Table 3

Table 3 Social Security (OASDI) Net Cash Flow * (Purchase and Sale of Assets) Under the Plan Specified in the President's State of the Union Speech on Jan 19, 1999
  Present Law Proposal Specified
Transfer to OASDI Trust Funds
Net Purchase (Sale) of Assets*
Calendar
Year
OASDI Net
Cash Flow
Total Bonds Stock Total Bonds Stock Percent
Stock
  (billions of current dollars)   (billions of current dollars
                 
2000 54.5 81.5 64.4 17.1 136.0 118.9 17.1 12.6
2001 54.9 67.5 53.3 14.2 122.4 108.2 14.2 11.6
2002 54.2 88.5 69.9 18.6 142.7 124.1 18.6 13.0
2003 53.5 87.4 69.0 18.4 140.9 122.6 18.4 13.0
2004 52.5 106.0 83.8 22.3 158.5 136.2 22.3 14.0
2005 51.9 117.7 93.0 24.7 169.6 144.9 24.7 14.6
2006 49.9 148.9 117.7 31.3 198.8 167.6 31.3 15.7
2007 48.9 175.1 138.3 36.8 224.0 187.2 36.8 16.4
2008 45.1 203.4 160.7 42.7 248.4 205.7 42.7 17.2
2009 39.1 232.6 183.7 48.8 271.7 222.8 48.8 18.0
2010 31.6 256.5 202.6 53.9 288.1 234.3 53.9 18.7
2011 22.4 280.1 221.3 58.8 302.6 243.7 58.8 19.4
2012 9.7 299.9 237.0 63.0 309.6 246.6 63.0 20.3
2013 -6.9 316.5 250.0 66.5 309.6 243.2 66.5 21.5
2014 -26.3 324.5 256.3 68.1 297.8 230.0 67.8 22.8
2015 -49.1       -49.1 -4.5 -44.7 90.9
2016 -75.6       -75.6 -25.2 -50.3 66.6
2017 -105.6       -105.6 -48.9 -56.8 53.7
2018 -138.7       -138.7 -75.0 -63.7 45.9
2019 -174.9       -174.9 -103.7 -71.1 40.7
2020 -213.6       -213.6 -134.6 -79.0 37.0
2021 -254.5       -254.5 -167.4 -87.1 34.2
2022 -293.1       -293.1 -198.3 -94.8 32.3
2023 -335.6       -335.6 -232.6 -103.1 30.7
2024 -383.5       -383.5 -271.5 -112.1 29.2
2025 -433.3       -433.3 -312.1 -121.2 28.0
2026 -485.0       -485 -354.4 -130.6 26.9
2027 -536.5       -536.5 -396.7 -139.8 26.1
2028 -586.1       -586.1 -437.6 -148.6 25.3
2029 -635.3       -635.3 -478.2 -157.2 24.7
2030 -684.2       -684.2 -518.6 -165.6 24.2
2031 -733.7       -733.7 -559.7 -174.0 23.7
2032 -294.1       -783.4 -601.2 -182.2 23.3
2033         -832.0 -641.9 -190.1 22.8
2034         -878.8 -681.2 -197.6 22.5
2035         -924.5 -719.8 -204.7 22.1
2036         -969.8 -758.2 -211.6 21.8
2037         -1,014.30 -796.2 -218.2 21.5
2038         -1,058.10 -833.7 -224.4 21.2
2039         -1,102.0 -871.5 -230.5 20.9
2040         -1,147.1 -910.7 -236.5 20.6
2041         -1,195.5 -952.8 -242.7 20.3
2042         -1,248.0 -998.8 -249.2 20.0
2043         -1,304.4 -1,048.5 -255.9 19.6
2044         -1,364.5 -1,101.7 -262.7 19.3
2045         -1,429.2 -1,159.4 -269.9 18.9
2046         -1,498.4 -1,221.3 -277.1 18.5
2047         -1,573.3 -1,288.6 -284.7 18.1
2048         -1,653.0 -1,360.7 -292.3 17.7
2049         -1,738.90 -1,438.60 -300.2 17.3
2050         -1,832.00 -1,523.60 -308.4 16.8
2051         -1,934.50 -1,617.40 -317.1 16.4
2052         -2,046.60 -1,720.40 -326.2 15.9
2053         -2,166.90 -1,831.50 -335.5 15.5
2054         -2,296.00 -1.951.2 -344.8 15.0
2055         -1,021.90 -869.0 -152.9 15.0
NOTE: Sale of assets would likely be reduced by additional changes to fully eliminate the actuarial deficit.
* Net cash flow (net purchase and sale of assets) excludes interest, capital gains, and dividends, which are assumed to be reinvested until assets are needed to pay benefits.
All estimates are based on the intermediate assumptions of the 1998 Trustees Report.
OCACT/SSA 2/11/99