CONGRESSIONAL BUDGET OFFICE Douglas W.

Elmendorf, Director
U.S. Congress
Washington, DC 20515

March 5, 2010

Honorable Daniel K. Inouye

Chairman
Committee on Appropriations
United States Senate
Washington, DC 20510

Dear Mr. Chairman:

As you requested, the Congressional Budget Office (CBO), with contributions from
the staff of the Joint Committee on Taxation (JCT), has analyzed the President’s bud-
get submission for fiscal year 2011. This letter and the attached tables summarize the
results of our work to date. A report that presents the full analysis, including CBO’s
assessment of the macroeconomic effects of the President’s proposals, will be pub-
lished later this month.1

CBO’s preliminary analysis indicates the following:

B If the President’s proposals were enacted, the federal government would record def-
icits of $1.5 trillion in 2010 and $1.3 trillion in 2011. Those deficits would
amount to 10.3 percent and 8.9 percent of gross domestic product (GDP), respec-
tively. By comparison, the deficit in 2009 totaled 9.9 percent of GDP.

B Measured relative to the size of the economy, the deficit under the President’s pro-
posals would fall to about 4 percent of GDP by 2014 but would rise steadily there-
after. Compared with CBO’s baseline projections, deficits under the proposals
would be about 2 percentage points of GDP higher in fiscal years 2011 and 2012,
1.3 percentage points greater in 2013, and above baseline levels by growing
amounts thereafter. By 2020, the deficit would reach 5.6 percent of GDP, com-
pared with 3.0 percent under CBO’s baseline projections.

1. The estimates presented in this letter and the attached tables do not take into consideration any
impact that the President’s budgetary proposals might have on gross domestic product or other
broad measures of economic activity.

www.cbo.gov
Honorable Daniel K. Inouye
Page 2
B Under the President’s budget, debt held by the public would grow from
$7.5 trillion (53 percent of GDP) at the end of 2009 to $20.3 trillion (90 percent
of GDP) at the end of 2020. As a result, net interest would more than quadruple
between 2010 and 2020 in nominal dollars (without an adjustment for inflation);
it would expand from 1.4 percent of GDP in 2010 to 4.1 percent in 2020.

B Revenues under the President’s proposals would be $1.4 trillion (or 4 percent)
below CBO’s baseline projections from 2011 to 2020, largely because of the Presi-
dent’s proposals to index the parameters of the alternative minimum tax (AMT) for
inflation starting at their 2009 levels and to extend many of the tax reductions
enacted in the Economic Growth and Tax Relief Reconciliation Act of 2001
(EGTRRA) and the Jobs and Growth Tax Relief Reconciliation Act of 2003
(JGTRRA). CBO’s baseline projections reflect current law, under which the
parameters of the AMT revert to earlier levels and the reductions under EGTRRA
and JGTRRA expire as scheduled at the end of December 2010. Other propos-
als—including ones associated with significant changes in the nation’s health insur-
ance system—would, on net, increase revenues.2

B Mandatory outlays under the President’s proposals would be above CBO’s baseline
projections by $1.9 trillion (or 8 percent) over the 2011–2020 period, about one-
third of which would stem from net additional spending related to proposed
changes to the health insurance system and health care programs. Much of the rest
of the increase in mandatory spending would result from increased spending for
refundable tax credits and for the Pell Grant program for postsecondary students.

B Discretionary spending under the President’s budget would be about $0.3 trillion
(or 2 percent) lower than the cumulative amount in CBO’s baseline, which
assumes that appropriations continue each year at their 2010 amounts with adjust-
ments for inflation. The largest factor in that reduction relates to funding for the
wars in Iraq and Afghanistan: The President’s request includes a placeholder of
$50 billion a year after 2011, whereas CBO’s baseline assumes that funding will
continue, with adjustments for inflation, at the level provided so far this year,
which is $130 billion. Excluding funding for war-related activities and the Pell
Grant program (which the President proposes to convert to a mandatory program),
discretionary outlays over the 2011-2020 period would be $0.5 trillion (or 4 per-
cent) greater than the amounts projected in CBO’s baseline.

2. The President’s budget does not contain details regarding the President’s proposal to expand health
insurance coverage and make other changes to the health care system. Instead, the budget contains
a placeholder calculated as the average of the effects estimated by CBO and JCT for the House-
passed bill and legislation similar to the Senate-passed bill. The Administration extrapolated those
estimates for an additional year, through 2020. CBO has incorporated that placeholder in this
analysis. The placeholder does not include the effects of four provisions contained in those bills
that the Administration shows separately in the budget.

2
Honorable Daniel K. Inouye
Page 3
For 2010, CBO’s estimate of the deficit under the President’s budget is $56 billion less
than the Administration’s figure, largely because of differences in baseline estimates of
spending. In contrast, largely because it projects lower baseline revenues in future
years, CBO estimates deficits that are $75 billion higher for 2011 and $1.2 trillion
greater over the 2011–2020 period than what the Administration anticipates under
the President’s budget.

CBO has also updated its baseline budget projections, which—unlike the President’s
budget—assume that current tax and spending laws and policies remain unchanged.
CBO has not modified its economic forecast, so those updated projections just take
into account new information obtained about various aspects of the budget since the
previous projections were completed in January. The resulting changes are modest,
adding $11 billion to the projected deficit in 2010 and reducing projected deficits
over the 2011-2020 period by a total of $63 billion.

