Plan 2T-100p--c
Assumed % Electing PA = 100.0%
Annual Cash Flows from the General Fund of the Treasury to the OASDI Trust Fund
Year
Estimate for this Plan
with General Fund Transfer to Pay Scheduled Benefits
Estimate for Modified Present Law
with Borrowing to Pay Scheduled Benefits
Estimate for Present Law
with Only Payable Benefits
Additional
General Fund
Transfer
for Balance
Full Plan Net
Cash Flow
from the
General
Fund
Total to
End of
Year with
Interest
Borrowing
Needed
in Year 1/
Net Annual
Cash Flow
from the
General
Fund
Total to
End of
Year with
Interest
Borrowing
Needed
in Year 1/
Net Annual
Cash Flow
from the
General
Fund
Total to
End of
Year with
Interest
(Billions of Constant 2001 Dollars 2/)
2001
0
-93
-95
0
-93
-95
0
-93
-95
2002
0
-99
-199
0
-99
-199
0
-99
-199
2003
0
-100
-307
0
-100
-307
0
-100
-307
2004
0
-8
-325
0
-101
-418
0
-101
-418
2005
0
-4
-338
0
-99
-532
0
-99
-532
2006
0
2
-346
0
-97
-646
0
-97
-646
2007
0
8
-348
0
-93
-759
0
-93
-759
2008
0
16
-341
0
-88
-870
0
-88
-870
2009
0
30
-321
0
-81
-977
0
-81
-977
2010
0
40
-289
0
-72
-1,078
0
-72
-1,078
2011
0
51
-246
0
-63
-1,173
0
-63
-1,173
2012
0
65
-187
0
-50
-1,259
0
-50
-1,259
2013
0
80
-111
0
-36
-1,332
0
-36
-1,332
2014
0
95
-18
0
-20
-1,392
0
-20
-1,392
2015
0
111
94
0
-3
-1,437
0
-3
-1,437
2016
0
127
226
0
15
-1,464
0
15
-1,464
2017
0
144
379
0
35
-1,473
0
35
-1,473
2018
0
162
555
0
55
-1,461
0
55
-1,461
2019
0
179
753
0
76
-1,427
0
76
-1,427
2020
0
195
973
0
97
-1,371
0
97
-1,371
2021
103
210
1,216
0
117
-1,294
0
117
-1,294
2022
220
224
1,479
0
137
-1,194
0
137
-1,194
2023
235
236
1,763
0
156
-1,072
0
156
-1,072
2024
244
248
2,067
0
174
-927
0
174
-927
2025
247
258
2,391
0
192
-760
0
192
-760
2026
250
267
2,734
0
210
-570
0
210
-570
2027
265
274
3,094
0
226
-357
0
226
-357
2028
268
280
3,471
0
242
-123
0
242
-123
2029
266
284
3,864
0
256
133
0
256
133
2030
269
286
4,270
0
269
410
0
269
410
2031
272
287
4,690
0
281
707
0
281
707
2032
263
287
5,121
0
292
1,024
0
292
1,024
2033
260
284
5,563
0
302
1,361
0
302
1,361
2034
257
279
6,013
0
309
1,716
0
309
1,716
2035
246
273
6,471
0
315
2,087
0
315
2,087
2036
236
264
6,933
0
320
2,475
0
320
2,475
2037
225
255
7,400
0
325
2,879
0
325
2,879
2038
214
244
7,870
87
328
3,298
0
241
3,209
2039
202
232
8,342
331
331
3,732
0
0
3,305
2040
183
220
8,815
333
333
4,182
0
0
3,405
2041
178
207
9,289
336
336
4,648
0
0
3,507
2042
158
193
9,764
339
339
5,131
0
0
3,612
2043
152
179
10,239
342
342
5,633
0
0
3,720
2044
131
166
10,714
346
346
6,153
0
0
3,832
2045
117
152
11,189
351
351
6,693
0
0
3,947
2046
111
138
11,665
355
355
7,255
0
0
4,065
2047
88
123
12,140
361
361
7,839
0
0
4,187
2048
81
109
12,615
367
367
8,446
0
0
4,313
2049
66
95
13,090
373
373
9,078
0
0
4,442
2050
50
82
13,566
380
380
9,736
0
0
4,575
2051
42
70
14,044
388
388
10,422
0
0
4,713
2052
34
58
14,524
397
397
11,138
0
0
4,854
2053
17
47
15,008
407
407
11,886
0
0
5,000
2054
9
36
15,495
417
417
12,666
0
0
5,150
2055
0
25
15,986
428
428
13,480
0
0
5,304
2056
0
15
16,480
439
439
14,330
0
0
5,463
2057
0
4
16,978
450
450
15,217
0
0
5,627
2058
0
-7
17,481
462
462
16,142
0
0
5,796
2059
0
-17
17,988
473
473
17,107
0
0
5,970
2060
0
-28
18,500
485
485
18,113
0
0
6,149
2061
0
-38
19,016
497
497
19,160
0
0
6,334
2062
0
-48
19,537
509
509
20,251
0
0
6,524
2063
0
-58
20,064
520
520
21,387
0
0
6,719
2064
0
-69
20,596
532
532
22,569
0
0
6,921
2065
0
-79
21,134
544
544
23,798
0
0
7,128
2066
0
-89
21,678
557
557
25,077
0
0
7,342
2067
0
-100
22,227
569
569
26,407
0
0
7,563
2068
0
-110
22,782
581
581
27,789
0
0
7,789
2069
0
-121
23,343
594
594
29,225
0
0
8,023
2070
0
-131
23,910
606
606
30,717
0
0
8,264
2071
0
-142
24,483
619
619
32,267
0
0
8,512
2072
0
-153
25,062
632
632
33,877
0
0
8,767
2073
0
-164
25,648
646
646
35,549
0
0
9,030
2074
0
-175
26,239
659
659
37,284
0
0
9,301
2075
0
-186
26,838
673
673
39,086
0
0
9,580
2076
0
-197
27,443
687
687
40,955
0
0
9,867
1/ Trust Funds are assumed to borrow from the General Fund of the Treasury.
2/ Including redemption of Trust Fund assets as of 1-1-2001.
Office of the Actuary
Social Security Administration
January 29, 2002

Return to List of Tables Return to memorandum List of memos