|
Year
|
Proposal
|
Theoretical Social Security with PAYGO Transfers
|
||||||
|---|---|---|---|---|---|---|---|---|
|
Net Amount of Cash-Flow from the OASDI
Trust Funds to the General Fund of the Treasury During the Year1 |
Net Amount of Cash-Flow from the OASDI
Trust Funds to the General Fund of the Treasury During the Year1 |
|||||||
|
Percent
of Payroll |
Billions of Dollars
|
Percent
of Payroll |
Billions of Dollars
|
|||||
|
Current
|
Present Value
1/1/2004 |
Constant
2004 |
Current
|
Present Value
1/1/2004 |
Constant
2004 |
|||
|
2004
|
1.4
|
65
|
63
|
65
|
1.4
|
65
|
63
|
65
|
|
2005
|
1.9
|
89
|
82
|
87
|
1.9
|
89
|
82
|
87
|
|
2006
|
-0.6
|
-32
|
-28
|
-31
|
1.9
|
97
|
85
|
94
|
|
2007
|
-0.8
|
-41
|
-34
|
-39
|
2.0
|
105
|
87
|
99
|
|
2008
|
-0.9
|
-47
|
-37
|
-43
|
2.0
|
109
|
86
|
100
|
|
2009
|
-1.1
|
-62
|
-46
|
-55
|
1.8
|
105
|
78
|
93
|
|
2010
|
-1.2
|
-74
|
-52
|
-64
|
1.7
|
103
|
73
|
89
|
|
2011
|
-1.4
|
-87
|
-58
|
-74
|
1.6
|
101
|
67
|
85
|
|
2012
|
-1.6
|
-108
|
-69
|
-89
|
1.4
|
91
|
58
|
75
|
|
2013
|
-1.9
|
-133
|
-80
|
-106
|
1.1
|
79
|
47
|
63
|
|
2014
|
-2.2
|
-159
|
-90
|
-123
|
0.9
|
65
|
37
|
50
|
|
2015
|
-2.5
|
-188
|
-101
|
-142
|
0.6
|
48
|
25
|
36
|
|
2016
|
-5.9
|
-466
|
-236
|
-343
|
0.3
|
27
|
14
|
20
|
|
2017
|
-6.2
|
-513
|
-245
|
-367
|
0.0
|
4
|
2
|
3
|
|
2018
|
-6.5
|
-561
|
-254
|
-391
|
-0.3
|
-22
|
-10
|
-15
|
|
2019
|
-6.8
|
-613
|
-262
|
-415
|
-0.6
|
-51
|
-22
|
-35
|
|
2020
|
-7.1
|
-667
|
-269
|
-439
|
-0.9
|
-84
|
-34
|
-55
|
|
2021
|
-7.4
|
-722
|
-275
|
-463
|
-1.2
|
-119
|
-45
|
-76
|
|
2022
|
-7.7
|
-779
|
-280
|
-486
|
-1.5
|
-155
|
-56
|
-97
|
|
2023
|
-7.9
|
-838
|
-285
|
-508
|
-1.8
|
-195
|
-66
|
-118
|
|
2024
|
-8.2
|
-897
|
-288
|
-529
|
-2.1
|
-236
|
-76
|
-139
|
|
2025
|
-8.4
|
-958
|
-290
|
-550
|
-2.4
|
-279
|
-85
|
-160
|
|
2026
|
-8.5
|
-1,018
|
-291
|
-568
|
-2.7
|
-324
|
-93
|
-181
|
|
2027
|
-8.7
|
-1,077
|
-291
|
-585
|
-3.0
|
-370
|
-100
|
-201
|
|
2028
|
-8.8
|
-1,136
|
-290
|
-600
|
-3.2
|
-416
|
-106
|
-220
|
|
2029
|
-8.8
|
-1,193
|
-288
|
-613
|
-3.4
|
-463
|
-112
|
-238
|
|
2030
|
-8.9
|
-1,249
|
-284
|
-624
|
-3.6
|
-510
|
-116
|
-255
|
|
2031
|
-8.9
|
-1,303
|
-280
|
-634
|
-3.8
|
-558
|
-120
|
-271
|
|
2032
|
-8.9
|
-1,356
|
-275
|
-642
|
-4.0
|
-606
|
-123
|
-287
|
|
2033
|
-8.8
|
-1,407
|
-270
|
-647
|
-4.1
|
-653
|
-125
|
-300
|
|
2034
|
-8.8
|
-1,455
|
-264
|
-651
|
-4.2
|
-699
|
-127
|
-313
|
|
2035
|
-8.7
|
-1,500
|
-257
|
-653
|
-4.3
|
-744
|
-127
|
-324
|
|
2036
|
-8.6
|
-1,543
|
-249
|
-654
|
-4.4
|
-788
|
-127
|
-334
|
|
2037
|
-8.4
|
-1,583
|
-242
|
-652
|
-4.4
|
-831
|
-127
|
-343
|
|
2038
|
-8.3
|
-1,620
|
-233
|
-649
|
-4.5
|
-873
|
-126
|
-350
|
|
2039
|
-8.1
|
-1,655
|
-225
|
-645
|
-4.5
|
-915
|
-124
|
-357
|
|
2040
|
-7.9
|
-1,687
|
-217
|
-640
|
-4.5
|
-956
|
-123
|
-363
|
|
2041
|
-7.7
|
-1,717
|
-208
|
-633
|
-4.5
|
-1,000
|
-121
|
-369
|
|
2042
|
-7.5
|