CBO’s Estimate of the Budgetary Effects of the

President’s Budget


    





would be $140 billion more than the shortfall that CBO projects under current law
(see Table 1). Those policies would reduce revenues by nearly $60 billion and boost
outlays by more than $80 billion relative to the current-law baseline.3

In 2011, the $1.3 trillion deficit under the President’s budget would be $346 billion
more than the deficit that CBO projects in its March baseline. The cumulative deficit
over the 2011–2020 period would equal $9.8 trillion (5.2 percent of GDP), $3.8 tril-
lion more than the cumulative deficit projected in the baseline. Of that difference,
roughly $3.0 trillion stems directly from proposed changes in policy and another
$0.8 trillion results from additional interest on the public debt.

The President’s proposals to index the AMT for inflation and to extend various tax
provisions contained in EGTRRA and JGTRRA would have, by far, the greatest bud-
getary impact. Over the next 10 years, those policies would reduce revenues and boost
outlays for refundable tax credits by a total of $3.0 trillion.

Other policies would have smaller but still significant effects on the budget and would
largely offset one another. Freezing Medicare’s payment rates for physicians at the cur-
rent level through 2020, as the President proposes, would boost the cumulative deficit
by $0.3 trillion. Various changes that the President proposes to the Pell Grant pro-
gram would add another $0.2 trillion to the deficit between 2011 and 2020. Other
proposals would reduce projected deficits. Defense spending under the President’s

3. CBO’s baseline does not include the effects of the Temporary Extension Act of 2010 (Public Law
111-144), which was enacted on March 2. That law will increase the deficit by an estimated
$8.6 billion in 2010 and by $1.7 billion from 2011 to 2020.

3
Honorable Daniel K. Inouye
Page 4
budget would total $0.3 trillion less than the amount projected in the baseline, largely
because of the smaller sums assumed for war-related activities. A proposal to limit, to
28 percent, the rate at which itemized deductions reduce an individual’s tax liability
would decrease the deficit by $0.3 trillion. The President’s proposal to expand insur-
ance coverage and make other changes to the health care system would lower the defi-
cit by $0.2 trillion. Other proposals would have smaller effects over the 10-year
period.

In a few cases, sufficient details about the President’s proposals were not provided by
the Administration, so this analysis incorporates the Administration’s estimates as
placeholders to indicate the approximate effects of the proposed policies. Essentially,
CBO has interpreted the Administration’s estimates as indicating a target for the bud-
getary effect of the detailed policies to be proposed in the future. For example, the
budget refers to a policy on climate change but provides no details; such a policy
could have a significant effect on both revenues and outlays, but the Administration
has indicated its intent that the policy have no net effect on the deficit. In the absence
of details, CBO’s analysis of the budget assumes that this intent would be realized.

Revenues

    ! 

enacted, those policies would decrease revenues relative to CBO’s baseline by
$1.4 trillion over the 2011–2020 period (and would increase outlays, through refund-
able tax credits, by $0.4 trillion over the same period). The reductions in revenues
from some proposals in the President’s budget would be partly offset by increases in
revenues from others. As a share of GDP, revenues would grow from 14.5 percent this
year to 19.6 percent in 2020 (see Table 2); the average share of GDP during the past
40 years was 18.1 percent.

One proposal would provide relief from the AMT mainly by permanently setting at
the 2009 level the amount exempted from the tax and indexing that amount for infla-
tion, which, along with other changes to the AMT, JCT estimates would reduce
revenues by $6 billion in 2010 and a further $577 billion over the next 10 years (see
Table 3).

Another set of proposals would permanently extend or modify certain provisions of

EGTRRA and JGTRRA that are set to expire at the end of December 2010. Those
provisions include reductions in tax rates on dividends, capital gains, and other
income;4 relief from the so-called marriage penalty; and an increase in the child tax

4. The President proposes to permanently extend at 2010 levels those tax rates for married taxpayers
earning less than $250,000 per year and single taxpayers earning less than $200,000. For taxpayers
with income above those amounts, the President proposes to maintain various provisions—the
income tax rates, the phaseout of the personal exemption, and the limits on itemized deductions—
scheduled to go into effect in 2011 under current law; those higher-income taxpayers would also
be subject to a tax rate of 20 percent on dividends and capital gains.

4
Honorable Daniel K. Inouye
Page 5
credit. Other proposals would modify estate, gift, and generation-skipping transfer
taxes by extending 2009 law permanently. If enacted, those changes would reduce rev-
enues, relative to the baseline, by $2.2 trillion through 2020, according to estimates
provided by JCT.5

A proposed one-year extension of the Making Work Pay credit would reduce revenues
by $42 billion through 2012. In addition, the President’s “Jobs Initiatives” proposal,
which includes temporary tax credits for businesses that hire new employees, would
reduce revenues by $16 billion in 2010 and $24 billion in 2011, JCT estimates.

The proposal that would raise the most revenues, relative to the baseline, is health
insurance reform. The President’s budget includes a placeholder of $743 billion in
related revenues between 2011 and 2020. Because the Administration did not provide
the details of the underlying legislative proposal, for the purposes of this analysis CBO
assumed that the policies would have the effect set forth in the budget.

Another initiative that would raise revenues would limit, to 28 percent, the rate at
which itemized deductions reduce an individual’s tax liability, which would increase
revenues by $289 billion, according to JCT. Furthermore, the President proposes a
series of changes to the U.S. system of taxing international income, including modify-
ing tax rules as they relate to calculating foreign tax credits and strengthening infor-
mation-reporting requirements. JCT estimates that those provisions, in sum, would
raise revenues by $122 billion over 10 years.

