| CalendarYear                                                                                                                                                                                                                                                                                        | Proposal General Fund Transfers                                                | AccumulatedGeneral FundTransfersat End of Year | Total OASDITrust FundAssetsat End of Year | IndividualAccountAssets1at End of Year | Theoretical Social Security2 with Borrowing Authority; Net OASDI Trust Fund Assets End of Year |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------------------------------------------------------------------------------|------------------------------------------------|-------------------------------------------|----------------------------------------|------------------------------------------------------------------------------------------------|
||
||
||
| 2003                                                                                                                                                                                                                                                                                                | 0                                                                              | 0                                              | 0                                         | 0                                      | 1,543                                                                                          | 0 | 1,543 | 1,543 |
| 2004                                                                                                                                                                                                                                                                                                | 0                                                                              | 0                                              | 0                                         | 0                                      | 1,683                                                                                          | 0 | 1,683 | 1,683 |
| 2005                                                                                                                                                                                                                                                                                                | 12                                                                             | 3                                              | 0                                         | 15                                     | 1,591                                                                                          | 260 | 1,833 | 1,848 |
| 2006                                                                                                                                                                                                                                                                                                | 36                                                                             | 8                                              | 0                                         | 61                                     | 1,506                                                                                          | 556 | 1,990 | 2,050 |
| 2007                                                                                                                                                                                                                                                                                                | 61                                                                             | 13                                             | 0                                         | 139                                    | 1,440                                                                                          | 880 | 2,154 | 2,293 |
| 2008                                                                                                                                                                                                                                                                                                | 87                                                                             | 19                                             | 0                                         | 252                                    | 1,392                                                                                          | 1,233 | 2,323 | 2,575 |
| 2009                                                                                                                                                                                                                                                                                                | 113                                                                            | 25                                             | 0                                         | 402                                    | 1,363                                                                                          | 1,616 | 2,493 | 2,896 |
| 2010                                                                                                                                                                                                                                                                                                | 141                                                                            | 32                                             | 0                                         | 592                                    | 1,352                                                                                          | 2,029 | 2,664 | 3,257 |
| 2011                                                                                                                                                                                                                                                                                                | 169                                                                            | 39                                             | 0                                         | 824                                    | 1,362                                                                                          | 2,473 | 2,835 | 3,659 |
| 2012                                                                                                                                                                                                                                                                                                | 198                                                                            | 46                                             | 0                                         | 1,100                                  | 1,393                                                                                          | 2,945 | 3,001 | 4,101 |
| 2013                                                                                                                                                                                                                                                                                                | 201                                                                            | 54                                             | 0                                         | 1,397                                  | 1,418                                                                                          | 3,446 | 3,161 | 4,557 |
| 2014                                                                                                                                                                                                                                                                                                | 205                                                                            | 62                                             | 0                                         | 1,714                                  | 1,437                                                                                          | 3,975 | 3,312 | 5,026 |
| 2015                                                                                                                                                                                                                                                                                                | 208                                                                            | 71                                             | 0                                         | 2,053                                  | 1,449                                                                                          | 4,535 | 3,452 | 5,505 |
| 2016                                                                                                                                                                                                                                                                                                | 212                                                                            | 80                                             | 0                                         | 2,416                                  | 1,455                                                                                          | 5,122 | 3,579 | 5,995 |
| 2017                                                                                                                                                                                                                                                                                                | 215                                                                            | 89                                             | 0                                         | 2,802                                  | 1,455                                                                                          | 5,739 | 3,691 | 6,492 |
| 2018                                                                                                                                                                                                                                                                                                | 219                                                                            | 100                                            | 0                                         | 3,213                                  | 1,451                                                                                          | 6,386 | 3,786 | 6,999 |
| 2019                                                                                                                                                                                                                                                                                                | 222                                                                            | 110                                            | 0                                         | 3,652                                  | 1,443                                                                                          | 7,063 | 3,863 | 7,515 |
| 2020                                                                                                                                                                                                                                                                                                | 226                                                                            | 121                                            | 0                                         | 4,119                                  | 1,432                                                                                          | 7,771 | 3,921 | 8,040 |
