
|
2008
|
143.1
|
0.0
|
0.0
|
0.0
|
-143.1
|
427.1
|
-161.5
|
119
|
12
|
|
|
2009
|
148.5
|
0.0
|
0.0
|
0.0
|
-148.5
|
591.1
|
-175.6
|
215
|
21
|
|
|
2010
|
153.9
|
0.0
|
0.0
|
0.0
|
-153.9
|
765.1
|
-190.2
|
343
|
33
|
|
|
2011
|
159.0
|
0.0
|
0.0
|
0.0
|
-159.0
|
949.6
|
-205.3
|
505
|
50
|
|
|
2012
|
163.8
|
0.4
|
0.0
|
0.0
|
-164.2
|
1,144.7
|
-221.0
|
701
|
69
|
|
|
2013
|
168.2
|
1.0
|
0.2
|
0.0
|
-168.9
|
1,350.3
|
-236.8
|
934
|
94
|
|
|
2014
|
172.6
|
1.8
|
0.8
|
0.0
|
-173.7
|
1,567.1
|
-253.6
|
1,178
|
123
|
|
|
2015
|
176.8
|
2.9
|
1.4
|
0.0
|
-178.4
|
1,795.6
|
-271.2
|
1,433
|
157
|
|
|
2016
|
361.5
|
4.0
|
2.8
|
0.0
|
-362.7
|
2,221.1
|
-474.3
|
1,699
|
200
|
|
|
2017
|
369.0
|
5.2
|
4.8
|
0.0
|
-369.5
|
2,666.9
|
-506.3
|
1,978
|
252
|
|
|
2018
|
376.3
|
6.6
|
7.7
|
0.0
|
-375.2
|
3,132.9
|
-538.7
|
2,271
|
314
|
|
|
2019
|
383.1
|
8.2
|
11.7
|
0.0
|
-379.5
|
3,617.4
|
-569.8
|
2,576
|
388
|
|
|
2020
|
389.7
|
10.0
|
16.7
|
0.0
|
-383.0
|
4,120.0
|
-601.1
|
2,893
|
473
|
|
|
2021
|
396.1
|
12.0
|
22.6
|
0.0
|
-385.5
|
4,640.3
|
-632.5
|
3,225
|
571
|
|
|
2022
|
402.4
|
14.3
|
29.5
|
0.0
|
-387.2
|
5,177.9
|
-664.0
|
3,569
|
683
|
|
|
2023
|
408.5
|
16.8
|
37.6
|
0.0
|
-387.7
|
5,732.2
|
-695.3
|
3,929
|
809
|
|
|
2024
|
414.7
|
19.7
|
46.9
|
0.0
|
-387.4
|
6,302.9
|
-726.8
|
4,302
|
950
|
|
|
2025
|
420.8
|
22.8
|
57.5
|
0.0
|
-386.1
|
6,889.3
|
-758.0
|
4,691
|
1,108
|
|
|
2026
|
426.4
|
26.2
|
69.4
|
0.0
|
-383.3
|
7,490.3
|
-788.7
|
5,095
|
1,283
|
|
|
2027
|
432.1
|
30.0
|
82.7
|
0.0
|
-379.3
|
8,105.3
|
-819.1
|
5,515
|
1,476
|
|
|
2028
|
437.8
|
33.9
|
97.4
|
0.0
|
-374.4
|
8,733.7
|
-849.2
|
5,952
|
1,690
|
|
|
2029
|
443.7
|
38.1
|
113.2
|
0.0
|
-368.6
|
9,375.0
|
-879.1
|
6,407
|
1,924
|
|
|
2030
|
449.6
|
42.6
|
130.5
|
0.0
|
-361.7
|
10,028.4
|
-908.8
|
6,879
|
2,179
|
|
|
2031
|
455.7
|
47.3
|
149.3
|
0.0
|
-353.7
|
10,693.2
|
-937.9
|
7,369
|
2,458
|
|
|
2032
|
462.0
|
52.2
|
169.6
|
0.0
|
-344.7
|
11,368.7
|
-966.7
|
7,879
|
2,762
|
|
|
2033
|
468.4
|
57.4
|
190.8
|
0.0
|
-334.9
|
12,054.4
|
-995.4
|
8,409
|
3,091
|
|
|
2034
|
474.9
|
62.8
|
213.1
|
0.0
|
-324.6
|
12,750.0
|
-1,023.9
|
8,959
|
3,447
|
|
|
2035
|
481.5
|
68.4
|
236.6
|
0.0
|
-313.3
|
13,454.9
|
-1,052.2