In addition, the President seeks to impose a fee on large financial institutions equal to
about 0.15 percent of the value of certain types of liabilities that they hold. Pending
further specification of the details of the proposal, this analysis incorporates the
Administration’s estimate that the fee would raise $90 billion through 2020.

The President also proposes to modify the Build America Bonds program, which was
created by the American Recovery and Reinvestment Act of 2009 (ARRA). That pro-
gram currently provides a subsidy payment to state and local governments for
35 percent of their interest costs on taxable government bonds issued to finance capi-
tal expenditures. The proposal would expand and permanently extend the program,
but it would lower the subsidy rate to 28 percent. By substituting taxable for tax-
exempt bonds, the program increases taxable interest income. According to JCT’s
estimates, the proposed changes would increase revenues by $80 billion over the
2011–2020 period.6

5. That estimate includes the additional loss of revenues that would result from interactions between
these proposals and the proposal for the AMT.
6. The subsidy payments made by the federal government to states and localities are recorded on the
outlay side of the budget. The proposed changes would increase outlays by an estimated $88 bil-
lion over 10 years.

5
Honorable Daniel K. Inouye
Page 6
All other proposals would have the net effect of raising revenues by $29 billion over
10 years. Proposals that would raise revenues include repealing the “last-in, first-out”
method of accounting for inventories and reducing tax preferences for the production
of fossil fuels. Partly offsetting those increases would be reductions in revenues from
extending temporary “bonus” depreciation for certain property and making perma-
nent the research and experimentation tax credit, among other proposals.

Outlays
"#

 

 
  
$%
ative to CBO’s baseline projections) by $81 billion in 2010 and $2.3 trillion between
2011 and 2020. Outlays would average 24.1 percent of GDP over the next 10 years—
well above the 40-year average of 20.7 percent. The Administration’s proposals would
boost mandatory outlays by $72 billion in 2010 and by $1.9 trillion from 2011 to
2020. Discretionary outlays under the President’s budget would be slightly higher
than CBO’s baseline projections this year but would be almost $330 billion lower
than those projections over the 10-year period. The additional borrowing related to
the President’s revenue and spending proposals would generate about $800 billion
more in interest costs over the 2011–2020 period.

Proposals Affecting Mandatory Spending.  

 %
tory spending is the one to expand health insurance coverage and make other changes
to the health care system. The President’s budget estimates that such legislation would
increase mandatory spending by $6 billion in 2010 and $593 billion between 2011
and 2020—about $150 billion less than the added revenues assumed to result from
such legislation. As in the case of revenues, that estimate of outlays is a placeholder
calculated by the Administration; pending the development of detailed legislation,
CBO has incorporated that placeholder in this analysis.

The Administration proposes to extend or expand various refundable tax credits,

including the earned income, child, Making Work Pay, and certain education credits,
which would boost outlays by an estimated $401 billion over the 2011–2020 period.7
Some of that amount also derives from the effect of other tax proposals, of which a
portion would be classified as refundable and therefore would be recorded on the out-
lay side of the budget.

Most of the President’s proposals for education fall into two areas. The first would
replace the existing discretionary funding for Pell grants with new mandatory spend-
ing, index the maximum award for inflation for future years beginning in 2011, and
make changes to the formulas that determine eligibility for grants. Under current law,
the program is funded with a combination of annual discretionary appropriations and
mandatory funds. The proposed changes would boost mandatory spending by
$374 billion over the 2011–2020 period, of which $177 billion would replace discre-

7. An income tax credit is refundable if the taxpayer receives a refund when the allowable credit
exceeds the amount of income tax owed.

6
Honorable Daniel K. Inouye
Page 7
tionary spending in CBO’s baseline; thus, the net effect of the proposal would be an
increase of $197 billion in outlays over the next 10 years.

The second major proposal for education would eliminate the federal program pro-
viding guarantees for student loans, replacing guaranteed loans with direct loans made
by the Department of Education. Under the Federal Credit Reform Act, the budget-
ary cost of guaranteed loans and direct loans is the estimated present value of the total
cash flows over the life of each loan, with such cash flows discounted to the time of
loan disbursement using the rates on U.S. Treasury securities of comparable maturity.
The direct loan program is estimated to have a lower cost per dollar loaned than the
guaranteed loan program has. Therefore, replacing the guaranteed loan program by
providing additional direct loans would, by CBO’s estimates, yield budgetary savings
totaling $67 billion over the 2011–2020 period.

Under current law, Medicare’s payment rates for physicians’ services are slated to be
reduced by 21 percent beginning in April 2010, by about 6 percent in 2011, and by
about 2 percent a year for most of the rest of the decade.8 The President proposes to
avoid those reductions by freezing such payment rates at the 2009 levels through
2020. The higher payments to physicians that would result under the proposal (rela-
tive to those under current law) would increase outlays by $6 billion in 2010 and by
$286 billion from 2011 to 2020.

Besides increasing revenues by $80 billion, the President’s proposal to extend, expand,
and modify the subsidy rate for the Build America Bonds program would increase
outlays by $88 billion over the 2011–2020 period, JCT estimates.

As part of its “Jobs Initiative,” the Administration has proposed to spend a total of
$50 billion on unspecified policies. The budget states that, as a result, outlays would
increase by $12 billion this year and $38 billion over the 2011–2014 period; CBO
assumes that the President will propose policies consistent with those figures and has
therefore included those outlays in its analysis.

