Table2b.c—IA Contributions, OASI Benefit Changes, & Total Unified Budget Effect — Plus Cumulative Gross General Fund Transfers1
Average IA Contribution 6.4%,  Benefit Offset 100.0%
Year
Amount
Contributed
to IA:
by Federal
Government
100%
(1)
Cost to
Guarantee
OASDI + IA
Benefits at
Present Law
Schedule
(2)
OASI Benefit
Cut for IA
Participation
(3)
Cut in
Contriution
Rate for
Annual
Balance
(4)
Change
in Annual
Unified
Budget
Cash Flow
(5)
Change
in Debt
Held by
the Public
(EOY)
(6)
Change
in Annual
Unified
Budget
Balance
(7)
 
Cumulative Transfers
Based on
Federal
Spending
Slowdown1
(8)

Based on
Corporate
Tax Recap1
(9)
(Billions of Constant 2004 Dollars)
2005
0.0
0.0
0.0
0.0
0.0
0.0
0.0
 
0
0
2006
124.7
0.0
0.0
0.0
-124.7
128.1
-128.1
 
13
1
2007
137.5
0.0
0.0
0.0
-137.5
273.0
-148.0
 
52
3
2008
143.1
0.0
0.0
0.0
-143.1
427.1
-161.5
 
119
7
2009
148.5
0.0
0.0
0.0
-148.5
591.1
-175.6
 
215
12
2010
153.9
0.0
0.0
0.0
-153.9
765.1
-190.2
 
343
19
2011
159.0
0.0
0.0
0.0
-159.0
949.6
-205.3
 
505
27
2012
163.8
0.5
0.0
0.0
-164.3
1,144.7
-221.0
 
701
38
2013
168.2
1.1
0.2
0.0
-169.1
1,350.6
-237.0
 
934
50
2014
172.6
2.1
0.7
0.0
-173.9
1,567.7
-253.9
 
1,205
65
2015
176.8
3.3
1.3
0.0
-178.8
1,796.6
-271.6
 
1,517
82
2016
361.5
4.5
2.8
0.0
-363.2
2,222.6
-475.0
 
1,872
104
2017
369.0
5.9
4.7
0.0
-370.2
2,669.2
-507.2
 
2,243
130
2018
376.3
7.6
7.7
0.0
-376.2
3,136.4
-539.9
 
2,631
162
2019
383.1
9.5
11.7
0.0
-380.9
3,622.5
-571.5
 
3,037
199
2020
389.7
11.9
16.6
0.0
-384.9
4,127.3
-603.4
 
3,460
242
2021
396.1
14.5
22.5
0.0
-388.1
4,650.5
-635.6
 
3,901
290
2022
402.4
17.5
29.4
0.0
-390.5
5,191.8
-668.0
 
4,360
344
2023
408.5
20.8
37.5
0.0
-391.8
5,750.8
-700.4
 
4,838
405
2024
414.7
24.4
46.7
0.0
-392.4
6,327.1
-733.0
 
5,336
472
2025
420.8
28.4
57.2
0.0
-392.0
6,920.3
-765.5
 
5,855
547
2026
426.4
32.8
69.0
0.0
-390.2
7,529.4
-797.6
 
6,394
628
2027
432.1
37.7
82.3
0.0
-387.5
8,154.0
-829.7
 
6,954
718
2028
437.8
42.9
96.9
0.0
-383.8
8,793.5
-861.7
 
7,538
815
2029
443.7
48.5
112.7
0.0
-379.5
9,447.9
-893.8
 
8,144
921
2030
449.6
54.6
129.9
0.0
-374.3
10,116.4
-925.9
 
8,775
1,036
2031
455.7
61.0
148.6
0.0
-368.1
10,798.8
-957.8
 
9,430
1,159
2032
462.0
67.9
168.7
0.0
-361.2
11,494.4
-989.7
 
10,111
1,292
2033
468.4
75.2
189.9
0.0
-353.7
12,203.1
-1,021.9
 
10,819
1,435
2034
474.9
83.0
212.0
0.0
-345.8
12,925.1
-1,054.3
 
11,554
1,588
2035
481.5
91.2
235.4
0.0
-337.4
13,660.0
-1,086.9
 
12,318
1,752
2036
488.2
100.7
260.0
0.0
-329.0
14,408.3
-1,120.4
 
13,111
1,927
2037
495.1
110.7
285.8
0.0
-320.0
15,169.8
-1,154.0
 
13,935
2,113
2038
502.2
121.3
312.7
0.0
-310.8
15,944.7
-1,188.1
 
14,791
2,311
2039
509.2
132.5
340.6
0.0
-301.1
16,732.9
-1,222.4
 
15,679
2,521
2040
516.4
144.3
369.9
0.0
-290.8
17,534.0
-1,256.9
 
16,601
2,744
2041
523.7
156.7
400.9
0.0
-279.6
18,347.7
-1,291.3
 
17,557
2,980
2042
531.0
169.8
433.5
0.0
-267.3
19,173.3
-1,325.3
 
18,550
3,229
2043
538.4
183.6
467.7
0.0
-254.4
20,010.2
