|
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
|
-2.1
|
-102
|
-94
|
-101
|
1.9
|
89
|
82
|
87
|
|
2006
|
-2.4
|
-122
|
-106
|
-118
|
1.9
|
97
|
85
|
94
|
|
2007
|
-2.5
|
-132
|
-110
|
-125
|
2.0
|
105
|
87
|
99
|
|
2008
|
-2.7
|
-147
|
-115
|
-135
|
2.0
|
109
|
86
|
100
|
|
2009
|
-3.0
|
-171
|
-127
|
-152
|
1.8
|
105
|
78
|
93
|
|
2010
|
-3.2
|
-193
|
-136
|
-168
|
1.7
|
103
|
73
|
89
|
|
2011
|
-3.4
|
-217
|
-145
|
-183
|
1.6
|
101
|
67
|
85
|
|
2012
|
-3.7
|
-244
|
-154
|
-200
|
1.4
|
91
|
58
|
75
|
|
2013
|
-4.0
|
-277
|
-166
|
-221
|
1.1
|
79
|
47
|
63
|
|
2014
|
-4.3
|
-312
|
-177
|
-243
|
0.9
|
65
|
37
|
50
|
|
2015
|
-4.6
|
-349
|
-187
|
-264
|
0.6
|
48
|
25
|
36
|
|
2016
|
-5.7
|
-450
|
-228
|
-331
|
0.3
|
27
|
14
|
20
|
|
2017
|
-6.4
|
-529
|
-253
|
-379
|
0.0
|
4
|
2
|
3
|
|
2018
|
-7.1
|
-613
|
-277
|
-427
|
-0.3
|
-22
|
-10
|
-15
|
|
2019
|
-7.8
|
-700
|
-299
|
-474
|
-0.6
|
-51
|
-22
|
-35
|
|
2020
|
-8.5
|
-789
|
-318
|
-520
|
-0.9
|
-84
|
-34
|
-55
|
|
2021
|
-8.5
|
-824
|
-314
|
-528
|
-1.2
|
-119
|
-45
|
-76
|
|
2022
|
-8.8
|
-890
|
-320
|
-555
|
-1.5
|
-155
|
-56
|
-97
|
|
2023
|
-9.0
|
-953
|
-324
|
-578
|
-1.8
|
-195
|
-66
|
-118
|
|
2024
|
-9.1
|
-1,005
|
-322
|
-593
|
-2.1
|
-236
|
-76
|
-139
|
|
2025
|
-9.1
|
-1,047
|
-317
|
-601
|
-2.4
|
-279
|
-85
|
-160
|
|
2026
|
-9.1
|
-1,092
|
-312
|
-609
|
-2.7
|
-324
|
-93
|
-181
|
|
2027
|
-10.1
|
-1,261
|
-341
|
-685
|
-3.0
|
-370
|
-100
|
-201
|
|
2028
|
-10.3
|
-1,334
|
-340
|
-705
|
-3.2
|
-416
|
-106
|
-220
|
|
2029
|
-10.2
|
-1,380
|
-333
|
-709
|
-3.4
|
-463
|
-112
|
-238
|
|
2030
|
-10.1
|
-1,413
|
-322
|
-706
|
-3.6
|
-510
|
-116
|
-255
|
|
2031
|
-10.0
|
-1,460
|
-314
|
-710
|
-3.8
|
-558
|
-120
|
-271
|
|
2032
|
-9.1
|
-1,390
|
-282
|
-658
|
-4.0
|
-606
|
-123
|
-287
|
|
2033
|
-8.3
|
-1,327
|
-254
|
-611
|
-4.1
|
-653
|
-125
|
-300
|
|
2034
|
-7.6
|
-1,256
|
-228
|
-562
|
-4.2
|
-699
|
-127
|
-313
|
|
2035
|
-6.9
|
-1,185
|
-203
|
-516
|
-4.3
|
-744
|
-127
|
-324
|
|
2036
|
-6.2
|
-1,110
|
-179
|
-470
|
-4.4
|
-788
|
-127
|
-334
|
|
2037
|
-5.4
|
-1,022
|
-156
|
-421
|
-4.4
|
-831
|
-127
|
-343
|
|
2038
|
-4.7
|
-929
|
-134
|
-372
|
-4.5
|
-873
|
-126
|
-350
|
|
2039
|
-4.0
|
-824
|
-112
|
-321
|
-4.5
|
-915
|
-124
|
-357
|
|
2040
|
-3.4
|
-716
|
-92
|
-272
|
-4.5
|
-956
|
-123
|
-363
|
|
2041
|
-2.7
|
-602
|
-73
|
-222
|
-4.5
|
-1,000
|
-121
|
-369
|
|
2042
|
-2.1
|
-484
|
-55
|
-174
|
-4.5
|
-1,045
|
-120
|
-375
|
|
2043
|
-1.5
|
-367
|
-40
|
-128
|
-4.5
|
-1,091
|
-118
|
-381
|
|
2044
|
-1.0
|
-246
|
-25
|
-84
|
-4.5
|
-1,139