Some proposals in the President’s budget would increase spending only this year or
next. Such proposals include an extension of benefits for the unemployed, which
would cost $31 billion in 2010, and a one-time payment of $250 this year for Social
Security beneficiaries, which would cost $14 billion. In addition, the Administration
would extend for one year the temporarily enhanced matching rates for Medicaid that
were enacted in ARRA—at a cost of $24 billion in 2011.

8. The Temporary Extension Act of 2010 continued Medicare payment rates for physicians at 2009
levels through March 30, 2010. CBO’s estimate of the President’s proposal, based on current law
at the time the baseline estimate was completed, assumes that, in the absence of the proposal, pay-
ment rates dropped from 2009 levels at the end of February.

7
Honorable Daniel K. Inouye
Page 8
Proposals Affecting Discretionary Spending. For 2010, the Administration is requesting
$47 billion in supplemental funding. Of that amount, nearly $35 billion would be
appropriated for war-related activities in Iraq and Afghanistan—$31 billion for mili-
tary operations and $4 billion for diplomatic operations and foreign aid. (The
Department of Defense has also requested $2 billion to address higher fuel costs in
operations and activities unrelated to the war.) In addition, the President requests
$5 billion for disaster relief and almost $5 billion to resolve discrimination claims by
certain black farmers as well as to fund a settlement related to the management of
funds held by the government for Native Americans. In total, CBO estimates, the
proposed supplemental funding would increase outlays by $10 billion this year and by
$37 billion in future years. Providing funding for the Pell Grant program through
permanent law (rather than through appropriations) would also reduce discretionary
outlays by nearly $2 billion in 2010 (and $177 billion from 2011 through 2020).

For 2011, the President has requested $1.3 trillion in discretionary budget authority,
an amount that is nearly identical to the total provided in 2010 if the requested sup-
plemental funding is included in the latter (see Table 4). Total discretionary funding
would drop over the following two years, to $1.2 trillion, but would grow thereafter,
reaching nearly $1.5 trillion by 2020.

From 2010 to 2011, total funding for discretionary defense programs in the Presi-
dent’s budget would grow by $16 billion, or 2.2 percent. Budget authority unrelated
to military operations in Iraq and Afghanistan would grow by more than 3 percent, or
$18 billion. Partially offsetting that increase, appropriations for the wars would edge
down from $161 billion (with the requested supplemental appropriations included)
to $159 billion.

For the period after 2011, the Administration’s budget includes a placeholder of
$50 billion a year for war-related operations. As a result, proposed funding for defense
overall would drop from $733 billion in 2011 to $642 billion in 2012 and would
remain below the 2011 amount until 2018. Funding for defense activities other than
for military operations in Iraq and Afghanistan would grow by an average of 3 percent
annually through 2020.

Total nondefense discretionary budget authority requested by the President would fall
from $556 billion in 2010 to $537 billion in 2011. Much of that drop would result
from the proposal to change funding for Pell grants to mandatory from discretionary,
which would reduce discretionary funding by $18 billion in 2011. In that year, most
programs in the nondefense discretionary category would receive about the same
funding as appropriated for this year; however, programs the Administration classified
as related to “security” would see a $14 billion increase. Some decreases would occur
because the supplemental funding requested for 2010 would not be repeated next
year, and funding for the census would drop to $1 billion in 2011 (from $7 billion
this year). All other nondefense appropriations would grow by $4 billion. After 2011,
programs classified as related to security would increase gradually, but funding for

8
Honorable Daniel K. Inouye
Page 9
other programs would remain flat through 2013; after that point, funding for pro-
grams not classified as related to security would also rise gradually through 2020.

Recent Changes in CBO’s Baseline Projections

&


 #

 '("
# 
 
baseline budget projections, which assume the continuation of current tax and spend-
ing policies over the next 10 years (see Table 5). Those revisions take into account
new information gleaned from the President’s budget and other sources, as well as any
legislation enacted since the completion of the previous baseline in January.9

As is typical for CBO’s March analyses, the agency used the same set of economic
assumptions as in the January baseline. The information about the economy that has
become available since the January forecast was developed indicates stronger growth
in output during the second half of last year and slower growth in wages and salaries,
but most other economic data—on inflation, interest rates, employment, total per-
sonal income, household spending, and business fixed investment—have been similar
to the figures in the January forecast. On balance, the recent information indicates
that CBO’s January forecast remains a reasonable basis for budget projections.

CBO’s March revisions to its baseline produce modest net changes to the estimates of
the deficit this year and the cumulative 10-year total. CBO’s current estimate of the
deficit for 2010 is $11 billion higher than the amount projected in January. The
agency now estimates that, in the absence of further legislation affecting spending or
revenues, the deficit in 2010 will reach $1.36 trillion, up slightly from the $1.35 tril-
lion it projected earlier this year. (The President’s proposals would add to CBO’s base-
line projections of this year’s and future deficits.) Changes to projections of the cumu-
lative deficit for the 2011–2020 period are similarly modest but result in a net
decrease; assuming the continuation of current laws and policies, CBO estimates a
10-year deficit totaling $5.98 trillion, down $63 billion from the $6.05 trillion pro-
jected in January. As a share of GDP, CBO’s estimate of the baseline deficit over the
2011–2020 period is unchanged, at 3.2 percent.

The revisions to CBO’s baseline projections result almost entirely from technical
updates. Although some pieces of legislation have been enacted into law since the
agency published its January baseline, the estimated changes in revenues and outlays
associated with them are negligible.

