Table 1.0 c OASDI Cash Flow to General Fund of the Treasury---Proposal vs. Theoretical OASDI
Year
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
In Billions of:
Percent of
Payroll
In Billions of:
Current
Dollars
Present Value
January 1,
2003 Dollars
Constant
2003
Dollars
Current
Dollars
Present Value
January 1,
2003 Dollars
Constant
2003
Dollars
2003
1.8
80
78
80
1.8
78
76
78
2004
1.9
89
81
86
1.8
84
77
82
2005
2.1
101
87
96
2.0
95
82
91
2006
2.2
114
93
106
2.0
104
84
96
2007
2.2
124
94
111
2.0
111
85
100
2008
2.3
131
94
114
2.0
113
82
99
2009
2.2
135
91
114
1.9
113
77
96
2010
2.1
137
87
112
1.8
111
71
91
2011
2.1
140
84
112
1.6
108
65
86
2012
1.9
135
76
105
1.4
100
56
77
2013
1.7
128
68
96
1.2
88
47
66
2014
1.5
119
60
87
1.0
73
37
53
2015
1.3
107
51
76
0.7
55
26
39
2016
1.0
90
40
62
0.4
33
15
23
2017
0.8
70
30
47
0.1
7
3
4
2018
0.5
47
19
31
-0.3
-23
-9
-15
2019
0.2
22
8
14
-0.6
-56
-21
-35
2020
-0.1
-8
-3
-5
-0.9
-92
-33
-56
2021
-0.4
-41
-14
-24
-1.3
-133
-44
-79
2022
-0.7
-75
-24
-43
-1.6
-176
-55
-101
2023
-0.9
-109
-32
-61
-1.9
-218
-64
-122
2024
-1.2
-145
-40
-79
-2.2
-263
-73
-143
2025
-1.4
-183
-48
-96
-2.5
-310
-81
-163
2026
-1.6
-222
-55
-113
-2.8
-358
-88
-183
2027
-1.8
-262
-61
-130
-3.1
-409
-95
-203
2028
-2.0
-303
-66
-146
-3.3
-461
-101
-222
2029
-2.2
-345
-71
-161
-3.5
-513
-106
-240
2030
-2.4
-385
-75
-175
-3.7
-565
-110
-257
2031
-2.5
-425
-78
-188
-3.9
-617
-113
-272
2032
-2.6
-464
-80
-199
-4.0
-669
-116
-286
2033
-2.7
-501
-82
-209
-4.1
-719
-117
-299
2034
-2.7
-538
-83
-217
-4.2
-770
-118
-311
2035
-2.8
-574
-83
-225
-4.3
-819
-119
-321
2036
-2.8
-609
-83
-232
-4.4
-869
-119
-331
2037
-2.9
-647
-83
-239
-4.4
-917
-118
-339
2038
-2.9
-684
-83
-246
-4.5
-966
-117
-347
2039
-3.0
-722
-83
-251
-4.5
-1,015
-116
-353
2040
-3.0
-760
-82
-257
-4.5
-1,065
-115
-360
2041
-3.0
-801
-81
-263
-4.5
-1,117
-113
-367
2042
-3.0
-844
-81
-269
-4.5
-1,171
-112
-373
2043
-3.1
-890
-80
-276
-4.6
-1,230
-111
-381
2044
-3.1
-941
-80
-283
-4.6
-1,292
-110
-388
2045
-3.1
-996
-80
-291
-4.6
-1,360
-109
-397
2046
-3.2
-1,057
-80
-299
-4.7
-1,433
-108
-406
2047
-3.2
-1,122
-80
-308
-4.7
-1,510
-108
-415
2048
-3.3
-1,191
-80
-318
-4.8
-1,593
-107
-425
2049
-3.4
-1,266
-80
-328
-4.8
-1,681
-106
-436
2050
-3.4
-1,347
-80
-339
-4.9
-1,776
-106
-447
2051
-3.5
-1,436
-81
-351
-5.0
-1,878
-106
-459
2052
-3.6
-1,532
-81
-363
-5.0
-1,989
-105
-472
2053
-3.7
-1,633
-82
-376
-5.1
-2,105
-105
-485
2054
-3.7
-1,739
-82
-389
-5.2
-2,227
-105
-498
2055
-3.8
-1,851
-82
-402
-5.2
-2,356
-105
-511
2056
-3.9
-1,969
-82
-415
-5.3
-2,490
-104
-525
2057
-4.0
-2,091
-83
-428
-5.4
-2,630
-104
-538
2058
-4.0
-2,216
-82
-440
-5.4
-2,775
-103
-551
2059
-4.1
-2,346
-82
-452
-5.5
-2,924
-103
-564
2060
-4.1
-2,480
-82
-464
-5.5
-3,079
-102
-577
2061
-4.2
-2,619
-82
-476
-5.6
-3,240
-101
-589
2062
-4.2
-2,767
-81
-488
-5.6
-3,411
-100
-602
2063
-4.3
-2,924
-81
-501
-5.7
-3,592
-99
-616
2064
-4.3
-3,089
-81
-514
-5.7
-3,782
-99
-629
2065
-4.4
-3,264
-80
-527
-5.8
-3,984
-98
-644
2066
-4.4
-3,449
-80
-541
-5.8
-4,196
-97
-658
2067
-4.5
-3,647
-80
-555
-5.9
-4,422
-97
-673
2068
-4.6
-3,855
-79
-570
-6.0
-4,660
-96
-689
2069
-4.6
-4,075
-79
-585
-6.0
-4,910
-95
-705
2070
-4.7
-4,306
-79
-600
-6.1
-5,175
-95
-721
2071
-4.7
-4,551
-78
-616
-6.1
-5,453
-94
-738
2072
-4.8
-4,808
-78
-631
-6.2
-5,745
-93
-755
2073
-4.9
-5,078
-78
-648
-6.3
-6,051
-93
-772
2074
-4.9
-5,361
-77
-664
-6.3
-6,373
-92
-789
2075
-5.0
-5,659
-77
-680
-6.4
-6,711
-91
-807
2076
-5.0
-5,970
-77
-697
-6.4
-7,065
-91
-825
2077
-5.1
-6,297
-76
-713
-6.5
-7,435
-90
-842
2078
-5.2
-6,641
-76
-731
-6.6
-7,825
-89
-861
 
 
 
-3,133
 
 
 
-4,922
 
1/ Equals net investment in special Treasury Bonds by the Trust Funds less the Amount of General Fund transfers or, in the case of the proposal, the theoretical amount of Transfers or borrowing from the General fund that would be needed to maintain solvency, if any.
 
Office of the Actuary
Social Security Administration
September 29, 2003

Return to memorandum List of memos