| 2021                                                                                                                                                                                                                                                                                                | 229                                                                            | 133                                            | 0                                         | 4,616                                  | 1,418                                                                                          | 8,509 | 3,956 | 8,572 |
| 2022                                                                                                                                                                                                                                                                                                | 233                                                                            | 145                                            | 0                                         | 5,144                                  | 1,403                                                                                          | 9,279 | 3,971 | 9,114 |
| 2023                                                                                                                                                                                                                                                                                                | 237                                                                            | 157                                            | 0                                         | 5,704                                  | 1,390                                                                                          | 10,081 | 3,964 | 9,668 |
| 2024                                                                                                                                                                                                                                                                                                | 240                                                                            | 170                                            | 0                                         | 6,298                                  | 1,382                                                                                          | 10,914 | 3,936 | 10,234 |
| 2025                                                                                                                                                                                                                                                                                                | 244                                                                            | 184                                            | 0                                         | 6,928                                  | 1,380                                                                                          | 11,778 | 3,885 | 10,813 |
| 2026                                                                                                                                                                                                                                                                                                | 248                                                                            | 198                                            | 0                                         | 7,595                                  | 1,387                                                                                          | 12,674 | 3,813 | 11,408 |
| 2027                                                                                                                                                                                                                                                                                                | 252                                                                            | 212                                            | 0                                         | 8,302                                  | 1,405                                                                                          | 13,602 | 3,718 | 12,020 |
| 2028                                                                                                                                                                                                                                                                                                | 256                                                                            | 227                                            | 0                                         | 9,049                                  | 1,438                                                                                          | 14,560 | 3,601 | 12,649 |
| 2029                                                                                                                                                                                                                                                                                                | 260                                                                            | 243                                            | 7                                         | 9,830                                  | 1,481                                                                                          | 15,550 | 3,461 | 13,291 |
| 2030                                                                                                                                                                                                                                                                                                | 264                                                                            | 259                                            | 27                                        | 10,636                                 | 1,525                                                                                          | 16,571 | 3,300 | 13,936 |
| 2031                                                                                                                                                                                                                                                                                                | 268                                                                            | 275                                            | 49                                        | 11,465                                 | 1,571                                                                                          | 17,621 | 3,119 | 14,583 |
| 2032                                                                                                                                                                                                                                                                                                | 273                                                                            | 292                                            | 74                                        | 12,314                                 | 1,618                                                                                          | 18,701 | 2,917 | 15,231 |
| 2033                                                                                                                                                                                                                                                                                                | 277                                                                            | 309                                            | 101                                       | 13,183                                 | 1,666                                                                                          | 19,810 | 2,696 | 15,879 |
| 2034                                                                                                                                                                                                                                                                                                | 282                                                                            | 327                                            | 131                                       | 14,070                                 | 1,716                                                                                          | 20,947 | 2,457 | 16,527 |
| 2035                                                                                                                                                                                                                                                                                                | 286                                                                            | 344                                            | 164                                       | 14,973                                 | 1,767                                                                                          | 22,110 | 2,200 | 17,173 |
| 2036                                                                                                                                                                                                                                                                                                | 291                                                                            | 363                                            | 198                                       | 15,892                                 | 1,820                                                                                          | 23,299 | 1,925 | 17,817 |
| 2037                                                                                                                                                                                                                                                                                                | 296                                                                            | 382                                            | 235                                       | 16,824                                 | 1,875                                                                                          | 24,511 | 1,634 | 18,458 |
| 2038                                                                                                                                                                                                                                                                                                | 300                                                                            | 401                                            | 274                                       | 17,769                                 | 1,931                                                                                          | 25,746 | 1,326 | 19,095 |
| 2039                                                                                                                                                                                                                                                                                                | 305                                                                            | 420                                            | 315                                       | 18,725                                 | 1,989                                                                                          | 27,001 | 1,001 | 19,726 |
| 2040                                                                                                                                                                                                                                                                                                | 310                                                                            | 439                                            | 358                                       | 19,690                                 | 2,049                                                                                          | 28,275 | 661 | 20,350 |
