Plan 3T-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: 2.5
Average Benefit Offset Annuity Net Yield Rate of: 2.5
Year
Contributions to PRA by Federal Government Based on Earnings
Specified General Fund Transfer to OASDI Trust Funds (no effect on Unified Budget)
Offset to OASI Benefit from PRA
Other Changes in OASDI Cash Flow Less General Fund Transfers
Tax Credit for
Add On
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
0.0
0.0
2003
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2004
76.0
0.0
0.0
0.0
5.8
-81.8
84.3
-84.3
2005
78.7
15.5
0.0
0.0
6.0
-84.7
174.2
-92.4
2006
81.4
17.3
0.0
0.0
6.2
-87.6
269.5
-100.9
2007
83.5
18.1
0.0
0.0
6.4
-89.8
369.9
-109.0
2008
85.6
19.0
0.0
0.0
6.5
-92.1
475.7
-117.5
2009
87.9
19.6
0.5
-3.5
6.7
-97.6
590.1
-129.6
2010
90.1
21.8
1.2
-2.7
6.9
-98.5
708.7
-137.5
2011
92.6
23.3
1.9
-1.6
7.1
-99.4
831.9
-145.8
2012
95.0
24.9
2.8
-0.2
7.3
-99.7
959.2
-153.8
2013
97.3
26.5
3.8
1.5
7.4
-99.5
1,090.2
-161.6
2014
99.2
28.1
5.0
3.6
7.6
-98.2
1,223.9
-168.6
2015
100.9
29.9
6.3
6.2
7.7
-96.2
1,359.9
-175.0
2016
102.7
31.7
7.7
9.1
7.8
-93.8
1,497.4
-181.0
2017
104.4
33.7
9.3
12.3
8.0
-90.8
1,636.0
-186.4
2018
106.2
35.7
11.1
15.8
8.1
-87.4
1,775.2
-191.5
2019
108.0
37.9
13.0
19.5
8.2
-83.7
1,914.8
-196.3
2020
109.8
38.7
15.1
23.4
8.4
-79.6
2,054.4
-200.7
2021
111.5
39.5
17.4
27.5
8.5
-75.1
2,193.5
-204.7
2022
113.1
40.3
19.9
31.8
8.6
-70.1
2,331.5
-208.1
2023
114.7
41.1
22.6
36.3
8.8
-64.6
2,468.2
-211.1
2024
116.4
41.9
25.4
41.1
8.9
-58.8
2,602.9
-213.5
2025
118.0
42.7
28.5
46.0
9.0
-52.6
2,735.2
-215.5
2026
119.7
43.4
31.7
51.2
9.1
-45.9
2,864.6
-216.8
2027
121.2
44.2
35.2
56.7
9.3
-38.6
2,990.4
-217.3
2028
122.8
44.9
38.8
62.5
9.4
-30.8
3,111.8
-217.0
2029
124.3
45.6
42.7
68.8
9.5
-22.3
3,228.2
-215.8
2030
125.9
46.3
46.8
75.3
9.6
-13.5
3,339.0
-213.9
2031
127.6
46.9
51.1
82.0
9.7
-4.2
3,443.5
-211.2
2032
129.3
47.6
55.6
88.9
9.9
5.4
3,541.2
-207.8
2033
131.0
48.2
60.4
95.8
10.0
15.2
3,631.8
-203.7
2034
132.8
48.8
65.3
102.5
10.1
24.9
3,715.1
-199.3
2035
134.6
49.3
70.5
109.0
10.3
34.6
3,790.9
-194.5
2036
136.4
49.9
75.9
115.5
10.4
44.5
3,858.6
-188.9
2037
138.3
50.3
81.5
122.0
10.6
54.7
3,918.0
-182.6
2038
140.1
50.8
87.3
128.6
10.7
65.1
3,968.3
-175.5
2039
142.0
51.3
93.4
135.2
10.8
75.7
4,009.3
-167.7
2040
143.9
51.7
99.7
141.8
11.0
86.6
4,040.2
-159.0
2041
145.8
52.1
106.2
148.7
11.1
98.0
4,060.3
-149.2
2042
147.7
52.5
113.0
155.9
11.3
110.0
4,068.6
-138.1
2043
149.6
52.9
120.0
163.4
11.4
122.4
4,064.4
-125.7
2044
151.5
53.2
127.2
171.4
11.6
135.6
4,046.5
-111.9
2045
153.4
53.6
134.5
179.7
11.7
149.1
4,014.1
-96.9
2046
155.3
54.0
141.9
188.3
11.9
163.1
3,966.3
-80.4
2047
157.2
54.4
150.2
197.4
12.0
178.3
3,901.3
-61.7
2048
159.1
54.8
158.2
206.7
12.1
193.6
3,818.7
-42.0
2049
161.1
55.2
166.0
216.4
12.3
209.0
3,717.6
-21.0
2050
163.0
55.6
173.2
226.2
12.4
223.9
3,598.2
0.7
2051
165.0
56.1
180.3
236.4
12.6
239.1
3,459.5
23.8
2052
166.9
56.7
187.4
246.8
12.7
254.5
3,300.8
48.2
2053
168.9
57.2
194.4
257.5
12.9
270.1
3,121.1
74.2
2054
171.0
57.8
201.4
268.2
13.0
285.6
2,920.2
101.2
2055
173.0
58.4
208.3
279.0
13.2
301.1
2,697.2
129.7
2056
175.0
59.0
215.1
290.2
13.4
317.0
2,451.2
159.9
2057
177.1
59.7
221.9
301.7
13.5
332.9
2,181.3
191.6
2058
179.2
60.4
228.5
313.4
13.7
349.0
1,886.8
224.9
2059
181.4
61.1
235.0
325.0
13.8
364.8
1,567.1
259.4
2060
183.5
61.9
241.4
336.5
14.0
380.4
1,221.8
295.3
2061
185.7
62.7
247.8
348.4
14.2
396.3
849.7
333.1
2062
187.9
63.4
254.0
360.2
14.3
411.9
450.3
372.2
2063
190.2
64.2
260.0
371.8
14.5
427.2
23.2
412.7
2064
192.4
65.1
266.0
383.9
14.7
442.8
-432.8
455.3
2065
194.7
65.9
271.8
395.9
14.9
458.1
-918.3
499.3
2066
197.0
66.8
277.5
407.8
15.0
473.3
-1,434.1
545.1
2067
199.4
67.6
283.1
420.4
15.2
489.0
-1,981.5
593.2
2068
201.7
68.5
288.6
433.1
15.4
504.5
-2,561.4
643.2
2069
204.1
69.3
293.9
445.8
15.6
520.0
-3,174.6
695.1
2070
206.5
70.2
299.2
459.0
15.8
536.0
-3,822.7
749.5
2071
208.9
71.1
304.3
473.0
15.9
552.5
-4,507.3
806.7
2072
211.4
72.0
309.4
486.8
16.1
568.7
-5,229.1
865.8
2073
213.8
72.9
314.4
501.0
16.3
585.2
-5,989.6
927.6
2074
216.3
73.9
319.3
515.8
16.5
602.2
-6,790.5
992.2
2075
218.8
74.8
324.1
530.0
16.7
618.6
-7,632.3
1,058.7
2076
221.4
75.6
328.9
544.4
16.9
635.0
-8,516.2
1,127.8
Based on Intermediate Assumptions of the 2001 Trustees Report.
Office of the Actuary Social Security Administration Revised July 9, 2002