For revenues, CBO raised its projections by relatively small amounts, about $2 billion
for 2010 and $4 billion per year from 2011 to 2020. The largest change stems from
increased projections of taxable income resulting from the Build America Bonds
program.

9. For CBO’s previous baseline projections, see Congressional Budget Office, The Budget and Eco-
nomic Outlook: Fiscal Years 2010 to 2020





9
Honorable Daniel K. Inouye
Page 10
For 2010, the largest increase in estimated outlays, $11 billion, is for the Troubled
Asset Relief Program (TARP), resulting mostly from an updated assessment of the
cost of assistance to the American International Group (AIG). CBO now estimates
that the total cost of the TARP will be $109 billion, compared with $99 billion in the
January baseline projections. In addition, the estimate of net spending in 2010 for
Medicare has been boosted by $6 billion, mainly because of a recent decision by the
Department of Health and Human Services that will reduce payments from states
that are used to offset some of the federal government’s spending for Medicare’s pre-
scription drug program. Partially offsetting the increases in spending for the TARP
and Medicare are reductions, of $8 billion and $4 billion, respectively, in projected
outlays for federal higher education programs and discretionary programs.

Over the 2011–2020 period, changes in estimated outlays lower the projected cumu-
lative deficit by $26 billion, a net change dominated by a nearly $100 billion decrease
(about 3 percent) in projected outlays for Medicaid. However, roughly $68 billion in
additional spending projected for veterans’ benefits and services, Medicare, and Social
Security offsets more than half of that reduction.

CBO reduced its estimate of federal outlays for Medicaid to reflect a change in its
expectations about states’ policies regarding the program. Recent evidence suggests
that the weak economy, projected shortfalls in state budgets, and the December 31,
2010, expiration of the higher federal matching share established under ARRA will
lead states to take steps to lower the rate of growth in enrollment and their payments
to providers; such actions will reduce federal outlays under this program as compared
with the amounts in CBO’s January baseline.

In the other direction, CBO has raised its estimate of outlays for veterans’ benefits and
services by $21 billion over the 10-year period, mostly to account for additional com-
pensation payments to veterans for certain service-connected disabilities. Projected
outlays for Medicare are also up, by a total of $24 billion over the period, largely as a
result of changes in projected enrollment and in the annual growth rate of per capita
spending for the prescription drug program. CBO has also raised its estimate of out-
lays for Social Security by $23 billion for the 2011–2020 period. That change stems
from an increase in the number of beneficiaries and in the average monthly benefit
payment expected in the Old-Age and Survivors Insurance program, coupled with a
rise in applications in the Disability Insurance program.

10
Honorable Daniel K. Inouye
Page 11
I hope that you find CBO’s analysis useful. If you have any questions about it, please
contact me.

Sincerely,

Douglas W. Elmendorf
Director

Attachments: Tables 1-5

Identical letter sent to the Honorable Thad Cochran.

11
Honorable Daniel K. Inouye Preliminary
Page 12 March 5, 2010

Table 1.
Comparison of Projected Revenues, Outlays, and Deficits in CBO’s
March 2010 Baseline and CBO’s Estimate of the President’s Budget
(Billions of dollars)
Total, Total,
Actual 2011- 2011-
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2015 2020

CBO’s Baseline
Revenues 2,105 2,177 2,673 2,967 3,221 3,469 3,629 3,818 4,000 4,174 4,355 4,567 15,959 36,874
Outlays 3,518 _____
_____ 3,537 3,668
____ 3,608
____ 3,746
____ 3,931
____ 4,100
____ 4,330
____ 4,520
____ 4,707
____ 4,996
____ 5,250 _____
____ 19,054 _____
42,857
Total Deficit -1,413 -1,360 -995 -641 -525 -462 -471 -512 -520 -533 -640 -683 -3,094 -5,984

CBO’s Estimate of the President’s Budget

 2,105 2,118 2,461 2,807 3,095 3,341 3,504 3,693 3,869 4,031 4,212 4,417 15,208 35,429
Outlays 3,518 3,618 _____





_____ 3,802 3,722
____ 3,842
____ 4,065
____ 4,297
____ 4,587
____ 4,808 5,032 _____
____ _____ 5,364 _____
5,670 _____
19,728 _____
45,190
Total Deficit -1,413 -1,500 -1,341 -915 -747 -724 -793 -894 -940 -1,001 -1,152 -1,253 -4,520 -9,761

Difference Between CBO's Estimate of the President’s Budget and CBO’s Baseline
Revenues n.a. -59 -213 -160 -127 -128 -125 -125 -131 -143 -144 -150 -752 -1,444
Outlays n.a.



81



134



114



96



134



197



257



288



325



368



420








674





2,333
Total Deficit a n.a. -140 -346 -274 -222 -262 -322 -382 -420 -468 -512 -570 -1,426 -3,777

Memorandum:
Total Deficit as a
Percentage of GDP
CBO’s baseline -9.9 -9.3 -6.6 -4.1 -3.1 -2.6 -2.6 -2.7 -2.6 -2.6 -3.0 -3.0 -3.7 -3.2
CBO’s estimate of the
President's budget -9.9 -10.3 -8.9 -5.8 -4.5 -4.1 -4.3 -4.7 -4.7 -4.8 -5.3 -5.6 -5.4 -5.2

Debt Held by the Public

as a Percentage of GDP
CBO’s baseline 53.0 61.7 65.7 67.0 66.6 65.9 65.6 65.8 65.9 66.2 66.8 67.5 n.a. n.a.
CBO’s estimate of the
President's budget 53.0 63.2 70.1 73.6 74.8 75.7 77.4 79.6 81.8 84.3 87.1 90.0 n.a. n.a.

