Plan 2T-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: 2.0
Average Benefit Offset Annuity Net Yield Rate of: 2.0
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
61.6
0.0
0.0
-61.6
63.5
-63.5
2005
63.8
0.0
0.0
-63.8
131.2
-69.6
2006
66.0
0.0
0.0
-66.0
203.0
-76.0
2007
67.7
0.0
0.0
-67.7
278.7
-82.2
2008
69.4
0.0
0.0
-69.4
358.3
-88.5
2009
71.2
0.4
-4.2
-75.0
446.1
-99.2
2010
73.0
0.9
-4.0
-76.1
537.5
-105.7
2011
75.1
1.5
-3.6
-77.2
632.8
-112.4
2012
77.0
2.2
-2.9
-77.7
731.5
-118.9
2013
78.9
3.0
-1.8
-77.7
833.3
-125.2
2014
80.4
3.9
-0.4
-76.9
937.4
-130.7
2015
81.8
4.9
1.5
-75.3
1,043.3
-135.8
2016
83.3
6.0
3.9
-73.3
1,150.2
-140.3
2017
84.6
7.2
6.7
-70.7
1,257.7
-144.2
2018
86.1
8.6
10.0
-67.5
1,365.1
-147.6
2019
87.5
10.0
13.7
-63.7
1,471.7
-150.3
2020
88.9
11.6
17.9
-59.4
1,577.2
-152.4
2021
90.3
13.4
22.5
-54.5
1,680.7
-153.9
2022
91.6
15.2
27.6
-48.8
1,781.5
-154.5
2023
93.0
17.2
33.1
-42.7
1,878.9
-154.4
2024
94.3
19.3
39.1
-35.9
1,972.3
-153.4
2025
95.6
21.5
45.4
-28.7
2,061.1
-151.7
2026
97.0
23.9
52.2
-20.9
2,144.4
-149.2
2027
98.2
26.5
59.3
-12.4
2,221.6
-145.7
2028
99.5
29.1
66.9
-3.5
2,291.8
-141.2
2029
100.7
31.9
74.7
5.9
2,354.5
-135.9
2030
102.0
34.9
82.8
15.7
2,408.9
-129.7
2031
103.4
38.0
91.4
26.0
2,454.4
-122.4
2032
104.7
41.2
100.2
36.7
2,490.2
-114.2
2033
106.1
44.6
109.4
47.8
2,515.6
-104.9
2034
107.6
48.1
118.7
59.2
2,529.9
-94.7
2035
109.0
51.7
128.1
70.8
2,532.8
-83.7
2036
110.5
55.5
137.7
82.8
2,523.4
-71.5
2037
112.0
59.4
147.6
95.1
2,501.0
-58.2
2038
113.5
63.5
157.8
107.9
2,464.7
-43.7
2039
115.0
67.7
168.3
121.0
2,413.8
-27.8
2040
116.5
72.1
179.1
134.7
2,347.3
-10.6
2041
118.1
76.6
190.3
148.8
2,264.2
8.1
2042
119.6
81.2
202.1
163.7
2,163.3
28.6
2043
121.1
86.0
214.2
179.0
2,043.6
50.7
2044
122.7
90.9
226.8
195.0
1,903.7
74.6
2045
124.2
95.8
239.8
211.3
1,742.8
100.1
2046
125.8
100.8
253.2
228.2
1,559.7
127.5
2047
127.3
106.4
267.1
246.1
1,352.7
157.2
2048
128.9
111.7
281.3
264.1
1,120.8
188.7
2049
130.5
116.9
295.9
282.4
863.2
221.8
2050
132.0
121.7
310.8
300.5
579.1
256.5
2051
133.6
126.4
326.3
319.1
267.3
293.3
2052
135.2
131.1
342.1
338.1
-73.4
332.2
2053
136.8
135.8
358.5
357.5
-444.3
373.3
2054
138.5
140.4
375.1
377.0
-846.5
416.4
2055
140.1
144.9
391.9
396.8
-1,281.1
461.7
2056
141.8
149.4
409.4
417.0
-1,749.7
509.5
2057
143.4
153.8
427.1
437.5
-2,253.5
559.7
2058
145.2
158.1
445.1
458.1
-2,793.6
612.1
2059
146.9
162.4
463.0
478.6
-3,371.1
666.7
2060
148.6
166.6
481.2
499.2
-3,987.1
723.7
2061
150.4
170.7
499.7
520.0
-4,643.1
783.4
2062
152.2
174.8
518.2
540.8
-5,340.2
845.4
2063
154.0
178.7
536.7
561.5
-6,079.6
910.0
2064
155.8
182.6
555.7
582.5
-6,862.8
977.4
2065
157.7
186.4
574.8
603.6
-7,691.2
1,047.7
2066
159.6
190.2
594.2
624.9
-8,566.5
1,121.0
2067
161.5
193.8
614.2
646.5
-9,490.4
1,197.6
2068
163.4
197.4
634.4
668.4
-10,464.6
1,277.3
2069
165.3
200.9
654.8
690.5
-11,490.7
1,360.4
2070
167.2
204.4
675.7
712.8
-12,570.7
1,447.1
2071
169.2
207.8
697.2
735.8
-13,706.8
1,537.7
2072
171.2
211.1
719.0
758.9
-14,900.8
1,631.9
2073
173.2
214.4
741.2
782.4
-16,154.8
1,730.0
2074
175.2
217.6
763.8
806.2
-17,471.0
1,832.3
2075
177.2
220.8
786.4
830.0
-18,851.3
1,938.4
2076
179.3
224.0
809.4
854.1
-20,297.8
2,048.7
Based on Intermediate Assumptions of the 2001 Trustees Report.
Office of the Actuary Social Security Administration Revised July 9, 2002