| 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                                                                             | 2                                              | 0                                         | 14                                     | 1,590                                                                                          | 257 | 1,833 | 1,847 |
| 2006                                                                                                                                                                                                                                                                                                | 36                                                                             | 5                                              | 0                                         | 57                                     | 1,502                                                                                          | 543 | 1,990 | 2,046 |
| 2007                                                                                                                                                                                                                                                                                                | 61                                                                             | 8                                              | 0                                         | 129                                    | 1,430                                                                                          | 850 | 2,154 | 2,283 |
| 2008                                                                                                                                                                                                                                                                                                | 87                                                                             | 11                                             | 0                                         | 234                                    | 1,374                                                                                          | 1,177 | 2,323 | 2,557 |
| 2009                                                                                                                                                                                                                                                                                                | 113                                                                            | 14                                             | 0                                         | 373                                    | 1,333                                                                                          | 1,524 | 2,493 | 2,866 |
| 2010                                                                                                                                                                                                                                                                                                | 141                                                                            | 18                                             | 0                                         | 547                                    | 1,307                                                                                          | 1,891 | 2,664 | 3,212 |
| 2011                                                                                                                                                                                                                                                                                                | 169                                                                            | 21                                             | 0                                         | 760                                    | 1,298                                                                                          | 2,277 | 2,835 | 3,595 |
| 2012                                                                                                                                                                                                                                                                                                | 198                                                                            | 25                                             | 0                                         | 1,012                                  | 1,304                                                                                          | 2,679 | 3,001 | 4,013 |
| 2013                                                                                                                                                                                                                                                                                                | 227                                                                            | 28                                             | 0                                         | 1,306                                  | 1,325                                                                                          | 3,097 | 3,161 | 4,466 |
| 2014                                                                                                                                                                                                                                                                                                | 257                                                                            | 32                                             | 0                                         | 1,643                                  | 1,362                                                                                          | 3,530 | 3,312 | 4,954 |
| 2015                                                                                                                                                                                                                                                                                                | 287                                                                            | 36                                             | 0                                         | 2,025                                  | 1,415                                                                                          | 3,978 | 3,452 | 5,477 |
| 2016                                                                                                                                                                                                                                                                                                | 292                                                                            | 40                                             | 0                                         | 2,428                                  | 1,458                                                                                          | 4,439 | 3,579 | 6,007 |
| 2017                                                                                                                                                                                                                                                                                                | 297                                                                            | 44                                             | 0                                         | 2,851                                  | 1,491                                                                                          | 4,912 | 3,691 | 6,542 |
| 2018                                                                                                                                                                                                                                                                                                | 302                                                                            | 48                                             | 0                                         | 3,297                                  | 1,514                                                                                          | 5,399 | 3,786 | 7,083 |
| 2019                                                                                                                                                                                                                                                                                                | 307                                                                            | 52                                             | 0                                         | 3,765                                  | 1,529                                                                                          | 5,898 | 3,863 | 7,628 |
| 2020                                                                                                                                                                                                                                                                                                | 311                                                                            | 57                                             | 0                                         | 4,258                                  | 1,533                                                                                          | 6,409 | 3,921 | 8,178 |
| 2021                                                                                                                                                                                                                                                                                                | 316                                                                            | 61                                             | 0                                         | 4,775                                  | 1,529                                                                                          | 6,931 | 3,956 | 8,731 |
| 2022                                                                                                                                                                                                                                                                                                | 321                                                                            | 66                                             | 0                                         | 5,317                                  | 1,515                                                                                          | 7,465 | 3,971 | 9,288 |
| 2023                                                                                                                                                                                                                                                                                                | 327                                                                            | 71                                             | 0                                         | 5,886                                  | 1,496                                                                                          | 8,010 | 3,964 | 9,850 |
| 2024                                                                                                                                                                                                                                                                                                | 332                                                                            | 76                                             | 0                                         | 6,482                                  | 1,471                                                                                          | 8,565 | 3,936 | 10,418 |
| 2025                                                                                                                                                                                                                                                                                                | 337                                                                            | 81                                             | 0                                         | 7,107                                  | 1,443                                                                                          | 9,130 | 3,885 | 10,992 |
| 2026                                                                                                                                                                                                                                                                                                | 342                                                                            | 86                                             | 0                                         | 7,760                                  | 1,412                                                                                          | 9,704 | 3,813 | 11,573 |
| 2027                                                                                                                                                                                                                                                                                                | 348                                                                            | 91                                             | 0                                         | 8,444                                  | 1,380                                                                                          | 10,287 | 3,718 | 12,162 |
| 2028                                                                                                                                                                                                                                                                                                | 353                                                                            | 96                                             | 0                                         | 9,160                                  | 1,351                                                                                          | 10,879 | 3,601 | 12,760 |
| 2029                                                                                                                                                                                                                                                                                                | 359                                                                            | 101                                            | 0                                         | 9,908                                  | 1,325                                                                                          | 11,478 | 3,461 | 13,369 |
