Plan 1(2+0)100p--b
Assumed % Electing PA =100.0%--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
77.3
0.0
0.0
-77.3
79.8
-79.8
2005
80.1
0.0
0.0
-80.1
164.7
-87.4
2006
82.8
0.0
0.0
-82.8
254.8
-95.4
2007
85.0
0.0
0.0
-85.0
349.8
-103.1
2008
87.2
0.0
0.0
-87.1
449.8
-111.1
2009
89.4
0.6
0.0
-88.9
554.5
-119.0
2010
91.7
1.2
0.0
-90.5
663.8
-127.1
2011
94.3
2.0
0.0
-92.2
778.3
-135.7
2012
96.7
3.0
0.0
-93.7
897.8
-144.4
2013
99.0
4.1
0.0
-95.0
1,022.3
-153.2
2014
100.9
5.4
0.0
-95.6
1,151.3
-161.7
2015
102.7
6.8
0.0
-95.8
1,284.7
-170.2
2016
104.5
8.5
0.0
-96.1
1,422.4
-178.7
2017
106.2
10.3
0.0
-95.9
1,564.0
-187.1
2018
108.1
12.4
0.0
-95.7
1,709.7
-195.6
2019
109.8
14.6
0.0
-95.2
1,859.2
-204.1
2020
111.7
17.1
0.0
-94.6
2,012.5
-212.7
2021
113.4
19.8
0.0
-93.6
2,169.5
-221.2
2022
115.0
22.8
0.0
-92.3
2,329.8
-229.6
2023
116.7
26.0
0.0
-90.7
2,493.2
-237.9
2024
118.3
29.5
0.0
-88.9
2,659.7
-246.1
2025
120.0
33.2
0.0
-86.8
2,829.1
-254.3
2026
121.8
37.3
0.0
-84.5
3,001.1
-262.4
2027
123.3
41.6
0.0
-81.7
3,175.3
-270.1
2028
124.8
46.2
0.0
-78.6
3,351.6
-277.7
2029
126.4
51.2
0.1
-75.2
3,529.8
-285.2
2030
128.1
56.4
0.1
-71.5
3,709.4
-292.5
2031
129.7
62.0
0.1
-67.6
3,890.5
-299.5
2032
131.4
67.9
0.2
-63.4
4,072.5
-306.4
2033
133.2
74.2
0.2
-58.8
4,255.4
-313.0
2034
135.0
80.8
0.3
-54.0
4,438.8
-319.3
2035
136.8
87.7
0.3
-48.8
4,622.3
-325.3
2036
138.7
95.0
0.4
-43.3
4,805.6
-331.0
2037
140.5
102.7
0.4
-37.4
4,988.4
-336.3
2038
142.4
110.7
0.5
-31.2
5,170.2
-341.2
2039
144.3
119.2
0.6
-24.6
5,350.6
-345.6
2040
146.3
128.0
0.7
-17.6
5,529.3
-349.6
2041
148.2
137.2
0.8
-10.2
5,705.7
-353.0
2042
150.1
146.8
0.9
-2.4
5,879.3
-355.9
2043
152.0
156.8
1.1
5.8
6,049.7
-358.2
2044
154.0
167.2
1.2
14.5
6,216.2
-359.8
2045
155.9
177.7
1.4
23.1
6,378.9
-361.2
2046
157.9
188.6
1.5
32.3
6,536.9
-361.9
2047
159.8
200.8
1.7
42.6
6,689.1
-360.9
2048
161.8
212.7
1.9
52.8
6,835.3
-359.9
2049
163.8
224.3
2.1
62.6
6,975.7
-358.8
2050
165.7
235.0
2.3
71.6
7,111.1
-358.3
2051
167.7
245.8
2.5
80.6
7,241.4
-357.4
2052
169.7
256.5
2.7
89.5
7,366.3
-356.3
2053
171.7
267.1
2.9
98.3
7,485.9
-354.9
2054
173.8
277.6
3.2
107.0
7,600.1
-353.4
2055
175.9
288.1
3.4
115.6
7,708.8
-351.5
2056
177.9
298.5
3.6
124.2
7,812.0
-349.5
2057
180.1
308.8
3.9
132.6
7,909.7
-347.2
2058
182.2
318.9
4.1
140.8
8,001.7
-344.7
2059
184.4
328.9
4.3
148.9
8,088.2
-342.1
2060
186.6
338.8
4.6
156.8
8,169.1
-339.3
2061
188.8
348.5
4.8
164.5
8,244.5
-336.4
2062
191.0
358.0
5.1
172.0
8,314.4
-333.3
2063
193.3
367.2
5.3
179.2
8,379.0
-330.2
2064
195.6
376.3
5.6
186.2
8,438.3
-327.0
2065
197.9
385.1
5.8
193.0
8,492.4
-323.7
2066
200.3
393.7
6.0
199.5
8,541.4
-320.3
2067
202.7
402.1
6.3
205.7
8,585.4
-316.9
2068
205.1
410.3
6.5
211.8
8,624.6
-313.4
2069
207.5
418.3
6.7
217.5
8,658.9
-309.9
2070
209.9
426.0
7.0
223.1
8,688.5
-306.3
2071
212.4
433.6
7.2
228.4
8,713.6
-302.6
2072
214.9
441.0
7.4
233.5
8,734.1
-298.9
2073
217.4
448.2
7.6
238.4
8,750.2
-295.1
2074
219.9
455.2
7.8
243.1
8,762.0
-291.3
2075
222.5
462.1
8.0
247.6
8,769.4
-287.3
2076
225.1
468.9
8.0
251.8
8,772.7
-283.5
Based on Intermediate Assumptions of the 2001 Trustees Report.
Office of the Actuary
Social Security Administration
Revised July 9, 2002

Return to List of Tables Return to memorandum List of memos