| Year                                                                                                                                                                                            | DeMint ProposalNet Amount of Cash-Flow from the OASDITrust Funds to the General Fund of theTreasury During the Year 1 | Theoretical Social Security with PAYGO TransfersNet Amount of Cash-Flow from the OASDITrust Funds to the General Fund of theTreasury During the Year 1 |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
| 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 ActuarySocial Security AdministrationSeptember 9, 2003                                            |

Return to memorandumReturn to list of memos