Table 1c -- Old-Age, Survivors, and Disability Insurance (OASDI) Cash Flow to the General Fund of the Treasury-- DeMint Proposal vs. Theoretical OASDI
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
Billions of Dollars ---
Percent of Payroll
Billions of Dollars ---
Current Dollars
Present Value January 1, 03 Dollars
Constant 2003 Dollars
Current Dollars
Present Value January 1, 03 Dollars
Constant 2003 Dollars
2003
1.8
78
76
78
1.8
78
76
78
2004
1.8
84
77
82
1.8
84
77
82
2005
-0.8
-40
-34
-38
2.0
95
82
91
2006
-0.9
-46
-37
-42
2.0
104
84
96
2007
-0.9
-48
-37
-43
2.0
111
85
100
2008
-1.0
-55
-40
-48
2.0
113
82
99
2009
-1.1
-65
-44
-55
1.9
113
77
96
2010
-1.2
-76
-48
-62
1.8
111
71
91
2011
-1.3
-87
-52
-70
1.6
108
65
86
2012
-1.5
-102
-57
-79
1.4
100
56
77
2013
-1.6
-119
-63
-89
1.2
88
47
66
2014
-1.8
-139
-70
-101
1.0
73
37
53
2015
-2.0
-161
-76
-114
0.7
55
26
39
2016
-2.2
-186
-83
-128
0.4
33
15
23
2017
-2.5
-214
-90
-143
0.1
7
3
4
2018
-2.7
-244
-97
-158
-0.3
-23
-9
-15
2019
-2.9
-276
-103
-173
-0.6
-56
-21
-35
2020
-3.1
-310
-109
-190
-0.9
-92
-33
-56
2021
-3.4
-348
-115
-206
-1.3
-133
-44
-79
2022
-3.6
-385
-120
-221
-1.6
-176
-55
-101
2023
-3.7
-419
-124
-235
-1.9
-218
-64
-122
2024
-3.9
-455
-126
-247
-2.2
-263
-73
-143
2025
-4.0
-490
-128
-258
-2.5
-310
-81
-163
2026
-4.1
-524
-129
-268
-2.8
-358
-88
-183
2027
-4.2
-558
-130
-277
-3.1
-409
-95
-203
2028
-4.2
-591
-129
-285
-3.3
-461
-101
-222
2029
-4.2
-620
-128
-290
-3.5
-513
-106
-240
2030
-4.2
-645
-126
-293
-3.7
-565
-110
-257
2031
-4.2
-667
-122
-294
-3.9
-617
-113
-272
2032
-4.1
-684
-118
-293
-4.0
-669
-116
-286
2033
-4.0
-695
-113
-289
-4.1
-719
-117
-299
2034
-3.9
-701
-108
-283
-4.2
-770
-118
-311
2035
-3.7
-706
-102
-277
-4.3
-819
-119
-321
2036
-3.6
-706
-96
-269
-4.4
-869
-119
-331
2037
-3.4
-700
-90
-259
-4.4
-917
-118
-339
2038
-3.2
-688
-83
-247
-4.5
-966
-117
-347
2039
-3.0
-671
-77
-234
-4.5
-1,015
-116
-353
2040
-2.7
-648
-70
-219
-4.5
-1,065
-115
-360
2041
-2.5
-621
-63
-204
-4.5
-1,117
-113
-367
2042
-2.3
-590
-57
-188
-4.5
-1,171
-112
-373
2043
-2.1
-555
-50
-172
-4.6
-1,230
-111
-381
2044
-1.8
-516
-44
-155
-4.6
-1,292
-110
-388
2045
-1.6
-480
-38
-140
-4.6
-1,360
-109
-397
2046
-1.5
-445
-34
-126
-4.7
-1,433
-108
-406
2047
-1.3
-408
-29
-112
-4.7
-1,510
-108
-415
2048
-1.1
-369
-25
-98
-4.8
-1,593
-107
-425
2049
-0.9
-319
-20
-83
-4.8
-1,681
-106
-436
2050
-0.7
-270
-16
-68
-4.9
-1,776
-106
-447
2051
-0.6
-228
-13
-56
-5.0
-1,878
-106
-459
2052
-0.5
-190
-10
-45
-5.0
-1,989
-105
-472
2053
-0.4
-174
-9
-40
-5.1
-2,105
-105
-485
2054
-0.4
-163
-8
-36
-5.2
-2,227
-105
-498
2055
-0.3
-131
-6
-28
-5.2
-2,356
-105
-511
2056
-0.2
-101
-4
-21
-5.3
-2,490
-104
-525
2057
-0.1
-73
-3
-15
-5.4
-2,630
-104
-538
2058
-0.1
-44
-2
-9
-5.4
-2,775
-103
-551
2059
0.0
-17
-1
-3
-5.5
-2,924
-103
-564
2060
0.0
8
0
2
-5.5
-3,079
-102
-577
2061
0.0
6
0
1
-5.6
-3,240
-101
-589
2062
0.0
20
1
4
-5.6
-3,411
-100
-602
2063
0.0
0
0
0
-5.7
-3,592
-99
-616
2064
0.0
-2
0
0
-5.7
-3,782
-99
-629
2065
0.0
5
0
1
-5.8
-3,984
-98
-644
2066
0.0
6
0
1
-5.8
-4,196
-97
-658
2067
0.0
30
1
5
-5.9
-4,422
-97
-673
2068
0.0
14
0
2
-6.0
-4,660
-96
-689
2069
0.0
27
1
4
-6.0
-4,910
-95
-705
2070
0.0
34
1
5
-6.1
-5,175
-95
-721
2071
0.0
35
1
5
-6.1
-5,453
-94
-738
2072
0.0
30
0
4
-6.2
-5,745
-93
-755
2073
0.0
18
0
2
-6.3
-6,051
-93
-772
2074
0.0
0
0
0
-6.3
-6,373
-92
-789
2075
0.0
26
0
3
-6.4
-6,711
-91
-807
2076
0.0
-3
0
0
-6.4
-7,065
-91
-825
2077
0.0
19
0
2
-6.5
-7,435
-90
-842
2078
0.0
38
0
4
-6.6
-7,825
-89
-861
Total 2003-77
-3,549
-4,922
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 Chief Actuary Social Security Administration September 9, 2003