5/24/2003

Table 1. Federal Budget in Billions of Dollars, 2000-2030
Centrists.Org No-BS Baseline

Revenues

Fiscal Individ.

Year Income Payroll Other Total

2000 1,004 653 368 2,025

2001 994 694 303 1,991

2002 858 701 294 1,853

2003 787 725 297 1,809

2004 789 766 334 1,889

2005 900 811 383 2,094

2006 978 856 415 2,249

2007 1,067 901 427 2,395

2008 1,156 944 444 2,544

2009 1,245 989 460 2,694

2010 1,341 1,037 465 2,843

2011 1,413 1,085 486 2,984

2012 1,481 1,134 526 3,141

2013 1,588 1,188 547 3,323

2014 1,667 1,247 574 3,488

2015 1,749 1,307 602 3,658

2016 1,834 1,368 632 3,834

2017 1,922 1,432 662 4,016

2018 2,013 1,498 693 4,204

2019 2,107 1,566 726 4,399

2020 2,205 1,636 760 4,601

2021 2,307 1,709 795 4,810

2022 2,412 1,784 831 5,026

2023 2,521 1,862 868 5,252

2024 2,636 1,943 908 5,487

2025 2,755 2,029 949 5,733

2026 2,881 2,118 992 5,991

2027 3,013 2,211 1,038 6,261

2028 3,151 2,310 1,086 6,546

2029 3,298 2,413 1,136 6,848

2030 3,454 2,524 1,190 7,167

Source: Centrists.Org

Table 1 (continued). Federal Budget in Billions of Dollars, 2000-2030
Centrists.Org No-BS Baseline

Spending

Fiscal Entitlements

Year Discret. Social

Outlays Security Medicare Medicaid Other Total

2000 615 406 216 118 211 951

2001 649 429 238 129 212 1,008

2002 734 452 254 148 252 1,106

2003 836 474 276 163 269 1,182

2004 879 493 296 178 274 1,240

2005 927 514 317 191 276 1,299

2006 978 540 339 207 277 1,363

2007 1,031 568 364 226 279 1,437

2008 1,086 598 389 246 288 1,520

2009 1,143 633 417 267 297 1,614

2010 1,203 671 447 292 302 1,712

2011 1,263 712 485 318 313 1,828

2012 1,322 757 513 347 293 1,910

2013 1,387 807 557 378 304 2,046

2014 1,456 866 605 417 319 2,206

2015 1,527 948 655 458 335 2,395

2016 1,602 1,014 709 480 351 2,555

2017 1,679 1,085 767 526 368 2,745

2018 1,758 1,181 827 575 385 2,968

2019 1,841 1,260 916 601 403 3,182

2020 1,926 1,344 985 655 422 3,407

2021 2,015 1,457 1,058 686 442 3,643

2022 2,107 1,551 1,164 745 462 3,922

2023 2,202 1,650 1,248 779 483 4,159

2024 2,302 1,754 1,368 846 505 4,472

2025 2,407 1,865 1,463 917 527 4,772

2026 2,516 1,982 1,598 958 551 5,090

2027 2,631 2,107 1,744 1,038 577 5,465

2028 2,753 2,239 1,862 1,086 603 5,790

2029 2,881 2,380 2,028 1,175 631 6,215

2030 3,017 2,493 2,165 1,231 661 6,550

Source: Centrists.Org

Table 1 (continued). Federal Budget in Billions of Dollars, 2000-2030
Centrists.Org No-BS Baseline

Fiscal Spending Budget Public Gross Domestic

Year Interest Total Surplus Debt Product (GDP)

2000 223 1,789 236 3,410 9,715

2001 206 1,863 128 3,320 10,032

2002 171 2,011 -158 3,540 10,337

2003 157 2,175 -366 3,936 10,756

2004 173 2,292 -403 4,336 11,309

2005 218 2,444 -350 4,692 11,934

2006 253 2,594 -345 5,050 12,582

2007 277 2,744 -349 5,411 13,263

2008 298 2,904 -360 5,782 13,972

2009 319 3,076 -382 6,174 14,712

2010 341 3,256 -413 6,595 15,480

2011 368 3,459 -475 7,078 16,250

2012 406 3,638 -497 7,583 17,013

2013 445 3,879 -556 8,175 17,851

2014 477 4,138 -650 8,825 18,734

2015 519 4,442 -784 9,609 19,655

2016 565 4,721 -888 10,497 20,613

2017 619 5,043 -1,027 11,524 21,604

2018 682 5,408 -1,204 12,728 22,629

2019 755 5,777 -1,378 14,106 23,690

2020 837 6,170 -1,570 15,676 24,789

2021 932 6,589 -1,780 17,455 25,929

2022 1,039 7,068 -2,042 19,497 27,111

2023 1,160 7,522 -2,270 21,767 28,342

2024 1,297 8,071 -2,584 24,351 29,629

2025 1,451 8,629 -2,896 27,247 30,974

2026 1,623 9,230 -3,239 30,486 32,383

2027 1,817 9,913 -3,652 34,137 33,864

2028 2,033 10,575 -4,029 38,166 35,425

2029 2,273 11,369 -4,521 42,687 37,074

2030 2,539 12,106 -4,939 47,626 38,827

Source: Centrists.Org