Source: Congressional Budget Office.

Notes: GDP = gross domestic product; n.a. = not applicable.
a. Negative numbers indicate an increase relative to the deficit in CBO’s baseline.

12
Honorable Daniel K. Inouye Preliminary
Page 13 March 5, 2010

Table 2.


  
Total, Total,
Actual 2011- 2011-
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2015 2020

In Billions of Dollars
Revenues
On-budget 1,451 1,477 1,788 2,097 2,339 2,545 2,667 2,819 2,956 3,081 3,224 3,386 11,436 26,901
Off-budget 654
____ 642
____ 673
____ 711
____ 755
____ 796
____ 837
____ 874
____ 913
____ 950
____ 988
____ 1,031 _____
____ 3,772 _____
8,528

 2,105 2,118 2,461 2,807 3,095 3,341 3,504 3,693 3,869 4,031 4,212 4,417 15,208 35,429



Mandatory spending
 2,034 2,157 2,091 2,176 2,322 2,454 2,636 2,752 2,871 3,084 3,267 11,199 25,808
Discretionary spending 1,237 1,375 1,401 1,334 1,301 1,303 1,323 1,355 1,381 1,407 1,446 1,487 6,662 13,737
Net interest 187




209
____ 244
____ 298
____ 365
____ 440
____ 520
____ 596
____ 676
____ 755
____ 834
____ 916 _____
____ 1,867 _____
5,645

 3,518 3,618 3,802 3,722 3,842 4,065 4,297 4,587 4,808 5,032 5,364 5,670 19,728 45,190
On-budget 3,001 3,061 3,223 3,117 3,205 3,398 3,598 3,852 4,032 4,212 4,497 4,751 16,541 37,884
Off-budget 517 557 579 606 637 667 699 736 776 820 867 920 3,187 7,306


  -1,413 -1,500 -1,341 -915 -747 -724 -793 -894 -940 -1,001 -1,152 -1,253 -4,520 -9,761
On-budget -1,550 -1,585 -1,435 -1,020 -865 -854 -931 -1,033 -1,076 -1,131 -1,273 -1,365 -5,105 -10,983
Off-budget 137 85 93 105 118 130 138 139 136 130 121 112 585 1,222

Debt Held by the Public 7,545 9,221 10,510 11,578 12,467 13,329 14,256 15,297 16,396 17,558 18,875 20,298 n.a. n.a.

Memorandum:
Gross Domestic Product 14,236 14,595 14,992 15,730 16,676 17,606 18,421 19,223 20,036 20,823 21,667 22,544 83,425 187,719

As a Percentage of Gross Domestic Product

Revenues
On-budget 10.2 10.1 11.9 13.3 14.0 14.5 14.5 14.7 14.8 14.8 14.9 15.0 13.7 14.3
Off-budget 4.6



4.4



4.5



4.5



4.5



4.5



4.5



4.5



4.6



4.6



4.6



4.6



4.5



4.5




Total 14.8 14.5 16.4 17.8 18.6 19.0 19.0 19.2 19.3 19.4 19.4 19.6 18.2 18.9

Outlays
Mandatory spending 14.7 13.9 14.4 13.3 13.0 13.2 13.3 13.7 13.7 13.8 14.2 14.5 13.4 13.7
Discretionary spending 8.7 9.4 9.3 8.5 7.8 7.4 7.2 7.0 6.9 6.8 6.7 6.6 8.0 7.3
Net interest 1.3
___ 1.4
___ 1.6
___ 1.9
___ 2.2
___ 2.5
___ 2.8
___ 3.1
___ 3.4
___ 3.6
___ 3.9
___ 4.1
___ 2.2
___ 3.0
___

 24.7 24.8 25.4 23.7 23.0 23.1 23.3 23.9 24.0 24.2 24.8 25.2 23.6 24.1
On-budget 21.1 21.0 21.5 19.8 19.2 19.3 19.5 20.0 20.1 20.2 20.8 21.1 19.8 20.2
Off-budget 3.6 3.8 3.9 3.9 3.8 3.8 3.8 3.8 3.9 3.9 4.0 4.1 3.8 3.9

Deficit (-) or Surplus -9.9 -10.3 -8.9 -5.8 -4.5 -4.1 -4.3 -4.7 -4.7 -4.8 -5.3 -5.6 -5.4 -5.2

  -10.9 -10.9 -9.6 -6.5 -5.2 -4.8 -5.1 -5.4 -5.4 -5.4 -5.9 -6.1 -6.1 -5.9
Off-budget 1.0 0.6 0.6 0.7 0.7 0.7 0.8 0.7 0.7 0.6 0.6 0.5 0.7 0.7

Debt Held by the Public 53.0 63.2 70.1 73.6 74.8 75.7 77.4 79.6 81.8 84.3 87.1 90.0 n.a. n.a.

 Congressional Budget Office.

Note: n.a. = not applicable.

Honorable Daniel K. Inouye Preliminary
Page 14 March 5, 2010

Table 3.