| 2030                                                                                                                                                                                                                                                                                                | 364                                                                            | 106                                            | 0                                         | 10,690                                 | 1,305                                                                                          | 12,085 | 3,300 | 13,990 |
| 2031                                                                                                                                                                                                                                                                                                | 370                                                                            | 111                                            | 0                                         | 11,506                                 | 1,294                                                                                          | 12,698 | 3,119 | 14,625 |
| 2032                                                                                                                                                                                                                                                                                                | 376                                                                            | 117                                            | 0                                         | 12,359                                 | 1,294                                                                                          | 13,317 | 2,917 | 15,276 |
| 2033                                                                                                                                                                                                                                                                                                | 382                                                                            | 122                                            | 0                                         | 13,249                                 | 1,308                                                                                          | 13,942 | 2,696 | 15,946 |
| 2034                                                                                                                                                                                                                                                                                                | 389                                                                            | 127                                            | 0                                         | 14,178                                 | 1,338                                                                                          | 14,572 | 2,457 | 16,635 |
| 2035                                                                                                                                                                                                                                                                                                | 395                                                                            | 133                                            | 7                                         | 15,140                                 | 1,378                                                                                          | 15,205 | 2,200 | 17,340 |
| 2036                                                                                                                                                                                                                                                                                                | 401                                                                            | 138                                            | 25                                        | 16,124                                 | 1,419                                                                                          | 15,842 | 1,925 | 18,049 |
| 2037                                                                                                                                                                                                                                                                                                | 408                                                                            | 143                                            | 45                                        | 17,128                                 | 1,461                                                                                          | 16,481 | 1,634 | 18,762 |
| 2038                                                                                                                                                                                                                                                                                                | 414                                                                            | 149                                            | 66                                        | 18,154                                 | 1,505                                                                                          | 17,122 | 1,326 | 19,480 |
| 2039                                                                                                                                                                                                                                                                                                | 421                                                                            | 154                                            | 89                                        | 19,199                                 | 1,549                                                                                          | 17,764 | 1,001 | 20,200 |
| 2040                                                                                                                                                                                                                                                                                                | 428                                                                            | 159                                            | 113                                       | 20,263                                 | 1,595                                                                                          | 18,405 | 661 | 20,924 |
| 2041                                                                                                                                                                                                                                                                                                | 434                                                                            | 165                                            | 137                                       | 21,347                                 | 1,643                                                                                          | 19,045 | 303 | 21,649 |
| 2042                                                                                                                                                                                                                                                                                                | 441                                                                            | 170                                            | 164                                       | 22,447                                 | 1,692                                                                                          | 19,683 | -73 | 22,374 |
| 2043                                                                                                                                                                                                                                                                                                | 448                                                                            | 175                                            | 191                                       | 23,566                                 | 1,743                                                                                          | 20,318 | -467 | 23,099 |
| 2044                                                                                                                                                                                                                                                                                                | 455                                                                            | 180                                            | 219                                       | 24,702                                 | 1,795                                                                                          | 20,948 | -881 | 23,820 |
| 2045                                                                                                                                                                                                                                                                                                | 462                                                                            | 185                                            | 247                                       | 25,855                                 | 1,848                                                                                          | 21,573 | -1,316 | 24,538 |
| 2046                                                                                                                                                                                                                                                                                                | 469                                                                            | 190                                            | 277                                       | 27,024                                 | 1,903                                                                                          | 22,192 | -1,774 | 25,250 |
| 2047                                                                                                                                                                                                                                                                                                | 476                                                                            | 195                                            | 308                                       | 28,210                                 | 1,960                                                                                          | 22,805 | -2,255 | 25,954 |
| 2048                                                                                                                                                                                                                                                                                                | 483                                                                            | 200                                            | 338                                       | 29,412                                 | 2,018                                                                                          | 23,409 | -2,761 | 26,651 |
| 2049                                                                                                                                                                                                                                                                                                | 491                                                                            | 205                                            | 368                                       | 30,631                                 | 2,078                                                                                          | 24,002 | -3,292 | 27,339 |
| 2050                                                                                                                                                                                                                                                                                                | 498                                                                            | 210                                            | 398                                       | 31,868                                 | 2,140                                                                                          | 24,582 | -3,851 | 28,017 |
| 2051                                                                                                                                                                                                                                                                                                | 505                                                                            | 214                                            | 428                                       | 33,124                                 | 2,205                                                                                          | 25,151 | -4,440 | 28,685 |
| 2052                                                                                                                                                                                                                                                                                                | 513                                                                            | 218                                            | 458                                       | 34,400                                 | 2,271                                                                                          | 25,709 | -5,059 | 29,341 |
| 2053                                                                                                                                                                                                                                                                                                | 520                                                                            | 223                                            | 488                                       | 35,695                                 | 2,338                                                                                          | 26,259 | -5,710 | 29,985 |
| 2054                                                                                                                                                                                                                                                                                                | 528                                                                            | 227                                            | 517                                       | 37,011                                 | 2,409                                                                                          | 26,804 | -6,394 | 30,616 |
