BUDGET
budget
budget
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
120 SUMMARY TABLES<br />
Table S–4. Adjusted Baseline by Category 1<br />
(In billions of dollars)<br />
Totals<br />
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026<br />
2017–<br />
2021<br />
2017–<br />
2026<br />
Outlays:<br />
Appropriated (“discretionary”) programs:<br />
Defense ....................................................................................... 583 595 601 638 666 683 696 702 719 736 753 771 3,275 6,954<br />
Non-defense ................................................................................ 581 627 614 626 638 648 660 674 689 705 721 738 3,186 6,713<br />
Subtotal, appropriated programs .......................................... 1,165 1,223 1,215 1,265 1,304 1,330 1,356 1,376 1,408 1,441 1,474 1,509 6,461 13,667<br />
Mandatory programs:<br />
Social Security ............................................................................ 882 924 967 1,025 1,089 1,157 1,224 1,297 1,373 1,454 1,538 1,626 5,463 12,750<br />
Medicare ..................................................................................... 540 589 602 611 674 725 781 879 912 936 1,046 1,114 3,393 8,281<br />
Medicaid ..................................................................................... 350 367 377 398 424 444 469 496 525 555 589 632 2,112 4,908<br />
Other mandatory programs ....................................................... 529 608 629 647 692 712 742 786 791 794 828 878 3,422 7,497<br />
Subtotal, mandatory programs ............................................. 2,301 2,487 2,574 2,681 2,879 3,038 3,217 3,457 3,601 3,738 4,000 4,250 14,389 33,436<br />
Net interest .................................................................................... 223 240 304 390 473 547 609 669 729 783 838 901 2,323 6,243<br />
Adjustments for disaster costs 2 ..................................................... ......... 2 6 8 8 9 9 10 10 10 10 10 40 90<br />
Joint Committee enforcement 3 ...................................................... ......... ......... –9 –73 –96 –104 –107 –56 –36 –29 –36 –7 –390 –554<br />
Total outlays ............................................................................... 3,688 3,952 4,089 4,270 4,568 4,820 5,085 5,455 5,713 5,943 6,286 6,662 22,832 52,890<br />
Receipts:<br />
Individual income taxes ................................................................. 1,541 1,628 1,724 1,793 1,878 1,988 2,095 2,205 2,319 2,437 2,559 2,688 9,478 21,686<br />
Corporation income taxes .............................................................. 344 293 343 364 401 454 461 467 471 478 486 495 2,023 4,419<br />
Social insurance and retirement receipts:<br />
Social Security payroll taxes ..................................................... 770 798 827 864 899 934 983 1,031 1,075 1,127 1,176 1,236 4,507 10,152<br />
Medicare payroll taxes ............................................................... 234 244 253 264 276 287 302 317 331 347 362 381 1,383 3,122<br />
Unemployment insurance .......................................................... 51 50 49 46 46 47 48 48 49 50 51 52 235 486<br />
Other retirement ........................................................................ 10 10 10 11 11 12 12 13 13 14 15 16 56 127<br />
Excise taxes .................................................................................... 98 97 86 105 106 108 114 117 120 124 128 134 520 1,142<br />
Estate and gift taxes ...................................................................... 19 21 22 24 25 26 28 30 31 33 36 38 126 294<br />
Customs duties ............................................................................... 35 37 40 42 44 46 48 49 51 53 54 56 219 483<br />
Deposits of earnings, Federal Reserve System ............................. 96 116 65 44 38 42 48 55 60 65 69 74 237 560<br />
Other miscellaneous receipts ........................................................ 51 43 58 57 59 62 65 68 71 74 75 78 302 667<br />
Total receipts .............................................................................. 3,250 3,336 3,477 3,615 3,783 4,006 4,204 4,400 4,593 4,801 5,012 5,247 19,084 43,137<br />
Deficit ................................................................................................ 438 616 612 655 785 814 881 1,055 1,120 1,143 1,273 1,415 3,748 9,753<br />
Net interest .................................................................................... 223 240 304 390 473 547 609 669 729 783 838 901 2,323 6,243<br />
Primary deficit ............................................................................ 215 376 308 265 312 267 272 386 390 359 435 514 1,425 3,510
Change language