| Year                                                                                                                                                                                                                                                                        | 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 the TreasuryDuring the Year 1/ |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
| 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 ActuarySocial Security AdministrationSeptember 29, 2003                                           |

Return to memorandumList of memos