Centrists.Org No-BS Long-Term Budget Baseline June 3, 2004
| Table 1. Federal Budget in Billions of Current Dollars, 2000-2030 |
| |
|
|
|
|
|
| |
|
|
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 |
|
794 |
713 |
275 |
1,782 |
| 2004 |
|
796 |
747 |
308 |
1,851 |
| 2005 |
|
889 |
789 |
355 |
2,033 |
| 2006 |
|
954 |
830 |
391 |
2,174 |
| 2007 |
|
1,003 |
868 |
407 |
2,277 |
| 2008 |
|
1,061 |
906 |
422 |
2,389 |
| 2009 |
|
1,132 |
946 |
433 |
2,511 |
| 2010 |
|
1,210 |
988 |
439 |
2,637 |
| 2011 |
|
1,296 |
1,031 |
451 |
2,778 |
| 2012 |
|
1,380 |
1,076 |
482 |
2,938 |
| 2013 |
|
1,465 |
1,123 |
501 |
3,089 |
| 2014 |
|
1,556 |
1,173 |
521 |
3,249 |
| 2015 |
|
1,628 |
1,222 |
543 |
3,394 |
| 2016 |
|
1,703 |
1,273 |
567 |
3,543 |
| 2017 |
|
1,780 |
1,327 |
591 |
3,698 |
| 2018 |
|
1,859 |
1,381 |
616 |
3,856 |
| 2019 |
|
1,941 |
1,435 |
642 |
4,018 |
| 2020 |
|
2,026 |
1,495 |
669 |
4,190 |
| 2021 |
|
2,116 |
1,555 |
697 |
4,369 |
| 2022 |
|
2,208 |
1,616 |
726 |
4,550 |
| 2023 |
|
2,302 |
1,680 |
754 |
4,737 |
| 2024 |
|
2,398 |
1,744 |
784 |
4,926 |
| 2025 |
|
2,498 |
1,809 |
815 |
5,122 |
| 2026 |
|
2,603 |
1,880 |
847 |
5,331 |
| 2027 |
|
2,713 |
1,951 |
881 |
5,546 |
| 2028 |
|
2,828 |
2,025 |
916 |
5,770 |
| 2029 |
|
2,948 |
2,107 |
953 |
6,007 |
| 2030 |
|
3,075 |
2,188 |
992 |
6,255 |
| |
|
|
|
|
|
| Source: Centrists.Org, June 3, 2004 |
|
| Table 1 (continued). Federal Budget in Billions of Current Dollars (2000-2030) |
| |
|
|
|
|
|
|
| |
|
|
Entitlement Spending (Excl. Interest) |
| Fiscal |
|
Social |
|
|
|
|
| Year |
|
Security |
Medicare |
Medicaid |
Other |
Total |
| |
|
|
|
|
|
|
| 2000 |
|
406 |
216 |
118 |
211 |
951 |
| 2001 |
|
429 |
238 |
129 |
212 |
1,008 |
| 2002 |
|
452 |
254 |
148 |
251 |
1,105 |
| 2003 |
|
471 |
274 |
161 |
273 |
1,179 |
| 2004 |
|
492 |
297 |
174 |
282 |
1,245 |
| 2005 |
|
513 |
322 |
180 |
282 |
1,297 |
| 2006 |
|
533 |
375 |
187 |
259 |
1,354 |
| 2007 |
|
559 |
426 |
198 |
250 |
1,433 |
| 2008 |
|
587 |
459 |
215 |
257 |
1,518 |
| 2009 |
|
618 |
493 |
234 |
266 |
1,611 |
| 2010 |
|
653 |
532 |
254 |
268 |
1,707 |
| 2011 |
|
690 |
579 |
275 |
279 |
1,823 |
| 2012 |
|
732 |
617 |
299 |
253 |
1,901 |
| 2013 |
|
778 |
674 |
324 |
258 |
2,034 |
| 2014 |
|
827 |
731 |
352 |
257 |
2,167 |
| 2015 |
|
882 |
793 |
379 |
268 |
2,322 |
| 2016 |
|
940 |
860 |
407 |
280 |
2,487 |
| 2017 |
|
1,001 |
929 |
437 |
292 |
2,659 |
| 2018 |
|
1,065 |
1,001 |
468 |
304 |
2,838 |
| 2019 |
|
1,133 |
1,077 |
499 |
317 |
3,026 |
| 2020 |
|
1,208 |
1,157 |
533 |
330 |
3,229 |
| 2021 |
|
1,285 |
1,248 |
568 |
344 |
3,445 |
| 2022 |
|
1,362 |
1,343 |
606 |
358 |
3,670 |
| 2023 |
|
1,445 |
1,442 |
644 |
372 |
3,902 |
| 2024 |
|
1,528 |
1,545 |
686 |
387 |
4,146 |
| 2025 |
|
1,616 |
1,653 |
727 |
402 |
4,398 |
| 2026 |
|
1,705 |
1,765 |
770 |
418 |
4,658 |
| 2027 |
|
1,796 |
1,883 |
816 |
435 |
4,931 |
| 2028 |
|
1,892 |
2,008 |
865 |
452 |
5,217 |
| 2029 |
|
1,986 |
2,139 |
916 |
471 |
5,511 |
| 2030 |
|
2,086 |
2,278 |
970 |
490 |
5,824 |
| |
|
|
|
|
|
|
| Source: Centrists.Org, June 3, 2004 |
|
|
| Table 1 (continued). Federal Budget in Billions of Current Dollars (2000-2030) |
| |
|
|
|
|
|
| |
|
|
Discretionary Spending |
| Fiscal |
|
|
Homeland |
|
|
| Year |
|
Defense |
Security |
Domestic |
Total |
| |
|
|
|
|
|
| 2000 |
|
295 |
|
320 |
615 |
| 2001 |
|
306 |
|
343 |
649 |
| 2002 |
|
349 |
|
385 |
734 |
| 2003 |
|
405 |
23 |
397 |
825 |
| 2004 |
|
452 |
23 |
420 |
895 |
| 2005 |
|
477 |
26 |
441 |
944 |
| 2006 |
|
500 |
28 |
452 |
980 |
| 2007 |
|
522 |
29 |
462 |
1,013 |
| 2008 |
|
546 |
31 |
471 |
1,048 |
| 2009 |
|
572 |
32 |
482 |
1,086 |
| 2010 |
|
599 |
34 |
492 |
1,124 |
| 2011 |
|
625 |
35 |
503 |
1,163 |
| 2012 |
|
653 |
37 |
515 |
1,204 |
| 2013 |
|
682 |
38 |
526 |
1,246 |
| 2014 |
|
712 |
40 |
539 |
1,291 |
| 2015 |
|
743 |
42 |
563 |
1,348 |
| 2016 |
|
776 |
43 |
587 |
1,406 |
| 2017 |
|
809 |
45 |
612 |
1,467 |
| 2018 |
|
843 |
47 |
638 |
1,528 |
| 2019 |
|
878 |
49 |
665 |
1,592 |
| 2020 |
|
915 |
51 |
692 |
1,658 |
| 2021 |
|
953 |
53 |
722 |
1,728 |
| 2022 |
|
992 |
56 |
751 |
1,799 |
| 2023 |
|
|