       

 


Total, Total,
2011- 2011-
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2015 2020
Total Deficit as Projected in CBO’s March 2010 Baseline -1,360 -995 -641 -525 -462 -471 -512 -520 -533 -640 -683 -3,094 -5,984

Effect of the President’s Proposals

Revenues
Provisions related to EGTRRA and JGTRRAa
Modify individual income tax ratesb 0 -67 -99 -106 -113 -118 -123 -128 -133 -138 -143 -503 -1,169
Provide relief from the marriage penalty 0 -18 -26 -28 -30 -31 -32 -33 -34 -35 -36 -134 -306
Modify capital gains and dividend tax ratesc * -5 -16 -20 -22 -25 -27 -29 -30 -32 -33 -88 -238
Modify estate and gift tax rates * 5 -18 -21 -25 -28 -30 -32 -33 -35 -37 -87 -253
Extend child tax credit provisionsd 0 -6 -12 -12 -13 -13 -13 -13 -13 -13 -13 -56 -120
Other provisions _0 -4
__ -9
___ -8
___ -8
___ -7
___ -7
___ -6
___ -6
___ -6
___ -7
___ -37 ____
___ -68
Subtotal
-95 -180 -196 -210 -223 -232 -241 -250 -259 -269 -904 -2,154
Index the AMT starting from 2009 levelsa -6 -66 -32 -36 -41 -46 -52 -60 -70 -81 -93 -221 -577
Allowance for health care legislation 0 16 18 41 57 76 90 98 107 116 127 207 743
Limit the tax rate at which itemized deductions
reduce tax liability 0 7 22 24 26 29 31 34 36 38 41 109 289
Reform the U.S. international tax system 0 6 12 12 13 13 14 14 8 14 15 57 122
Impose a "Financial Crisis Responsibility Fee" 0 8 8 9 9 9 9 9 9 10 10 43 90
Modify and extend the Build America
Bonds program 0 * 2 4 5 7 9 10 12 14 16 19 80
Extend the Making Work Pay tax credit 0 -29 -13 0 0 0 0 0 0 0 0 -42 -42
Jobs initiatives -16 -24 0 0 0 0 0 0 0 0 0 -24 -24
Other proposals -36


-37 ___3 ___
___ 17 ___
13 ___9 ___7 ___6 ___4 ___4 ___4 ___5 ____
29
Total Effect on Revenues -59 -213 -160 -127 -128 -125 -125 -131 -143 -144 -150 -752 -1,444

Mandatory
Allowance for health care legislation 6 -7 -17 2 30 73 102 100 101 104 107 80 593
Refundable tax credits * * 61 42 42 41 42 42 43 44 45 185 401
Modify Pell grantse 2 14 33 35 38 37 39 41 43 46 49 157 374
Freeze Medicare's physician payment rates 6 15 19 22 23 26 29 32 35 40 45 105 286
Modify and extend the Build America
Bonds program 0 1 3 4 6 8 10 11 13 15 17 21 88
Jobs initiatives 12 25 8 3 2 0 0 0 0 0 0 38 38
Direct lending for student loans -1 -6 -8 -7 -7 -7 -7 -6 -6 -7 -7 -35 -67
Other proposals 47


57


9






12



12



10



10


9


8


7


6 100



139





Subtotal, mandatory 72 99 108 112 145 188 223 229 237 250 262 652 1,853
Continued

*
Honorable Daniel K. Inouye Preliminary
Page 15 March 5, 2010

 Continued


       

 


 Total,
2011- 2011-
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2015 2020
Outlays (Continued)
Discretionary
Defense 8 33 -1 -36 -49 -50 -50 -48 -47 -46 -44 -105 -339
Nondefense
1 -4
__ -9
__ -8
__ -3
__ __1 __4 __5 __5 __7 14
__ -24
___ 11
___
  29 -10 -44 -53 -50 -46 -44 -42 -39 -30 -128 -329
Net interest

1


6



16



28



42



59



80



103 130



157



188



150








808
Total Effect on Outlays 81 134 114 96 134 197 257 288 325 368 420 674 2,333
Total Effect on the Deficit f -140 -346 -274 -222 -262 -322 -382 -420 -468 -512 -570 -1,426 -3,777

Total Deficit Under the President’s Proposals as

  -1,500 -1,341 -915 -747 -724 -793 -894 -940 -1,001 -1,152 -1,253 -4,520 -9,761

Memorandum:
Total Deficit Under the President’s Proposals as
Estimated by OMB  -1,267 -828 -727 -706 -752 -778 -778 -785 -908 -1,003 -4,280 -8,532

 Congressional Budget Office; Joint Committee on Taxation.

Note: * = between -$500 million and $500 million; EGTRRA = Economic Growth and Tax Relief Reconciliation Act of 2001;
JGTRRA = Jobs and Growth Tax Relief Reconciliation Act of 2003; AMT = alternative minimum tax; OMB = Office of
Management and Budget.
a. The estimated effects of the President's proposals related to EGTRRA and JGTRRA interact with the proposal to index the
AMT. This analysis first estimates the revenue effects of the proposal for the AMT relative to projections under current law,
and it then estimates the proposals related to EGTRRA and JGTRRA relative to projections under current law modified for
the proposed changes to the AMT. Thus, the estimate for the proposals related to EGTRRA and JGTRRA includes estimated
losses in revenues that would result from interactions with the AMT proposal.
b. The estimates include the effects of maintaining, for taxpayers with income above certain levels, the income tax rates of
36 percent and 39.6 percent scheduled to go into effect in 2011 under current law. For the remaining taxpayers, tax rates
would be at the levels for 2010 specified in EGTRRA.
c. The estimates include the effects of imposing a 20 percent tax rate on capital gains and dividends for taxpayers with income
above certain levels, starting in January 2011. Tax rates for the remaining taxpayers would be at the levels for 2010 speci-
fied in JGTRRA.
d. The estimates include the effects of extending the $1,000 child tax credit enacted in EGTRRA and the reduced earnings
threshold for the refundable portion, which was enacted in the American Recovery and Reinvestment Act of 2009.
e. The current Pell Grant program includes both discretionary and mandatory components. CBO’s estimate of the costs of
modifying Pell grants includes indexing the maximum award level for future years (beginning in 2011), making changes to
the formulas that determine eligibility for grants, and replacing the existing discretionary spending with new mandatory
spending. That change would result in eliminating discretionary spending for Pell grants from CBO’s baseline, which cur-
rently includes $177 billion in outlays for new grant awards over the 2011–2020 period.
f. Negative numbers indicate an increase in the deficit.