|
-116
|
-387
|
|
2045
|
-0.4
|
-98
|
-9
|
-32
|
-4.5
|
-1,189
|
-115
|
-393
|
|
2046
|
0.1
|
34
|
3
|
11
|
-4.6
|
-1,241
|
-113
|
-399
|
|
2047
|
0.6
|
171
|
15
|
53
|
-4.6
|
-1,297
|
-112
|
-405
|
|
2048
|
1.0
|
307
|
25
|
93
|
-4.6
|
-1,355
|
-110
|
-412
|
|
2049
|
1.4
|
446
|
34
|
132
|
-4.6
|
-1,417
|
-109
|
-419
|
|
2050
|
2.5
|
798
|
58
|
230
|
-4.6
|
-1,483
|
-108
|
-427
|
|
2051
|
2.6
|
867
|
59
|
243
|
-4.6
|
-1,555
|
-107
|
-435
|
|
2052
|
2.7
|
934
|
60
|
254
|
-4.7
|
-1,634
|
-106
|
-445
|
|
2053
|
2.8
|
1,000
|
61
|
265
|
-4.7
|
-1,717
|
-105
|
-455
|
|
2054
|
2.8
|
1,066
|
62
|
275
|
-4.8
|
-1,805
|
-104
|
-465
|
|
2055
|
2.9
|
1,132
|
62
|
284
|
-4.8
|
-1,899
|
-104
|
-476
|
|
2056
|
2.9
|
1,198
|
62
|
292
|
-4.9
|
-1,999
|
-103
|
-487
|
|
2057
|
3.0
|
1,265
|
62
|
300
|
-4.9
|
-2,104
|
-102
|
-499
|
|
2058
|
3.0
|
1,333
|
61
|
308
|
-5.0
|
-2,214
|
-102
|
-511
|
|
2059
|
3.0
|
1,402
|
61
|
315
|
-5.0
|
-2,328
|
-101
|
-522
|
|
2060
|
3.1
|
1,483
|
61
|
324
|
-5.1
|
-2,447
|
-100
|
-534
|
|
2061
|
3.1
|
1,549
|
60
|
329
|
-5.1
|
-2,574
|
-100
|
-547
|
|
2062
|
3.1
|
1,615
|
59
|
334
|
-5.2
|
-2,709
|
-99
|
-560
|
|
2063
|
3.1
|
1,683
|
58
|
338
|
-5.2
|
-2,854
|
-98
|
-574
|
|
2064
|
3.1
|
1,753
|
57
|
343
|
-5.3
|
-3,003
|
-98
|
-587
|
|
2065
|
3.1
|
1,825
|
56
|
347
|
-5.3
|
-3,157
|
-97
|
-600
|
|
2066
|
3.1
|
1,901
|
55
|
352
|
-5.4
|
-3,319
|
-96
|
-614
|
|
2067
|
3.1
|
1,981
|
54
|
356
|
-5.4
|
-3,489
|
-96
|
-628
|
|
2068
|
3.1
|
2,068
|
54
|
362
|
-5.5
|
-3,665
|
-95
|
-641
|
|
2069
|
3.1
|
2,156
|
53
|
367
|
-5.5
|
-3,847
|
-94
|
-655
|
|
2070
|
3.1
|
2,245
|
52
|
372
|
-5.6
|
-4,037
|
-93
|
-669
|
|
2071
|
3.1
|
2,337
|
51
|
377
|
-5.6
|
-4,235
|
-92
|
-682
|
|
2072
|
3.1
|
2,433
|
50
|
381
|
-5.7
|
-4,442
|
-92
|
-696
|
|
2073
|
3.1
|
2,532
|
49
|
386
|
-5.7
|
-4,660
|
-91
|
-710
|
|
2074
|
3.1
|
2,634
|
48
|
391
|
-5.7
|
-4,888
|
-90
|
-725
|
|
2075
|
3.1
|
2,741
|
48
|
395
|
-5.8
|
-5,127
|
-89
|
-740
|
|
2076
|
3.1
|
2,853
|
47
|
400
|
-5.8
|
-5,377
|
-88
|
-755
|
|
2077
|
3.1
|
2,969
|
46
|
405
|
-5.9
|
-5,640
|
-87
|
-770
|
|
2078
|
3.1
|
3,090
|
45
|
410
|
-5.9
|
-5,915
|
-87
|
-785
|
|
2079
|
3.1
|
3,215
|
44
|
415
|
-6.0
|
-6,203
|
-86
|
-801
|
|
Total 2004-78
|
-6,545
|
-5,225
|
||||||
| 1Equals net investment in special Treasury Bonds by the Trust Funds less the Amount of General Fund transfers specified in the proposal or in the theoretical plan (PAYGO Transfers) |
Office of the Chief Actuary
Social Security Administration
February 11, 2005
| Return to memorandum | List of memos |