Plan 2T-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: 2.0
Average Benefit Offset Annuity Net Yield Rate of: 2.0
Year
Contributions
to PRA by
Federal
Government
Based on
Earnings
Offset
to OASI
Benefit
from
PRA
Other
Changes
in OASDI
Cash Flow
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
2003
0.0
0.0
0.0
0.0
0.0
0.0
2004
92.4
0.0
0.0
-92.4
95.3
-95.3
2005
95.7
0.0
0.0
-95.7
196.8
-104.5
2006
98.9
0.0
0.0
-98.9
304.5
-114.0
2007
101.5
0.0
0.0
-101.5
418.0
-123.2
2008
104.1
0.0
0.0
-104.1
537.5
-132.8
2009
106.9
0.6
-4.2
-110.4
667.0
-146.6
2010
109.6
1.4
-4.0
-112.2
802.0
-156.3
2011
112.6
2.3
-3.6
-113.9
942.9
-166.5
2012
115.5
3.3
-2.9
-115.1
1,089.3
-176.5
2013
118.4
4.5
-1.8
-115.7
1,240.9
-186.4
2014
120.6
5.8
-0.4
-115.1
1,396.6
-195.4
2015
122.7
7.3
1.6
-113.8
1,555.9
-203.9
2016
124.9
9.0
3.9
-112.0
1,718.0
-211.9
2017
127.0
10.9
6.7
-109.4
1,882.4
-219.3
2018
129.1
12.9
10.0
-106.3
2,048.5
-226.2
2019
131.2
15.1
13.7
-102.4
2,215.6
-232.5
2020
133.4
17.5
17.9
-98.0
2,383.2
-238.4
2021
135.5
20.0
22.6
-92.9
2,550.5
-243.5
2022
137.5
22.8
27.7
-87.0
2,716.8
-247.7
2023
139.4
25.8
33.2
-80.5
2,881.3
-251.3
2024
141.4
28.9
39.2
-73.3
3,043.4
-254.1
2025
143.5
32.3
45.5
-65.6
3,202.4
-256.2
2026
145.5
35.9
52.3
-57.3
3,357.5
-257.5
2027
147.3
39.7
59.5
-48.1
3,507.9
-257.6
2028
149.2
43.7
67.1
-38.4
3,652.8
-256.9
2029
151.1
47.9
74.9
-28.3
3,791.5
-255.5
2030
153.0
52.3
83.1
-17.6
3,923.5
-253.1
2031
155.0
56.9
91.7
-6.4
4,047.8
-249.7
2032
157.1
61.8
100.6
5.3
4,163.8
-245.3
2033
159.2
66.8
109.8
17.5
4,270.7
-239.9
2034
161.3
72.1
119.2
30.0
4,367.9
-233.6
2035
163.5
77.6
128.6
42.7
4,454.9
-226.5
2036
165.7
83.3
138.4
55.9
4,530.9
-218.3
2037
167.9
89.2
148.3
69.6
4,595.1
-208.9
2038
170.2
95.3
158.6
83.7
4,646.6
-198.3
2039
172.5
101.6
169.2
98.3
4,684.6
-186.5
2040
174.8
108.1
180.1
113.4
4,708.2
-173.2
2041
177.1
114.8
191.4
129.2
4,716.2
-158.4
2042
179.4
121.8
203.3
145.7
4,707.4
-141.9
2043
181.7
129.0
215.5
162.8
4,680.7
-123.7
2044
184.0
136.3
228.3
180.6
4,634.8
-103.6
2045
186.3
143.7
241.4
198.8
4,568.8
-82.1
2046
188.7
151.2
255.0
217.6
4,481.5
-58.6
2047
191.0
159.5
269.0
237.6
4,370.8
-32.5
2048
193.3
167.6
283.5
257.7
4,236.1
-4.9
2049
195.7
175.4
298.3
277.9
4,076.5
24.3
2050
198.0
182.5
313.4
297.9
3,891.6
54.7
2051
200.4
189.6
329.0
318.2
3,680.1
87.2
2052
202.8
196.7
345.1
338.9
3,440.8
121.7
2053
205.2
203.7
361.6
360.1
3,172.7
158.3
2054
207.7
210.6
378.4
381.2
2,874.6
196.7
2055
210.2
217.4
395.4
402.6
2,545.5
237.3
2056
212.6
224.1
413.1
424.5
2,184.0
280.2
2057
215.2
230.7
431.0
446.6
1,788.9
325.3
2058
217.7
237.2
449.1
468.6
1,359.1
372.6
2059
220.3
243.6
467.3
490.6
893.8
421.9
2060
222.9
249.9
485.7
512.6
391.9
473.4
2061
225.6
256.1
504.3
534.8
-148.1
527.4
2062
228.3
262.2
523.1
556.9
-727.0
583.7
2063
231.0
268.1
541.8
578.9
-1,345.9
642.2
2064
233.7
273.9
560.9
601.1
-2,006.4
703.4
2065
236.5
279.7
580.2
623.4
-2,709.6
767.3
2066
239.3
285.3
599.9
645.8
-3,457.0
834.0
2067
242.2
290.7
620.0
668.5
-4,250.3
903.7
2068
245.0
296.1
640.3
691.4
-5,090.9
976.5
2069
247.9
301.4
661.0
714.4
-5,980.6
1,052.3
2070
250.9
306.5
682.0
737.7
-6,920.9
1,131.4
2071
253.8
311.6
703.7
761.5
-7,914.1
1,214.2
2072
256.8
316.6
725.6
785.5
-8,961.7
1,300.4
2073
259.8
321.5
748.0
809.7
-10,065.8
1,390.4
2074
262.8
326.4
770.7
834.3
-11,228.4
1,484.2
2075
265.9
331.2
793.5
858.9
-12,451.2
1,581.5
2076
268.9
336.0
816.6
883.6
-13,736.2
1,682.8
Based on Intermediate Assumptions of the 2001 Trustees Report.
Office of the Actuary
Social Security Administration
Revised July 9, 2002

Return to List of Tables Return to memorandum List of memos