| 2055                                                                                                                                                                                                                                                                                                | 536                                                                            | 231                                            | 546                                       | 38,349                                 | 2,481                                                                                          | 27,341 | -7,113 | 31,236 |
| 2056                                                                                                                                                                                                                                                                                                | 544                                                                            | 236                                            | 575                                       | 39,710                                 | 2,555                                                                                          | 27,873 | -7,867 | 31,843 |
| 2057                                                                                                                                                                                                                                                                                                | 552                                                                            | 240                                            | 603                                       | 41,097                                 | 2,632                                                                                          | 28,398 | -8,657 | 32,439 |
| 2058                                                                                                                                                                                                                                                                                                | 561                                                                            | 244                                            | 630                                       | 42,509                                 | 2,710                                                                                          | 28,918 | -9,485 | 33,025 |
| 2059                                                                                                                                                                                                                                                                                                | 569                                                                            | 248                                            | 656                                       | 43,951                                 | 2,790                                                                                          | 29,433 | -10,350 | 33,601 |
| 2060                                                                                                                                                                                                                                                                                                | 578                                                                            | 252                                            | 680                                       | 45,424                                 | 2,873                                                                                          | 29,943 | -11,255 | 34,170 |
| 2061                                                                                                                                                                                                                                                                                                | 587                                                                            | 256                                            | 703                                       | 46,932                                 | 2,959                                                                                          | 30,448 | -12,199 | 34,732 |
| 2062                                                                                                                                                                                                                                                                                                | 595                                                                            | 260                                            | 725                                       | 48,474                                 | 3,048                                                                                          | 30,949 | -13,185 | 35,289 |
| 2063                                                                                                                                                                                                                                                                                                | 604                                                                            | 264                                            | 746                                       | 50,054                                 | 3,139                                                                                          | 31,447 | -14,215 | 35,840 |
| 2064                                                                                                                                                                                                                                                                                                | 613                                                                            | 268                                            | 765                                       | 51,676                                 | 3,233                                                                                          | 31,941 | -15,289 | 36,387 |
| 2065                                                                                                                                                                                                                                                                                                | 623                                                                            | 272                                            | 785                                       | 53,339                                 | 3,329                                                                                          | 32,433 | -16,411 | 36,928 |
| 2066                                                                                                                                                                                                                                                                                                | 632                                                                            | 276                                            | 804                                       | 55,047                                 | 3,428                                                                                          | 32,922 | -17,581 | 37,466 |
| 2067                                                                                                                                                                                                                                                                                                | 641                                                                            | 280                                            | 821                                       | 56,802                                 | 3,531                                                                                          | 33,410 | -18,802 | 38,000 |
| 2068                                                                                                                                                                                                                                                                                                | 651                                                                            | 284                                            | 838                                       | 58,605                                 | 3,637                                                                                          | 33,896 | -20,076 | 38,530 |
| 2069                                                                                                                                                                                                                                                                                                | 661                                                                            | 288                                            | 856                                       | 60,458                                 | 3,745                                                                                          | 34,382 | -21,404 | 39,055 |
| 2070                                                                                                                                                                                                                                                                                                | 670                                                                            | 292                                            | 872                                       | 62,365                                 | 3,858                                                                                          | 34,868 | -22,789 | 39,577 |
| 2071                                                                                                                                                                                                                                                                                                | 680                                                                            | 296                                            | 888                                       | 64,327                                 | 3,973                                                                                          | 35,354 | -24,232 | 40,095 |
| 2072                                                                                                                                                                                                                                                                                                | 690                                                                            | 300                                            | 903                                       | 66,346                                 | 4,091                                                                                          | 35,841 | -25,736 | 40,610 |
| 2073                                                                                                                                                                                                                                                                                                | 700                                                                            | 304                                            | 918                                       | 68,425                                 | 4,214                                                                                          | 36,329 | -27,303 | 41,122 |
| 2074                                                                                                                                                                                                                                                                                                | 711                                                                            | 308                                            | 933                                       | 70,567                                 | 4,340                                                                                          | 36,820 | -28,935 | 41,632 |
| 2075                                                                                                                                                                                                                                                                                                | 721                                                                            | 312                                            | 947                                       | 72,772                                 | 4,470                                                                                          | 37,312 | -30,634 | 42,138 |
| 2076                                                                                                                                                                                                                                                                                                | 732                                                                            | 316                                            | 961                                       | 75,044                                 | 4,603                                                                                          | 37,808 | -32,402 | 42,642 |
| 2077                                                                                                                                                                                                                                                                                                | 742                                                                            | 320                                            | 975                                       | 77,386                                 | 4,741                                                                                          | 38,306 | -34,242 | 43,144 |
| 2078                                                                                                                                                                                                                                                                                                | 753                                                                            | 324                                            | 989                                       | 79,798                                 | 4,883                                                                                          | 38,808 | -36,156 | 43,643 |
| 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