|
9,530
|
3,832
|
|
|
2036
|
488.2
|
75.0
|
261.3
|
0.0
|
-302.0
|
14,169.3
|
-1,080.9
|
10,123
|
4,246
|
|
|
2037
|
495.1
|
81.9
|
287.3
|
0.0
|
-289.7
|
14,892.5
|
-1,109.2
|
10,739
|
4,692
|
|
|
2038
|
502.2
|
89.1
|
314.4
|
0.0
|
-276.9
|
15,624.2
|
-1,137.3
|
11,378
|
5,170
|
|
|
2039
|
509.2
|
96.5
|
342.5
|
0.0
|
-263.2
|
16,363.8
|
-1,165.2
|
12,042
|
5,683
|
|
|
2040
|
516.4
|
104.2
|
372.1
|
0.0
|
-248.6
|
17,110.5
|
-1,192.4
|
12,730
|
6,231
|
|
|
2041
|
523.7
|
112.2
|
403.2
|
0.0
|
-232.7
|
17,863.2
|
-1,218.8
|
13,445
|
6,817
|
|
|
2042
|
531.0
|
120.4
|
436.2
|
0.0
|
-215.3
|
18,620.7
|
-1,244.0
|
14,186
|
7,441
|
|
|
2043
|
538.4
|
128.9
|
470.6
|
0.0
|
-196.7
|
19,381.7
|
-1,268.2
|
14,955
|
8,106
|
|
|
2044
|
545.9
|
137.6
|
506.5
|
0.0
|
-177.0
|
20,145.3
|
-1,291.5
|
15,752
|
8,814
|
|
|
2045
|
553.5
|
146.5
|
544.2
|
0.0
|
-155.8
|
20,910.0
|
-1,313.4
|
16,578
|
9,565
|
|
|
2046
|
561.1
|
155.3
|
583.6
|
0.0
|
-132.7
|
21,673.9
|
-1,333.4
|
17,435
|
10,362
|
|
|
2047
|
568.7
|
163.8
|
624.6
|
0.0
|
-107.9
|
22,435.1
|
-1,351.5
|
18,323
|
11,206
|
|
|
2048
|
576.3
|
172.4
|
667.1
|
0.0
|
-81.7
|
23,192.2
|
-1,368.2
|
19,243
|
12,099
|
|
|
2049
|
583.9
|
181.1
|
710.8
|
0.0
|
-54.3
|
23,943.8
|
-1,383.3
|
20,197
|
13,043
|
|
|
2050
|
591.6
|
190.3
|
755.8
|
0.0
|
-26.2
|
24,689.1
|
-1,397.5
|
21,185
|
14,039
|
|
|
2051
|
599.4
|
199.0
|
802.2
|
0.0
|
3.7
|
25,425.9
|
-1,409.3
|
22,208
|
15,089
|
|
|
2052
|
607.3
|
207.1
|
849.8
|
0.0
|
35.4
|
26,152.2
|
-1,418.8
|
23,267
|
16,195
|
|
|
2053
|
615.3
|
213.8
|
898.2
|
0.0
|
69.1
|
26,865.7
|
-1,425.8
|
24,365
|
17,359
|
|
|
2054
|
623.4
|
220.1
|
947.1
|
0.0
|
103.6
|
27,565.1
|
-1,431.1
|
25,501
|
18,582
|
|
|
2055
|
631.6
|
225.9
|
996.5
|
0.0
|
139.0
|
28,249.0
|
-1,434.7
|
26,677
|
19,866
|
|
|
2056
|
639.8
|
232.7
|
1,046.2
|
0.0
|
173.6
|
28,917.8
|
-1,438.2
|
27,895
|
21,213
|
|
|
2057
|
648.1
|
238.9
|
1,096.1
|
0.0
|
209.1
|
29,570.2
|
-1,440.0
|
29,155
|
22,626
|
|
|
2058
|
656.5
|
244.3
|
1,145.6
|
0.0
|
244.8
|
30,205.4
|
-1,440.6
|
30,460
|
24,106
|
|
|
2059
|
665.0
|
249.0
|
1,194.5
|
0.0
|
280.5
|
30,822.9
|
-1,440.3
|
31,810
|
25,655
|
|
|
2060
|
673.7
|
252.9
|
1,242.9
|
0.0
|
316.4
|
31,422.1
|
-1,438.7
|
33,207
