Table 1-basic (i.e., Without PRAs) -- b
Unified Budget Effects
Year
Contributions
to PRA by
Federal
Government
Based on
Earnings
General Fund
Transfer to OASDI
to maintain
Trust Fund
Ratio at 90%
(No Effect on
Unified Budget)
Offset
to OASI
Benefit
from
PRA
Other
Changes
in OASDI
Cash Flow
less General
Fund Transfer
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
0.0
0.0
0.0
28.5
0.0
28.5
-29.4
29.4
2005
0.0
0.0
0.0
31.1
0.0
31.1
-62.3
33.8
2006
0.0
0.0
0.0
31.7
0.0
31.7
-96.8
36.5
2007
0.0
0.0
0.0
32.4
0.0
32.4
-133.0
39.3
2008
0.0
0.0
0.0
32.9
0.0
32.9
-170.8
42.0
2009
0.0
0.0
0.0
29.8
0.0
29.8
-206.5
41.2
2010
0.0
0.0
0.0
31.1
0.0
31.1
-244.6
44.7
2011
0.0
0.0
0.0
32.4
0.0
32.4
-285.1
48.4
2012
0.0
0.0
0.0
34.0
0.0
34.0
-328.6
52.6
2013
0.0
0.0
0.0
36.0
0.0
36.0
-375.4
57.3
2014
0.0
0.0
0.0
38.3
0.0
38.3
-426.1
62.6
2015
0.0
0.0
0.0
40.9
0.0
40.9
-481.1
68.6
2016
0.0
0.0
0.0
43.9
0.0
43.9
-540.8
75.1
2017
0.0
0.0
0.0
47.2
0.0
47.2
-605.7
82.2
2018
0.0
0.0
0.0
50.8
0.0
50.8
-676.2
89.9
2019
0.0
0.0
0.0
54.4
0.0
54.4
-752.7
98.1
2020
0.0
0.0
0.0
58.4
0.0
58.4
-835.5
106.8
2021
0.0
0.0
0.0
62.4
0.0
62.4
-924.9
116.1
2022
0.0
0.0
0.0
66.7
0.0
66.7
-1,021.4
126.1
2023
0.0
0.0
0.0
71.2
0.0
71.2
-1,125.5
136.7
2024
0.0
0.0
0.0
75.9
0.0
75.9
-1,237.6
148.0
2025
0.0
0.0
0.0
80.8
0.0
80.8
-1,358.1
160.1
2026
0.0
0.0
0.0
86.0
0.0
86.0
-1,487.6
172.9
2027
0.0
0.0
0.0
91.5
0.0
91.5
-1,626.6
186.5
2028
0.0
0.0
0.0
97.3
0.0
97.3
-1,775.7
201.1
2029
0.0
0.0
0.0
103.3
0.0
103.3
-1,935.6
216.6
2030
0.0
0.0
0.0
109.6
0.0
109.6
-2,106.7
233.0
2031
0.0
0.0
0.0
116.1
0.0
116.1
-2,289.7
250.3
2032
0.0
0.0
0.0
122.7
0.0
122.7
-2,485.0
268.4
2033
0.0
0.0
0.0
129.4
0.0
129.4
-2,693.0
287.4
2034
0.0
0.0
0.0
135.8
0.0
135.8
-2,913.9
306.9
2035
0.0
0.0
0.0
142.0
0.0
142.0
-3,147.8
327.0
2036
0.0
0.0
0.0
148.2
0.0
148.2
-3,395.1
347.9
2037
0.0
0.0
0.0
154.5
0.0
154.5
-3,656.3
369.6
2038
0.0
0.0
0.0
160.7
0.0
160.7
-3,931.8
392.3
2039
0.0
0.0
0.0
167.0
0.0
167.0
-4,222.0
415.8
2040
0.0
0.0
0.0
173.2
0.0
173.2
-4,527.3
440.2
2041
0.0
0.0
0.0
179.7
0.0
179.7
-4,848.5
465.8
2042
0.0
0.0
0.0
186.5
0.0
186.5
-5,186.4
492.7
2043
0.0
0.0
0.0
193.5
0.0
193.5
-5,541.6
520.9
2044
0.0
0.0
0.0
201.0
0.0
201.0
-5,915.1
550.6
2045
0.0
0.0
0.0
208.7
0.0
208.7
-6,307.9
581.7
2046
0.0
0.0
0.0
216.7
0.0
216.7
-6,720.7
614.3
2047
0.0
0.0
0.0
225.1
0.0
225.1
-7,154.5
648.5
2048
0.0
0.0
0.0
233.8
0.0
233.8
-7,610.3
684.3
2049
0.0
0.0
0.0
242.8
0.0
242.8
-8,089.0
721.9
2050
0.0
0.0
0.0
252.0
0.0
252.0
-8,591.7
761.1
2051
0.0
0.0
0.0
261.6
0.0
261.6
-9,119.3
802.1
2052
0.0
0.0
0.0
271.4
0.0
271.4
-9,672.8
844.8
2053
0.0
0.0
0.0
281.5
0.0
281.5
-10,253.4
889.6
2054
0.0
0.0
0.0
291.6
0.0
291.6
-10,861.7
935.9
2055
0.0
0.0
0.0
301.8
0.0
301.8
-11,498.9
984.1
2056
0.0
0.0
0.0
312.5
0.0
312.5
-12,166.2
1,034.6
2057
0.0
0.0
0.0
323.4
0.0
323.4
-12,864.7
1,087.2
2058
0.0
0.0
0.0
334.6
0.0
334.6
-13,595.8
1,142.0
2059
0.0
0.0
0.0
345.6
0.0
345.6
-14,360.1
1,198.7
2060
0.0
0.0
0.0
356.6
0.0
356.6
-15,158.8
1,257.4
2061
0.0
0.0
0.0
368.1
0.0
368.1
-15,993.3
1,318.7
2062
0.0
0.0
0.0
379.5
0.0
379.5
-16,864.5
1,382.2
2063
0.0
0.0
0.0
390.7
0.0
390.7
-17,773.5
1,447.7
2064
0.0
0.0
0.0
402.4
0.0
402.4
-18,721.8
1,516.1
2065
0.0
0.0
0.0
414.1
0.0
414.1
-19,710.6
1,586.9
2066
0.0
0.0
0.0
425.7
0.0
425.7
-20,741.1
1,660.1
2067
0.0
0.0
0.0
438.1
0.0
438.1
-21,815.2
1,736.7
2068
0.0
0.0
0.0
450.5
0.0
450.5
-22,934.3
1,816.0
2069
0.0
0.0
0.0
463.0
0.0
463.0
-24,099.9
1,898.3
2070
0.0
0.0
0.0
476.1
0.0
476.1
-25,314.1
1,984.0
2071
0.0
0.0
0.0
489.9
0.0
489.9
-26,578.9
2,073.5
2072
0.0
0.0
0.0
503.7
0.0
503.7
-27,895.8
2,166.0
2073
0.0
0.0
0.0
517.8
0.0
517.8
-29,266.8
2,262.2
2074
0.0
0.0
0.0
532.5
0.0
532.5
-30,694.1
2,362.3
2075
0.0
0.0
0.0
546.8
0.0
546.8
-32,178.9
2,465.3
2076
0.0
0.0
0.0
561.1
0.0
561.1
-33,723.1
2,572.2
Based on Intermediate Assumptions of the 2001 Trustees Report
With Ultimate Real Trust Fund Interest Rate of: 3.0
Office of the Actuary
Social Security Administration
October 29, 2002

 

Previous Next Return to memorandum List of memos