Table 1c -- DeMint Proposal vs. Theoretical Old-Age, Survivors, and Disability Insurance (OASDI)
OASDI Cash Flow to General Fund of the Treasury
In Billions of Dollars
Year
DeMint Proposal
Net Amount of Cash-Flow from the OASDI
Trust Funds to the General Fund of the
Treasury During the Year 1/
 
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 Year 1/
Percent
of Payroll
Current
Dollars
Present Value
1-1-2001
Dollars
Constant
2001
Dollars
Percent
of Payroll
Current
Dollars
Present Value
1-1-2001
Dollars
Constant
2001
Dollars
2002
2.3
102
92
99
 
2.2
98
89
95
2003
-0.2
-8
-7
-8
 
2.2
101
86
95
2004
-0.4
-18
-15
-17
 
2.1
101
81
93
2005
-0.5
-23
-18
-21
 
2.0
102
77
90
2006
-0.5
-29
-21
-25
 
1.9
102
72
87
2007
-0.7
-38
-26
-32
 
1.8
100
67
83
2008
-0.8
-48
-30
-39
 
1.7
98
62
79
2009
-1.0
-61
-36
-47
 
1.5
94
56
73
2010
-1.1
-74
-41
-56
 
1.4
89
49
67
2011
-1.3
-90
-47
-65
 
1.2
80
42
58
2012
-1.5
-109
-54
-77
 
1.0
69
34
49
2013
-1.8
-133
-61
-91
 
0.7
55
26
38
2014
-2.0
-159
-69
-105
 
0.5
37
16
25
2015
-2.3
-187
-76
-120
 
0.2
15
6
10
2016
-2.5
-217
-83
-134
 
-0.1
-10
-4
-6
2017
-2.8
-250
-90
-150
 
-0.4
-39
-14
-23
2018
-3.0
-285
-97
-166
 
-0.8
-72
-24
-42
2019
-3.2
-322
-103
-181
 
-1.1
-108
-34
-61
2020
-3.5
-361
-108
-197
 
-1.4
-148
-45
-81
2021
-3.7
-399
-112
-210
 
-1.8
-192
-54
-101
2022
-3.8
-436
-115
-223
 
-2.1
-237
-63
-121
2023
-4.0
-473
-118
-234
 
-2.4
-284
-71
-140
2024
-4.1
-509
-119
-244
 
-2.7
-333
-78
-159
2025
-4.2
-545
-120
-252
 
-3.0
-385
-85
-178
2026
-4.3
-579
-120
-260
 
-3.2
-439
-91
-197
2027
-4.3
-612
-119
-266
 
-3.5
-494
-96
-214
2028
-4.3
-641
-117
-269
 
-3.7
-551
-101
-232
2029
-4.3
-665
-114
-271
 
-3.9
-608
-104
-248
2030
-4.2
-685
-111
-270
 
-4.1
-666
-107
-262
2031
-4.1
-702
-106
-268
 
-4.2
-722
-110
-275
2032
-4.0
-715
-102
-264
 
-4.4
-780
-111
-288
2033
-3.9
-725
-97
-259
 
-4.5
-838
-112
-299
2034
-3.7
-725
-91
-251
 
-4.6
-896
-113
-310
2035
-3.5
-718
-85
-241
 
-4.7
-951
-113
-318
2036
-3.3
-705
-78
-228
 
-4.7
-1,004
-112
-325
2037
-3.1
-684
-71
-215
 
-4.7
-1,054
-110
-331
2038
-2.8
-656
-64
-199
 
-4.7
-1,104
-108
-335
2039
-2.5
-621
-57
-183
 
-4.7
-1,155
-107
-340
2040
-2.3
-579
-50
-165
 
-4.7
-1,205
-105
-343
2041
-2.0
-532
-43
-147
 
-4.7
-1,256
-102
-346
2042
-1.7
-480
-37
-128
 
-4.7
-1,309
-100
-349
2043
-1.5
-430
-31
-111
 
-4.6
-1,366
-98
-353
2044
-1.2
-379
-26
-95
 
-4.6
-1,426
-97
-357
2045
-1.0
-325
-21
-79
 
-4.6
-1,491
-95
-361
2046
-0.8
-267
-16
-62
 
-4.6
-1,560
-93
-366
2047
-0.6
-198
-11
-45
 
-4.6
-1,634
-92
-371
2048
-0.3
-129
-7
-28
 
-4.6
-1,713
-90
-376
2049
-0.2
-63
-3
-13
 
-4.7
-1,798
-89
-382
2050
0.0
1
0
0
 
-4.7
-1,889
-88
-389
2051
0.0
9
0
2
 
-4.7
-1,987
-87
-396
2052
0.0
6
0
1
 
-4.8
-2,094
-86
-404
2053
0.0
6
0
1
 
-4.8
-2,212
-86
-413
2054
0.0
11
0
2
 
-4.9
-2,341
-85
-423
2055
0.0
8
0
1
 
-4.9
-2,478
-85
-433
2056
0.0
11
0
2
 
-5.0
-2,624
-84
-444
2057
0.0
7
0
1
 
-5.1
-2,779
-84
-455
2058
0.0
13
0
2
 
-5.1
-2,942
-84
-467
2059
0.0
12
0
2
 
-5.2
-3,115
-83
-479
2060
0.0
5
0
1
 
-5.3
-3,296
-83
-490
2061
0.0
9
0
1
 
-5.3
-3,486
-82
-502
2062
0.0
8
0
1
 
-5.4
-3,687
-82
-514
2063
0.0
30
1
4
 
-5.4
-3,896
-81
-526
2064
0.0
13
0
2
 
-5.5
-4,116
-81
-537
2065
0.0
12
0
1
 
-5.6
-4,346
-80
-549
2066
0.0
4
0
1
 
-5.6
-4,587
-79
-561
2067
0.0
30
0
4
 
-5.7
-4,841
-79
-573
2068
0.0
10
0
1
 
-5.7
-5,107
-78
-586
2069
0.0
27
0
3
 
-5.8
-5,386
-77
-598
2070
0.0
39
1
4
 
-5.8
-5,680
-77
-610
2071
0.0
46
1
5
 
-5.9
-5,989
-76
-623
2072
0.0
47
1
5
 
-5.9
-6,315
-75
-636
2073
0.0
42
0
4
 
-6.0
-6,658
-75
-649
2074
0.0
30
0
3
 
-6.0
-7,018
-74
-662
2075
0.0
12
0
1
 
-6.1
-7,399
-73
-676
2076
0.0
51
0
4
 
-6.1
-7,803
-73
-690
Total 2001-75
 
-17,041
-3,045
-6,854
 
 
-132,955
-4,268
-21,143
1/ Equals net investment in special Treasury Bonds by the Trust Funds less the Amount of General Fund transfers specified in the proposal (DeMint) or in the theoretical plan (PAYGO Transfers).
Office of the Actuary
Social Security Administration
December 16, 2001

Previous Next Return to list of tables List of memos