BUDGET

126 SUMMARY TABLES
Table S–7. Proposed Budget in Population– and Inflation–Adjusted Dollars
(In billions of constant dollars, adjusted for population growth)
2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Outlays:
Appropriated (“discretionary”) programs:
Defense ......................................................................................................... 608 572 556 544 533 515 509 504 498 492
Non-defense .................................................................................................. 625 611 598 583 571 557 547 540 534 528
Subtotal, appropriated programs ............................................................ 1,233 1,183 1,153 1,127 1,103 1,072 1,056 1,044 1,031 1,020
Mandatory programs:
Social Security .............................................................................................. 967 996 1,025 1,054 1,082 1,108 1,138 1,168 1,199 1,230
Medicare ....................................................................................................... 598 583 617 634 657 713 711 700 760 779
Medicaid ....................................................................................................... 386 393 400 410 419 429 438 450 463 478
Other mandatory programs ......................................................................... 651 680 719 721 734 752 736 721 728 744
Allowance for immigration reform .............................................................. 5 10 14 18 18 21 25 28 31 38
Subtotal, mandatory programs ............................................................... 2,606 2,662 2,776 2,837 2,907 3,023 3,048 3,067 3,181 3,268
Net interest ....................................................................................................... 303 373 432 477 507 531 554 568 580 596
Adjustments for disaster costs 1 ........................................................................ 6 7 8 8 8 8 8 8 8 8
Total outlays ................................................................................................. 4,147 4,226 4,370 4,449 4,526 4,635 4,667 4,687 4,800 4,892
Receipts:
Individual income taxes .................................................................................... 1,788 1,836 1,868 1,920 1,963 2,002 2,041 2,080 2,119 2,160
Corporation income taxes ................................................................................. 419 478 494 524 514 474 445 439 434 430
Social insurance and retirement receipts
Social Security payroll taxes ...................................................................... 827 838 845 850 866 879 889 904 915 933
Medicare payroll taxes ................................................................................ 254 258 261 263 268 273 276 281 284 290
Unemployment insurance ............................................................................ 50 50 50 50 49 49 50 48 48 48
Other retirement .......................................................................................... 10 10 10 11 11 11 11 11 12 12
Excise taxes ....................................................................................................... 110 139 144 150 157 162 160 158 157 156
Estate and gift taxes ......................................................................................... 22 31 32 33 35 37 39 41 43 46
Customs duties .................................................................................................. 40 39 39 39 39 39 39 38 38 38
Deposits of earnings, Federal Reserve System ................................................ 65 43 36 38 42 47 50 52 54 56
Other miscellaneous receipts ........................................................................... 58 56 56 57 58 59 59 60 59 59
Allowance for immigration reform ................................................................... 1 7 19 27 35 39 46 51 58 64
Total receipts ................................................................................................ 3,644 3,786 3,853 3,962 4,038 4,070 4,105 4,164 4,222 4,292
Deficit ................................................................................................................... 503 440 517 487 488 565 562 523 578 600
Net interest ....................................................................................................... 303 373 432 477 507 531 554 568 580 596
Primary deficit / surplus (–) ........................................................................ 201 67 84 10 –19 33 8 –45 –2 5
On-budget deficit ............................................................................................... 502 420 476 417 407 466 439 382 415 423
Off-budget deficit / surplus (–) .......................................................................... 2 20 41 70 81 99 122 141 163 178