Honorable Daniel K. Inouye Preliminary
Page 16 March 5, 2010

Table 4.
Proposed Changes in Discretionary Budget Authority in the
President’s Budget, 2009 to 2011
Actual Administration’s Request Percentage Change
2009 2010 2011 2009–2010 2010–2011
Discretionary Budget Authority
Defense
War-related 146 161 159 10.0 -1.0
Other 549
___ 556
___ 574
___ 1.4 3.2
Subtotal 695 717 733 3.2 2.2

Nondefense
War-related 8 4 0 -41.0 -100.0
Other 791 552 537 -30.2 -2.7



___ ___
SSubtotal
boa 798 556 537 -30.3 -3.5
Total 1,493 1,273 1,270 -14.7 -0.3

Memorandum:


 
Excluding Funding for ARRA
Defense
War-related 146 161 159 10.0 -1.0
Other 536



556



574



3.8 3.2
Subtotal 682 717 733 5.1 2.2

Nondefense
War-related 8 4 0 -41.0 -100.0
Other 523 552 537 5.6 -2.7










Subtotal
 530 556 537 4.9 -3.5
Total

 1,273 1,270 5.0 -0.3

 Congressional Budget Office.

Notes: Does not include obligation limitations for certain transportation programs.
ARRA = American Recovery and Reinvestment Act of 2009.

+
Honorable Daniel K. Inouye Preliminary
Page 17 March 5, 2010

Table 5.
Changes in CBO’s Baseline Projections of the Deficit Since January 2010
Total, Total,
2011- 2011-
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2015 2020
Total Deficit as Projected in
January 2010 -1,349 -980 -650 -539 -475 -480 -521 -525 -542 -649 -687 -3,124 -6,047

Changes to Revenue Projections

Legislative changes * * 0 0 0 0 0 0 0 0 0 * *
Technical changes __2 __4 __4 __4 __4 __4 __4 __4 __4 __4 __4 18
___ 37
___
Total Changes to Revenues 2 4 4 4 4 4 4 4 4 4 4 18 37

Changes to Outlay Projections

Legislative changes
Mandatory outlays * * * * * * * * * * * * *
Net interest *
*_ *_ *_ *_ *_ *_ *_ *_ *_ *_ *_ *_
Subtotal, legislative * * * * * * * * * * * * *

Technical changes
Mandatory outlays
Medicaid -3 -5 -5 -8 -11 -11 -11 -10 -11 -13 -14 -41 -99
Student loans -8 * -3 -3 -3 -3 -3 -3 -3 -3 -3 -13 -26
Medicare 6 6 -2 -3 -1 2 4 4 4 4 5 2 24
Social Security 2 2 2 2 2 2 2 2 2 3 4 9 23
Veterans' benefits and services 5 4 1 1 2 2 2 2 2 2 2 10 21
Unemployment compensation 4 4 0 0 0 0 0 0 0 0 0 4 4
TARP 11 * * * * * * * * * * * -1
Other


-1

1

1


-3

1

3

4

4

1

1

3

4


17
Subtotal, mandatory outlays 16 13 -7 -14 -11 -6 -2 -1 -4 -4 -3 -24 -39



,
Honorable Daniel K. Inouye Preliminary
Page 18 March 5, 2010

  Continued

 
       
Total, Total,
2011- 2011-
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2015 2020
Changes to Outlay Projections (Continued)
Discretionary outlays -4 2 * -1 -1 -1 -1 -1 -1 -2 -1 -2 -8
Net interest
Debt service 1 2 1 1 1 1 2 3 5 6 9 7 31
Other 1_ 2_ 1_ 3_ 2_ 1_ -4_ -3_ -4_ -5_ -4_ 8
__ -11
__
Subtotal, net interest 2 4 2 4 3 2 -2 1 1 1 5 15 21
Subtotal, technical 13 18 -5 -10 -9 -5 -5 -1 -5 -5 1 -11 -26

Total Changes to Outlays 13 18 -5 -10 -9 -5 -5 -1 -5 -5 1 -11 -26

a
Total Impact on the Deficit -11 -15 8 14 13 9 9 5 9 8 3 29 63

Total Deficit as Projected in

March 2010 -1,360 -995 -641 -525 -462 -471 -512 -520 -533 -640 -683 -3,094 -5,984

Memorandum:
Total Legislative Changes
* * * * * * * * * * * *
Total Technical Changes -11 -15 8 14 13 9 9 5 9 8 3 29 63

 Congressional Budget Office.

Note: * = between -$500 million and $500 million; TARP = Troubled Asset Relief Program.
a. Negative numbers indicate an increase in the deficit.

-