|
27,275
|
|
|
2061
|
682.4
|
256.0
|
1,290.9
|
0.0
|
352.6
|
32,001.9
|
-1,435.7
|
34,653
|
28,969
|
|
|
2062
|
691.3
|
258.2
|
1,338.8
|
0.0
|
389.4
|
32,561.4
|
-1,431.1
|
36,149
|
30,738
|
|
|
2063
|
700.2
|
259.6
|
1,386.5
|
0.0
|
426.7
|
33,099.1
|
-1,424.7
|
37,696
|
32,585
|
|
|
2064
|
709.3
|
260.0
|
1,432.7
|
0.0
|
463.4
|
33,615.3
|
-1,417.7
|
39,297
|
34,512
|
|
|
2065
|
718.5
|
259.6
|
1,477.7
|
0.0
|
499.6
|
34,109.6
|
-1,409.9
|
40,952
|
36,521
|
|
|
2066
|
727.8
|
264.9
|
1,521.9
|
0.0
|
529.2
|
34,588.4
|
-1,407.8
|
42,665
|
38,616
|
|
|
2067
|
737.2
|
269.8
|
1,565.7
|
0.0
|
558.6
|
35,051.2
|
-1,404.9
|
44,436
|
40,798
|
|
|
2068
|
747.0
|
274.3
|
1,609.0
|
0.0
|
587.8
|
35,497.9
|
-1,401.4
|
46,267
|
43,070
|
|
|
2069
|
756.8
|
278.2
|
1,650.9
|
0.0
|
615.9
|
35,929.1
|
-1,398.0
|
48,161
|
45,435
|
|
|
2070
|
766.6
|
281.7
|
1,691.3
|
4.1
|
638.9
|
36,349.5
|
-1,399.0
|
50,120
|
47,897
|
|
|
2071
|
776.7
|
284.6
|
1,731.1
|
17.5
|
652.3
|
36,768.7
|
-1,409.3
|
52,144
|
50,457
|
|
|
2072
|
786.8
|
287.1
|
1,770.1
|
30.4
|
665.9
|
37,186.6
|
-1,419.4
|
54,238
|
53,118
|
|
|
2073
|
797.0
|
289.0
|
1,808.6
|
42.8
|
679.8
|
37,602.7
|
-1,429.0
|
56,402
|
55,885
|
|
|
2074
|
807.3
|
290.4
|
1,846.6
|
54.7
|
694.1
|
38,016.6
|
-1,438.1
|
58,639
|
58,760
|
|
|
2075
|
817.8
|
291.4
|
1,884.1
|
66.3
|
708.7
|
38,427.9
|
-1,446.8
|
60,951
|
61,748
|
|
|
2076
|
828.3
|
291.8
|
1,921.3
|
77.6
|
723.5
|
38,836.3
|
-1,455.0
|
63,341
|
64,850
|
|
|
2077
|
839.0
|
291.8
|
1,958.3
|
88.7
|
738.8
|
39,241.2
|
-1,462.7
|
65,810
|
68,072
|
|
|
2078
|
849.8
|
291.3
|
1,995.0
|
99.5
|
754.3
|
39,642.2
|
-1,469.9
|
68,363
|
71,417
|
|
|
2079
|
860.8
|
290.3
|
2,031.6
|
110.1
|
770.4
|
40,038.8
|
-1,476.3
|
71,000
|
74,889
|
|
| 1General Fund Transfers to the Trust Funds have no effect on the Unified Budget. See memorandum for discussion. Transfers do not reflect reverse transfers--see table .d. |
Based on Intermediate Assumptions of the 2004 Trustees Report
With Ultimate Real Trust Fund Interest Rate of 3.0
With Ultimate Real IA Yield Rate of 5.2
With Annuity Net Yield Rate of 5.2
Office of the Chief Actuary
Social Security Administration
April 19, 2005
| Return to memorandum | Return to list of memos |