Table 2b--PRSA Contributions, Offsets to OASDI Trust Funds from PRSAs, and Budget Effects
IA proceeds go to estate if worker dies before entitlement
Ultimate Real Trust Fund Interest Rate 3.00
Ultimate Real PRSA Rate for Offset 3.70
Assumed PRSA Participation Rate 67%
Year
Contributions to
PRSA by Federal
Government
Based on Earnings
Offsets to
OASDI
Trust Funds
from PRSAs
Other Changes
in OASDI
Cash Flow 1/
Change
in Annual
Unified Budget
Cash Flow
Change in
Debt Held
by Public
(end of year)
Change in
Annual
Unified Budget
Balance
 
(In Billions of Constant 2003 Dollars)
2004
0.0
0.0
-0.7
-0.7
0.7
-0.7
2005
88.1
0.0
-11.2
-99.3
103.0
-102.4
2006
90.6
0.1
-8.4
-98.9
208.2
-108.1
2007
93.0
0.3
-5.5
-98.2
315.9
-113.8
2008
95.2
0.6
-2.3
-96.9
425.7
-119.0
2009
97.3
1.0
1.8
-94.5
536.4
-123.1
2010
99.4
1.6
7.0
-90.8
646.7
-125.9
2011
101.4
2.3
13.3
-85.8
755.1
-127.2
2012
103.2
3.1
20.5
-79.6
860.3
-127.2
2013
105.1
4.1
28.6
-72.4
961.2
-126.0
2014
106.9
5.2
37.3
-64.5
1,056.9
-123.6
2015
108.7
6.5
46.5
-55.7
1,146.3
-120.1
2016
110.5
8.0
56.4
-46.0
1,228.2
-115.4
2017
112.2
9.7
66.9
-35.7
1,301.8
-109.4
2018
114.0
11.5
77.9
-24.6
1,366.2
-102.3
2019
115.7
13.6
89.2
-13.0
1,420.5
-94.2
2020
117.5
15.9
100.8
-0.8
1,464.0
-84.9
2021
119.3
18.4
112.7
11.8
1,495.8
-74.4
2022
121.0
21.1
124.7
24.8
1,515.1
-62.9
2023
122.8
24.1
136.8
38.0
1,521.4
-50.4
2024
124.6
27.3
149.2
51.9
1,513.6
-36.5
2025
126.4
30.8
161.8
66.1
1,490.8
-21.4
2026
139.6
34.6
174.9
69.9
1,463.6
-16.1
2027
141.6
38.6
188.7
85.7
1,419.2
1.7
2028
143.7
43.0
202.5
101.8
1,356.9
21.0
2029
145.9
47.7
216.1
118.0
1,276.1
41.3
2030
148.0
52.7
229.4
134.1
1,176.3
62.6
2031
150.3
58.0
243.6
151.3
1,055.7
86.3
2032
152.6
63.7
258.0
169.2
913.1
111.9
2033
154.9
69.8
272.7
187.6
747.3
139.3
2034
157.2
76.2
287.1
206.2
557.3
168.2
2035
159.5
83.0
300.8
224.3
343.0
198.1
2036
161.8
90.1
314.6
242.9
103.1
229.9
2037
164.2
97.7
328.5
262.0
-163.7
263.8
2038
166.6
105.6
342.5
281.5
-458.5
299.6
2039
210.0
113.9
356.4
260.4
-740.5
295.3
2040
240.6
122.7
369.7
251.8
-1,022.0
303.1
2041
272.1
132.0
384.0
243.9
-1,303.9
311.6
2042
318.7
141.9
398.8
222.0
-1,571.7
305.8
2043
366.4
152.4
414.2
200.2
-1,825.0
299.1
2044
415.3
163.6
430.2
178.4
-2,063.5
291.7
2045
465.5
175.0
445.9
155.4
-2,285.5
282.1
2046
501.9
186.9
462.9
147.9
-2,506.4
287.5
2047
508.6
199.2
480.4
171.0
-2,757.8
324.3
2048
515.3
212.0
498.2
195.0
-3,041.3
363.9
2049
522.2
225.3
516.7
219.8
-3,359.0
406.3
2050
529.1
239.0
535.1
245.1
-3,712.1
451.0
2051
536.0
253.3
554.1
271.4
-4,103.0
499.0
2052
543.0
268.0
573.6
298.6
-4,533.7
550.1
2053
550.1
283.2
593.4
326.4
-5,005.9
604.3
2054
557.4
298.9
613.4
354.9
-5,521.6
661.5
2055
564.7
313.1
633.5
381.9
-6,080.6
719.8
2056
572.1
327.7
653.7
409.2
-6,684.6
781.0
2057
579.7
342.5
674.1
436.9
-7,335.1
845.2
2058
587.4
357.7
694.4
464.7
-8,033.9
912.4
2059
595.2
373.1
714.9
492.9
-8,782.5
982.7
2060
603.0
388.9
735.4
521.3
-9,582.9
1,056.2
2061
611.0
405.0
756.2
550.2
-10,437.1
1,133.3
2062
619.0
421.3
777.3
579.6
-11,347.2
1,214.1
2063
627.2
438.0
798.9
609.7
-12,315.7
1,298.9
2064
635.4
455.0
820.8
640.4
-13,344.8
1,387.8
2065
643.7
470.1
843.3
669.7
-14,434.9
1,478.8
2066
652.2
485.3
866.2
699.3
-15,588.3
1,573.8
2067
660.7
500.5
889.7
729.5
-16,807.3
1,673.0
2068
669.3
515.7
913.7
760.1
-18,094.4
1,776.7
2069
678.0
531.0
938.1
791.1
-19,452.1
1,884.7
2070
686.7
546.2
961.0
820.6
-20,880.9
1,995.3
2071
695.5
561.5
984.3
850.3
-22,383.1
2,110.4
2072
704.4
576.8
1,007.9
880.3
-23,961.3
2,230.1
2073
713.4
592.1
1,031.8
910.5
-25,617.9
2,354.6
2074
722.5
607.4
1,056.2
941.1
-27,355.8
2,484.0
2075
731.7
622.7
1,081.0
971.9
-29,177.6
2,618.5
2076
741.0
637.9
1,106.1
1,003.0
-31,086.0
2,758.2
2077
750.5
653.1
1,131.6
1,034.2
-33,083.8
2,903.2
2078
760.0
668.2
1,157.3
1,065.5
-35,173.7
3,053.6
Based on Intermediate Assumptions of the 2003 Trustees Report.
1/ Excluding the effect of general fund transfers to the Trust Funds, which do not affect the unified budget.
 
Office of the Chief Actuary
Social Security Administration
September 9, 2003

Return to List of Tables Return to memorandum List of memos