Plan 1(1+1)67p--b Assumed % Electing PA =66.7%-Unified Budget Effects
With:
Ultimate Real Trust Fund Interest Rate of: 3.0
Ultimate Average Real Benefit Offset Net Yield Rate of: 3.5
Average Benefit Offset Annuity Net Yield Rate of: 3.5
Year
Contributions to PRA by Federal Government Based on Earnings
Offset to OASI Benefit from PRA
Other Changes in OASDI Cash Flow
Change in Annual Unified Budget Cash Flow
Change in Debt Held by Public (End of Year)
Change in Annual Unified Budget Balance
(Billions of Constant 2001 Dollars)
2002
0.0
0.0
0.0
0.0
0.0
0.0
2003
0.0
0.0
0.0
0.0
0.0
0.0
2004
51.6
0.0
0.0
-51.6
53.2
-53.2
2005
53.4
0.0
0.0
-53.4
109.8
-58.3
2006
55.2
0.0
0.0
-55.2
169.9
-63.6
2007
56.6
0.0
0.0
-56.6
233.2
-68.7
2008
58.1
0.0
0.0
-58.1
299.9
-74.1
2009
59.6
0.4
0.0
-59.2
369.6
-79.4
2010
61.1
0.8
0.0
-60.3
442.5
-84.7
2011
62.8
1.4
0.0
-61.5
518.9
-90.5
2012
64.4
2.0
0.0
-62.5
598.5
-96.2
2013
66.0
2.7
0.0
-63.3
681.5
-102.1
2014
67.3
3.6
0.0
-63.7
767.6
-107.8
2015
68.4
4.6
0.0
-63.9
856.5
-113.5
2016
69.7
5.6
0.0
-64.0
948.2
-119.1
2017
70.8
6.9
0.0
-64.0
1,042.7
-124.7
2018
72.0
8.2
0.0
-63.8
1,139.8
-130.4
2019
73.2
9.7
0.0
-63.5
1,239.5
-136.1
2020
74.4
11.4
0.0
-63.1
1,341.7
-141.8
2021
75.6
13.2
0.0
-62.4
1,446.3
-147.5
2022
76.7
15.2
0.0
-61.5
1,553.2
-153.1
2023
77.8
17.3
0.0
-60.5
1,662.1
-158.6
2024
78.9
19.6
0.0
-59.3
1,773.1
-164.1
2025
80.0
22.1
0.0
-57.9
1,886.0
-169.5
2026
81.2
24.8
0.0
-56.3
2,000.7
-174.9
2027
82.2
27.7
0.0
-54.4
2,116.9
-180.1
2028
83.2
30.8
0.0
-52.4
2,234.4
-185.2
2029
84.3
34.1
0.0
-50.1
2,353.2
-190.1
2030
85.4
37.6
0.1
-47.7
2,473.0
-195.0
2031
86.5
41.3
0.1
-45.1
2,593.6
-199.7
2032
87.6
45.3
0.1
-42.2
2,715.0
-204.2
2033
88.8
49.4
0.1
-39.2
2,836.9
-208.6
2034
90.0
53.8
0.2
-36.0
2,959.2
-212.9
2035
91.2
58.5
0.2
-32.5
3,081.5
-216.9
2036
92.5
63.3
0.2
-28.9
3,203.7
-220.7
2037
93.7
68.5
0.3
-24.9
3,325.6
-224.2
2038
95.0
73.8
0.3
-20.8
3,446.8
-227.4
2039
96.2
79.4
0.4
-16.4
3,567.1
-230.4
2040
97.5
85.3
0.5
-11.7
3,686.2
-233.1
2041
98.8
91.5
0.5
-6.8
3,803.8
-235.3
2042
100.1
97.9
0.6
-1.6
3,919.5
-237.3
2043
101.4
104.5
0.7
3.9
4,033.1
-238.8
2044
102.7
111.5
0.8
9.6
4,144.2
-239.9
2045
103.9
118.5
0.9
15.4
4,252.6
-240.8
2046
105.2
125.7
1.0
21.5
4,358.0
-241.2
2047
106.6
133.8
1.1
28.4
4,459.4
-240.6
2048
107.9
141.8
1.3
35.2
4,556.8
-239.9
2049
109.2
149.5
1.4
41.8
4,650.5
-239.2
2050
110.5
156.7
1.5
47.7
4,740.8
-238.8
2051
111.8
163.8
1.7
53.7
4,827.6
-238.3
2052
113.1
171.0
1.8
59.7
4,910.9
-237.5
2053
114.5
178.1
2.0
65.5
4,990.6
-236.6
2054
115.9
185.1
2.1
71.3
5,066.7
-235.6
2055
117.2
192.1
2.3
77.1
5,139.2
-234.3
2056
118.6
199.0
2.4
82.8
5,208.0
-233.0
2057
120.0
205.8
2.6
88.4
5,273.1
-231.5
2058
121.5
212.6
2.7
93.9
5,334.5
-229.8
2059
122.9
219.3
2.9
99.3
5,392.1
-228.1
2060
124.4
225.8
3.1
104.5
5,446.1
-226.2
2061
125.9
232.3
3.2
109.7
5,496.3
-224.2
2062
127.4
238.7
3.4
114.7
5,542.9
-222.2
2063
128.9
244.8
3.5
119.5
5,586.0
-220.1
2064
130.4
250.8
3.7
124.1
5,625.5
-218.0
2065
132.0
256.7
3.9
128.6
5,661.6
-215.8
2066
133.5
262.5
4.0
133.0
5,694.3
-213.5
2067
135.1
268.1
4.2
137.2
5,723.6
-211.3
2068
136.7
273.5
4.3
141.2
5,749.7
-208.9
2069
138.3
278.9
4.5
145.0
5,772.6
-206.6
2070
139.9
284.0
4.6
148.7
5,792.4
-204.2
2071
141.6
289.1
4.8
152.3
5,809.1
-201.7
2072
143.3
294.0
4.9
155.7
5,822.8
-199.3
2073
144.9
298.8
5.1
158.9
5,833.5
-196.7
2074
146.6
303.5
5.2
162.1
5,841.3
-194.2
2075
148.3
308.1
5.3
165.1
5,846.3
-191.5
2076
150.0
312.6
5.2
167.8
5,848.6
-189.1
Based on Intermediate Assumptions of the 2001 Trustees Report.
Office of the Actuary Social Security Administration Revised July 9, 2002