-1,359.2
 
19,580
3,492
2044
545.9
198.0
503.3
0.0
-240.7
20,858.2
-1,393.0
 
20,648
3,770
2045
553.5
213.2
540.6
0.0
-226.1
21,716.6
-1,426.5
 
21,755
4,062
2046
561.1
227.5
579.7
0.0
-208.9
22,583.0
-1,457.9
 
22,904
4,370
2047
568.7
242.2
620.4
0.0
-190.4
23,456.4
-1,488.5
 
24,094
4,694
2048
576.3
257.4
662.5
0.0
-171.2
24,336.2
-1,518.7
 
25,328
5,033
2049
583.9
273.2
705.8
0.0
-151.3
25,222.0
-1,548.6
 
26,607
5,390
2050
591.6
290.2
750.4
0.0
-131.5
26,113.9
-1,578.9
 
27,932
5,763
2051
599.4
307.3
796.4
0.0
-110.4
27,011.0
-1,608.3
 
29,305
6,154
2052
607.3
324.5
843.5
0.0
-88.3
27,912.1
-1,636.9
 
30,726
6,564
2053
615.3
341.0
891.4
0.0
-64.9
28,816.3
-1,664.4
 
32,199
6,991
2054
623.4
357.7
939.7
0.0
-41.5
29,723.4
-1,692.0
 
33,724
7,438
2055
631.6
374.8
988.4
0.0
-17.9
30,633.6
-1,719.7
 
35,303
7,905
2056
639.8
389.9
1,037.7
0.0
8.0
31,544.4
-1,745.2
 
36,938
8,392
2057
648.1
404.8
1,087.1
0.0
34.2
32,455.5
-1,770.3
 
38,630
8,900
2058
656.5
419.4
1,136.1
0.0
60.2
33,367.2
-1,795.7
 
40,382
9,429
2059
665.0
433.7
1,184.5
0.0
85.8
34,279.9
-1,821.6
 
42,196
9,980
2060
673.7
447.7
1,232.4
0.0
111.0
35,194.2
-1,847.9
 
44,073
10,553
2061
682.4
461.4
1,279.8
0.0
136.0
36,110.0
-1,874.5
 
46,015
11,150
2062
691.3
474.7
1,327.1
0.0
161.1
37,027.5
-1,901.0
 
48,024
11,771
2063
700.2
487.6
1,374.1
0.0
186.2
37,946.7
-1,927.7
 
50,104
12,416
2064
709.3
500.2
1,419.6
0.0
210.2
38,868.8
-1,955.7
 
52,255
13,087
2065
718.5
512.3
1,463.9
0.0
233.1
39,795.0
-1,984.9
 
54,480
13,784
2066
727.8
525.8
1,507.7
0.0
254.2
40,727.4
-2,016.2
 
56,782
14,507
2067
737.2
538.9
1,551.0
0.0
274.9
41,666.3
-2,048.2
 
59,162
15,258
2068
747.0
551.6
1,593.9
0.0
295.3
42,612.5
-2,081.0
 
61,625
16,038
2069
756.8
564.0
1,635.3
0.0
314.5
43,567.2
-2,115.4
 
64,171
16,846
2070
766.6
576.1
1,675.2
0.0
332.5
44,532.1
-2,151.6
 
66,805
17,685
2071
776.7
587.9
1,714.5
0.0
350.0
45,507.9
-2,188.8
 
69,528
18,555
2072
786.8
599.2
1,753.1
0.0
367.0
46,495.5
-2,227.1
 
72,344
19,457
2073
797.0
610.3
1,791.0
0.0
383.7
47,495.5
-2,266.4
 
75,254
20,391
2074
807.3
621.0
1,828.5
0.0
400.2
48,508.6
-2,306.7
 
78,264
21,360
2075
817.8
631.4
1,865.5
0.0
416.4
49,535.4
-2,348.0
 
81,374
22,364
2076
828.3
641.5
1,902.2
0.0
432.4
50,576.5
-2,390.4
 
84,590
23,404
2077
839.0
651.2
1,938.6
0.0
448.3
51,632.5
-2,433.5
 
87,913
24,481
2078
849.8
660.7
1,974.8
0.0
464.2
52,703.8
-2,477.7
 
91,347
25,596
2079
860.8
669.9
2,010.8
0.0
480.1
53,790.9
-2,522.6
 
94,897
26,751

1General Fund Transfers to the Trust Funds have no effect on the Unified Budget. See memorandum for discussion. Transfers do not reflect reverse transfers--see table .d.

Based on Intermediate Assumptions of the 2004 Trustees Report
With Ultimate Real Trust Fund Interest Rate of 3.0
With Ultimate Real IA Yield Rate of 2.75
With Annuity Net Yield Rate of 2.75

Office of the Chief Actuary
Social Security Administration
April 19, 2005

Return to memorandum Return to list of memos