-1,744
|
-200
|
-626
|
-4.5
|
-1,045
|
-120
|
-375
|
|
2043
|
-7.3
|
-1,769
|
-192
|
-618
|
-4.5
|
-1,091
|
-118
|
-381
|
|
2044
|
-7.1
|
-1,791
|
-183
|
-608
|
-4.5
|
-1,139
|
-116
|
-387
|
|
2045
|
-6.9
|
-1,810
|
-175
|
-598
|
-4.5
|
-1,189
|
-115
|
-393
|
|
2046
|
-6.7
|
-1,822
|
-166
|
-585
|
-4.6
|
-1,241
|
-113
|
-399
|
|
2047
|
-6.4
|
-1,829
|
-158
|
-572
|
-4.6
|
-1,297
|
-112
|
-405
|
|
2048
|
-6.2
|
-1,834
|
-149
|
-558
|
-4.6
|
-1,355
|
-110
|
-412
|
|
2049
|
-6.0
|
-1,837
|
-141
|
-543
|
-4.6
|
-1,417
|
-109
|
-419
|
|
2050
|
-5.7
|
-1,840
|
-133
|
-529
|
-4.6
|
-1,483
|
-108
|
-427
|
|
2051
|
-5.5
|
-1,840
|
-126
|
-515
|
-4.6
|
-1,555
|
-107
|
-435
|
|
2052
|
-5.3
|
-1,838
|
-119
|
-500
|
-4.7
|
-1,634
|
-106
|
-445
|
|
2053
|
-5.0
|
-1,832
|
-112
|
-485
|
-4.7
|
-1,717
|
-105
|
-455
|
|
2054
|
-4.8
|
-1,825
|
-105
|
-470
|
-4.8
|
-1,805
|
-104
|
-465
|
|
2055
|
-4.6
|
-1,819
|
-99
|
-456
|
-4.8
|
-1,899
|
-104
|
-476
|
|
2056
|
-4.4
|
-1,803
|
-93
|
-440
|
-4.9
|
-1,999
|
-103
|
-487
|
|
2057
|
-4.2
|
-1,786
|
-87
|
-424
|
-4.9
|
-2,104
|
-102
|
-499
|
|
2058
|
-4.0
|
-1,767
|
-81
|
-408
|
-5.0
|
-2,214
|
-102
|
-511
|
|
2059
|
-3.8
|
-1,747
|
-76
|
-392
|
-5.0
|
-2,328
|
-101
|
-522
|
|
2060
|
-3.6
|
-1,728
|
-71
|
-377
|
-5.1
|
-2,447
|
-100
|
-534
|
|
2061
|
-3.4
|
-1,709
|
-66
|
-363
|
-5.1
|
-2,574
|
-100
|
-547
|
|
2062
|
-3.2
|
-1,692
|
-62
|
-349
|
-5.2
|
-2,709
|
-99
|
-560
|
|
2063
|
-3.1
|
-1,676
|
-58
|
-337
|
-5.2
|
-2,854
|
-98
|
-574
|
|
2064
|
-2.9
|
-1,662
|
-54
|
-325
|
-5.3
|
-3,003
|
-98
|
-587
|
|
2065
|
-2.8
|
-1,650
|
-51
|
-314
|
-5.3
|
-3,157
|
-97
|
-600
|
|
2066
|
-2.7
|
-1,648
|
-48
|
-305
|
-5.4
|
-3,319
|
-96
|
-614
|
|
2067
|
-2.6
|
-1,648
|
-45
|
-296
|
-5.4
|
-3,489
|
-96
|
-628
|
|
2068
|
-2.5
|
-1,647
|
-43
|
-288
|
-5.5
|
-3,665
|
-95
|
-641
|
|
2069
|
-2.4
|
-1,652
|
-40
|
-281
|
-5.5
|
-3,847
|
-94
|
-655
|
|
2070
|
-2.3
|
-1,664
|
-38
|
-276
|
-5.6
|
-4,037
|
-93
|
-669
|
|
2071
|
-2.2
|
-1,678
|
-37
|
-270
|
-5.6
|
-4,235
|
-92
|
-682
|
|
2072
|
-2.2
|
-1,697
|
-35
|
-266
|
-5.7
|
-4,442
|
-92
|
-696
|
|
2073
|
-2.1
|
-1,719
|
-33
|
-262
|
-5.7
|
-4,660
|
-91
|
-710
|
|
2074
|
-2.1
|
-1,746
|
-32
|
-259
|
-5.7
|
-4,888
|
-90
|
-725
|
|
2075
|
-2.0
|
-1,777
|
-31
|
-256
|
-5.8
|
-5,127
|
-89
|
-740
|
|
2076
|
-2.0
|
-1,811
|
-30
|
-254
|
-5.8
|
-5,377
|
-88
|
-755
|
|
2077
|
-1.9
|
-1,849
|
-29
|
-252
|
-5.9
|
-5,640
|
-87
|
-770
|
|
2078
|
-1.9
|
-1,890
|
-28
|
-251
|
-5.9
|
-5,915
|
-87
|
-785
|
|
2079
|
-1.9
|
-1,936
|
-27
|
-250
|
-6.0
|
-6,203
|
-86
|
-801
|
|
Total
2004-78 |
-10,524
|
-5,225
|
||||||
| 1Equals net investment in special Treasury Bonds by the Trust Funds less the Amount of General Fund transfers included in the proposal or in the theoretical plan (PAYGO Transfers). |
Office of the Chief Actuary
Social Security Administration
April 19, 2005
| Return to memorandum | Return to list of memos |