Table 1.0 b Unified Budget Effects of Proposal
Year
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 2003 Dollars)
2004
1.8
1.8
-1.9
1.9
2005
4.8
4.8
-6.8
5.1
2006
8.0
8.0
-15.2
8.7
2007
11.0
11.0
-26.8
12.2
2008
14.2
14.2
-42.1
16.3
2009
17.5
17.5
-61.2
20.6
2010
20.6
20.6
-84.0
25.0
2011
25.1
25.1
-112.1
31.0
2012
26.9
26.9
-142.9
34.5
2013
30.0
30.0
-177.7
39.5
2014
33.2
33.2
-216.7
44.9
2015
36.3
36.3
-260.1
50.5
2016
39.3
39.3
-307.9
56.2
2017
42.4
42.4
-360.1
62.1
2018
45.4
45.4
-417.1
68.4
2019
48.5
48.5
-478.8
75.0
2020
51.5
51.5
-545.4
81.8
2021
54.7
54.7
-617.3
89.1
2022
57.7
57.7
-694.4
96.5
2023
60.8
60.8
-776.9
104.3
2024
63.7
63.7
-864.9
112.3
2025
66.8
66.8
-958.6
120.7
2026
69.7
69.7
-1,058.1
129.3
2027
72.7
72.7
-1,163.6
138.4
2028
75.8
75.8
-1,275.4
147.9
2029
78.7
78.7
-1,393.6
157.6
2030
81.6
81.6
-1,518.2
167.7
2031
84.5
84.5
-1,649.5
178.2
2032
87.4
87.4
-1,787.7
189.0
2033
90.3
90.3
-1,933.0
200.3
2034
93.1
93.1
-2,085.5
211.9
2035
95.9
95.9
-2,245.3
223.9
2036
98.6
98.6
-2,412.7
236.3
2037
99.6
99.6
-2,586.2
247.4
2038
100.8
100.8
-2,766.1
259.0
2039
101.8
101.8
-2,952.4
270.8
2040
102.6
102.6
-3,145.1
282.9
2041
103.4
103.4
-3,344.4
295.2
2042
104.1
104.1
-3,550.4
308.0
2043
104.8
104.8
-3,763.3
321.0
2044
105.4
105.4
-3,983.2
334.4
2045
105.8
105.8
-4,210.1
348.0
2046
106.3
106.3
-4,444.2
362.1
2047
106.6
106.6
-4,685.8
376.5
2048
107.1
107.1
-4,935.0
391.4
2049
107.4
107.4
-5,192.0
406.7
2050
107.6
107.6
-5,457.0
422.4
2051
107.9
107.9
-5,730.2
438.6
2052
108.2
108.2
-6,011.9
455.3
2053
108.5
108.5
-6,302.4
472.5
2054
108.8
108.8
-6,601.9
490.3
2055
109.3
109.3
-6,910.9
508.7
2056
109.7
109.7
-7,229.5
527.7
2057
110.1
110.1
-7,558.1
547.2
2058
110.6
110.6
-7,897.1
567.5
2059
111.2
111.2
-8,246.9
588.5
2060
111.9
111.9
-8,607.9
610.2
2061
112.7
112.7
-8,980.5
632.6
2062
113.4
113.4
-9,365.0
655.7
2063
114.2
114.2
-9,761.8
679.6
2064
115.1
115.1
-10,171.5
704.3
2065
115.9
115.9
-10,594.3
729.8
2066
116.9
116.9
-11,030.8
756.1
2067
117.7
117.7
-11,481.2
783.2
2068
118.7
118.7
-11,946.0
811.2
2069
119.6
119.6
-12,425.8
840.1
2070
120.7
120.7
-12,921.1
870.0
2071
121.7
121.7
-13,432.3
900.7
2072
122.8
122.8
-13,959.8
932.5
2073
123.9
123.9
-14,504.3
965.3
2074
125.0
125.0
-15,066.3
999.1
2075
126.2
126.2
-15,646.4
1,034.1
2076
127.4
127.4
-16,245.2
1,070.2
2077
128.7
128.7
-16,863.1
1,107.4
2078
130.0
130.0
-17,500.9
1,145.8
Based on Intermediate Assumptions of the 2003 Trustees Report
With Ultimate Real Trust Fund Interest Rate of 3.0
Office of the Actuary
Social Security Administration
September 29, 2003

Return to memorandum List of memos