| 2041                                                                                                                                                                                                                                                                                                | 315                                                                            | 459                                            | 402                                       | 20,663                                 | 2,110                                                                                          | 29,564 | 303 | 20,966 |
| 2042                                                                                                                                                                                                                                                                                                | 320                                                                            | 479                                            | 449                                       | 21,643                                 | 2,173                                                                                          | 30,867 | -73 | 21,570 |
| 2043                                                                                                                                                                                                                                                                                                | 325                                                                            | 499                                            | 497                                       | 22,629                                 | 2,238                                                                                          | 32,180 | -467 | 22,162 |
| 2044                                                                                                                                                                                                                                                                                                | 330                                                                            | 519                                            | 547                                       | 23,619                                 | 2,305                                                                                          | 33,499 | -881 | 22,738 |
| 2045                                                                                                                                                                                                                                                                                                | 335                                                                            | 539                                            | 597                                       | 24,613                                 | 2,374                                                                                          | 34,823 | -1,316 | 23,296 |
| 2046                                                                                                                                                                                                                                                                                                | 340                                                                            | 559                                            | 649                                       | 25,609                                 | 2,445                                                                                          | 36,148 | -1,774 | 23,835 |
| 2047                                                                                                                                                                                                                                                                                                | 345                                                                            | 579                                            | 701                                       | 26,607                                 | 2,517                                                                                          | 37,473 | -2,255 | 24,352 |
| 2048                                                                                                                                                                                                                                                                                                | 350                                                                            | 599                                            | 755                                       | 27,605                                 | 2,593                                                                                          | 38,791 | -2,761 | 24,845 |
| 2049                                                                                                                                                                                                                                                                                                | 356                                                                            | 619                                            | 808                                       | 28,604                                 | 2,670                                                                                          | 40,091 | -3,292 | 25,312 |
| 2050                                                                                                                                                                                                                                                                                                | 361                                                                            | 638                                            | 862                                       | 29,603                                 | 2,750                                                                                          | 41,371 | -3,851 | 25,751 |
| 2051                                                                                                                                                                                                                                                                                                | 366                                                                            | 657                                            | 916                                       | 30,601                                 | 2,832                                                                                          | 42,631 | -4,440 | 26,161 |
| 2052                                                                                                                                                                                                                                                                                                | 372                                                                            | 675                                            | 970                                       | 31,598                                 | 2,916                                                                                          | 43,866 | -5,059 | 26,539 |
| 2053                                                                                                                                                                                                                                                                                                | 377                                                                            | 693                                            | 1,023                                     | 32,595                                 | 3,003                                                                                          | 45,089 | -5,710 | 26,885 |
| 2054                                                                                                                                                                                                                                                                                                | 383                                                                            | 711                                            | 1,074                                     | 33,594                                 | 3,094                                                                                          | 46,300 | -6,394 | 27,199 |
| 2055                                                                                                                                                                                                                                                                                                | 389                                                                            | 729                                            | 1,118                                     | 34,601                                 | 3,186                                                                                          | 47,498 | -7,113 | 27,488 |
| 2056                                                                                                                                                                                                                                                                                                | 395                                                                            | 747                                            | 1,142                                     | 35,639                                 | 3,282                                                                                          | 48,681 | -7,867 | 27,772 |
| 2057                                                                                                                                                                                                                                                                                                | 401                                                                            | 764                                            | 1,165                                     | 36,709                                 | 3,380                                                                                          | 49,849 | -8,657 | 28,051 |
| 2058                                                                                                                                                                                                                                                                                                | 407                                                                            | 782                                            | 1,188                                     | 37,810                                 | 3,481                                                                                          | 51,002 | -9,485 | 28,325 |
| 2059                                                                                                                                                                                                                                                                                                | 413                                                                            | 799                                            | 1,211                                     | 38,944                                 | 3,585                                                                                          | 52,138 | -10,350 | 28,594 |
| 2060                                                                                                                                                                                                                                                                                                | 419                                                                            | 815                                            | 1,234                                     | 40,112                                 | 3,692                                                                                          | 53,258 | -11,255 | 28,858 |
