Table 2-67P (Assumed % Electing PRA = 66.7%) -- b
Unified Budget Effects
IA Contribution 1.965%
Benefit Offset 100.0%
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
50.7
0.0
0.0
28.5
3.9
-26.1
26.9
-26.9
2005
52.4
0.0
0.0
31.1
4.0
-25.4
53.8
-27.8
2006
54.2
0.0
0.0
31.7
4.1
-26.6
82.9
-30.7
2007
55.6
0.0
0.0
32.4
4.2
-27.5
113.7
-33.4
2008
57.1
0.0
0.0
32.9
4.4
-28.5
146.4
-36.3
2009
58.6
0.0
0.4
29.8
4.5
-32.9
184.5
-42.8
2010
60.1
0.0
0.8
31.1
4.6
-32.7
223.6
-45.0
2011
61.8
0.0
1.3
32.4
4.7
-32.7
263.9
-47.4
2012
63.3
0.0
1.9
34.1
4.8
-32.2
304.9
-49.4
2013
64.9
0.0
2.5
36.0
5.0
-31.3
346.2
-51.0
2014
66.1
0.0
3.3
38.3
5.0
-29.5
387.0
-51.8
2015
67.3
0.0
4.2
41.0
5.1
-27.2
426.7
-52.1
2016
68.5
0.0
5.1
44.0
5.2
-24.5
464.8
-51.7
2017
69.6
0.0
6.2
47.3
5.3
-21.4
500.8
-50.9
2018
70.8
0.0
7.4
50.9
5.4
-17.9
534.3
-49.5
2019
72.0
0.0
8.7
54.6
5.5
-14.1
564.9
-47.7
2020
73.2
0.0
10.1
58.6
5.6
-10.1
592.3
-45.4
2021
74.3
0.0
11.6
62.7
5.7
-5.7
615.9
-42.6
2022
75.4
0.0
13.3
67.0
5.8
-0.9
635.3
-39.0
2023
76.5
0.0
15.0
71.6
5.8
4.3
649.9
-34.9
2024
77.6
0.0
16.9
76.4
5.9
9.8
659.3
-30.1
2025
78.7
0.0
19.0
81.4
6.0
15.7
662.8
-24.7
2026
79.8
0.0
21.1
86.7
6.1
21.9
660.1
-18.4
2027
80.8
0.0
23.4
92.3
6.2
28.7
650.3
-11.3
2028
81.8
0.0
25.9
98.2
6.2
36.0
632.7
-3.2
2029
82.9
0.0
28.5
104.3
6.3
43.6
606.7
5.8
2030
84.0
0.0
31.2
110.8
6.4
51.6
571.6
15.7
2031
85.1
0.0
34.1
117.4
6.5
60.0
526.9
26.4
2032
86.2
0.0
37.1
124.2
6.6
68.5
472.0
38.1
2033
87.3
0.0
40.2
131.1
6.7
77.3
406.5
50.5
2034
88.5
0.0
43.5
137.7
6.8
85.9
330.0
63.5
2035
89.7
0.0
47.0
144.1
6.9
94.5
242.4
77.1
2036
90.9
0.0
50.6
150.6
6.9
103.3
143.1
91.5
2037
92.2
0.0
54.3
157.1
7.0
112.2
31.7
106.9
2038
93.4
0.0
58.2
163.6
7.1
121.3
-92.5
123.2
2039
94.7
0.0
62.3
170.1
7.2
130.5
-229.9
140.4
2040
95.9
0.0
66.5
176.7
7.3
140.0
-381.2
158.6
2041
97.2
0.0
70.8
183.6
7.4
149.8
-547.1
178.1
2042
98.4
0.0
75.3
190.7
7.5
160.1
-728.7
199.1
2043
99.7
0.0
80.0
198.2
7.6
170.9
-926.8
221.4
2044
101.0
0.0
84.8
206.0
7.7
182.2
-1,142.6
245.3
2045
102.2
0.0
89.6
214.2
7.8
193.8
-1,376.7
270.7
2046
103.5
0.0
94.6
222.7
7.9
205.9
-1,630.5
297.7
2047
104.8
0.0
100.1
231.6
8.0
218.9
-1,905.2
326.8
2048
106.1
0.0
105.5
240.8
8.1
232.1
-2,201.8
357.4
2049
107.4
0.0
110.7
250.4
8.2
245.5
-2,521.0
389.6
2050
108.7
0.0
115.4
260.1
8.3
258.6
-2,863.4
422.9
2051
110.0
0.0
120.2
270.2
8.4
272.0
-3,229.9
458.0
2052
111.3
0.0
124.9
280.5
8.5
285.7
-3,621.4
494.7
2053
112.6
0.0
129.6
291.2
8.6
299.6
-4,039.1
533.3
2054
114.0
0.0
134.3
301.7
8.7
313.3
-4,483.5
573.4
2055
115.3
0.0
138.9
312.5
8.8
327.2
-4,955.5
615.3
2056
116.7
0.0
143.4
323.8
8.9
341.6
-5,456.5
659.3
2057
118.1
0.0
147.9
335.2
9.0
356.0
-5,987.4
705.2
2058
119.5
0.0
152.3
346.9
9.1
370.7
-6,549.4
753.2
2059
120.9
0.0
156.7
358.5
9.2
385.0
-7,143.0
802.9
2060
122.3
0.0
161.0
370.1
9.3
399.4
-7,769.2
854.4
2061
123.8
0.0
165.2
382.1
9.5
414.0
-8,429.4
908.3
2062
125.3
0.0
169.3
394.0
9.6
428.5
-9,124.2
964.1
2063
126.8
0.0
173.4
405.8
9.7
442.7
-9,854.6
1,021.8
2064
128.3
0.0
177.3
418.0
9.8
457.3
-10,621.9
1,082.1
2065
129.8
0.0
181.2
430.2
9.9
471.7
-11,427.1
1,144.5
2066
131.4
0.0
185.0
442.3
10.0
486.0
-12,271.2
1,209.2
2067
132.9
0.0
188.7
455.2
10.1
500.9
-13,156.0
1,276.8
2068
134.5
0.0
192.4
468.1
10.3
515.7
-14,082.7
1,346.9
2069
136.1
0.0
196.0
481.1
10.4
530.6
-15,052.5
1,419.7
2070
137.7
0.0
199.5
494.6
10.5
545.9
-16,067.2
1,495.6
2071
139.3
0.0
202.9
508.9
10.6
561.9
-17,128.8
1,574.9
2072
140.9
0.0
206.3
523.1
10.8
577.7
-18,238.5
1,656.9
2073
142.6
0.0
209.6
537.7
10.9
593.8
-19,398.2
1,742.3
2074
144.2
0.0
212.8
552.8
11.0
610.4
-20,609.8
1,831.3
2075
145.9
0.0
216.1
567.4
11.1
626.5
-21,874.2
1,922.9
2076
147.6
0.0
219.2
582.2
11.3
642.6
-23,193.3
2,017.8
Based on Intermediate Assumptions of the 2001 Trustees Report With Ultimate Real Trust Fund Interest Rate of: 3.0, Untimate Real Yield Rate of IA : 2.5 Annuity Yield : 2.5
Office of the Actuary Social Security Administration October 29, 2002