| 2061                                                                                                                                                                                                                                                                                                | 425                                                                            | 832                                            | 1,257                                     | 41,316                                 | 3,803                                                                                          | 54,361 | -12,199 | 29,117 |
| 2062                                                                                                                                                                                                                                                                                                | 432                                                                            | 848                                            | 1,279                                     | 42,555                                 | 3,917                                                                                          | 55,447 | -13,185 | 29,370 |
| 2063                                                                                                                                                                                                                                                                                                | 438                                                                            | 864                                            | 1,302                                     | 43,832                                 | 4,034                                                                                          | 56,517 | -14,215 | 29,617 |
| 2064                                                                                                                                                                                                                                                                                                | 445                                                                            | 879                                            | 1,324                                     | 45,147                                 | 4,155                                                                                          | 57,571 | -15,289 | 29,858 |
| 2065                                                                                                                                                                                                                                                                                                | 451                                                                            | 895                                            | 1,346                                     | 46,501                                 | 4,279                                                                                          | 58,609 | -16,411 | 30,090 |
| 2066                                                                                                                                                                                                                                                                                                | 458                                                                            | 910                                            | 1,368                                     | 47,896                                 | 4,407                                                                                          | 59,632 | -17,581 | 30,315 |
| 2067                                                                                                                                                                                                                                                                                                | 465                                                                            | 925                                            | 1,390                                     | 49,333                                 | 4,539                                                                                          | 60,641 | -18,802 | 30,531 |
| 2068                                                                                                                                                                                                                                                                                                | 472                                                                            | 940                                            | 1,412                                     | 50,813                                 | 4,675                                                                                          | 61,637 | -20,076 | 30,738 |
| 2069                                                                                                                                                                                                                                                                                                | 479                                                                            | 954                                            | 1,433                                     | 52,338                                 | 4,815                                                                                          | 62,620 | -21,404 | 30,934 |
| 2070                                                                                                                                                                                                                                                                                                | 486                                                                            | 969                                            | 1,455                                     | 53,908                                 | 4,959                                                                                          | 63,593 | -22,789 | 31,119 |
| 2071                                                                                                                                                                                                                                                                                                | 493                                                                            | 983                                            | 1,476                                     | 55,525                                 | 5,108                                                                                          | 64,557 | -24,232 | 31,293 |
| 2072                                                                                                                                                                                                                                                                                                | 500                                                                            | 997                                            | 1,498                                     | 57,191                                 | 5,260                                                                                          | 65,513 | -25,736 | 31,455 |
| 2073                                                                                                                                                                                                                                                                                                | 508                                                                            | 1,012                                          | 1,519                                     | 58,906                                 | 5,418                                                                                          | 66,462 | -27,303 | 31,603 |
| 2074                                                                                                                                                                                                                                                                                                | 515                                                                            | 1,026                                          | 1,541                                     | 60,674                                 | 5,580                                                                                          | 67,406 | -28,935 | 31,739 |
| 2075                                                                                                                                                                                                                                                                                                | 523                                                                            | 1,040                                          | 1,563                                     | 62,494                                 | 5,747                                                                                          | 68,346 | -30,634 | 31,860 |
| 2076                                                                                                                                                                                                                                                                                                | 530                                                                            | 1,054                                          | 1,584                                     | 64,369                                 | 5,920                                                                                          | 69,284 | -32,402 | 31,966 |
| 2077                                                                                                                                                                                                                                                                                                | 538                                                                            | 1,068                                          | 1,606                                     | 66,300                                 | 6,097                                                                                          | 70,221 | -34,242 | 32,058 |
| 2078                                                                                                                                                                                                                                                                                                | 546                                                                            | 1,082                                          | 1,628                                     | 68,289                                 | 6,279                                                                                          | 71,158 | -36,156 | 32,133 |
| Based on Intermediate Assumptions of the 2003 Trustees Report.1 Including annuity assets, assuming all annuitize fully.2 Theoretical Social Security is the current Social Security program with the assumption that the law is modified to permit borrowing from the General Fund of the Treasury. |
|                                                                                                                                                                                                                                                                                                | Office of the ActuarySocial Security AdministrationRevised -- December 8, 2003 |

Return to memorandumList of memos