| CalendarYear                                                                                                                                                                                                                                                                                                                                                                                                                      | TotalOASDITrust FundCash Reserve 1atEnd of Year(1)                         | Social Security Transition Bonds Invested in the Trust Funds | Net OASDI Trust Fund Assets atEnd of Year:Net ofBorrowingThroughSocial SecurityTransition Bonds(5) | IAAssets 3atEnd of Year(6) | Theoretical Social Security 4with Borrowing Authority;Net OASDI Trust Fund Assets atEnd of Year |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|----------------------------------------------------------------------------|--------------------------------------------------------------|----------------------------------------------------------------------------------------------------|----------------------------|-------------------------------------------------------------------------------------------------|
||
||
| 2003                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,543                                                                      |                                                         |                                                                                               | 0                          | 1,543                                                                                           |   | 1,543 | 1,543 |
| 2004                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,683                                                                      | 0.0                                                          | 0.0                                                                                                | 0                          | 1,683                                                                                           | 0 | 1,683 | 1,683 |
| 2005                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,700                                                                      | 2.2                                                          | 70.1                                                                                               | 72                         | 1,628                                                                                           | 207 | 1,833 | 1,833 |
| 2006                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,710                                                                      | 6.8                                                          | 77.7                                                                                               | 155                        | 1,556                                                                                           | 442 | 1,990 | 1,990 |
| 2007                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,719                                                                      | 12.0                                                         | 82.5                                                                                               | 245                        | 1,474                                                                                           | 700 | 2,154 | 2,154 |
| 2008                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,723                                                                      | 17.7                                                         | 87.4                                                                                               | 343                        | 1,381                                                                                           | 980 | 2,323 | 2,323 |
| 2009                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,721                                                                      | 23.7                                                         | 92.3                                                                                               | 449                        | 1,272                                                                                           | 1,282 | 2,493 | 2,493 |
| 2010                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,710                                                                      | 30.2                                                         | 97.2                                                                                               | 563                        | 1,146                                                                                           | 1,609 | 2,664 | 2,664 |
| 2011                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,690                                                                      | 37.1                                                         | 101.9                                                                                              | 686                        | 1,005                                                                                           | 1,959 | 2,835 | 2,835 |
| 2012                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,661                                                                      | 44.5                                                         | 105.7                                                                                              | 816                        | 845                                                                                             | 2,331 | 3,001 | 3,001 |
| 2013                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,620                                                                      | 52.3                                                         | 109.5                                                                                              | 954                        | 666                                                                                             | 2,725 | 3,161 | 3,161 |
| 2014                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,565                                                                      | 60.5                                                         | 113.2                                                                                              | 1,100                      | 465                                                                                             | 3,142 | 3,312 | 3,312 |
| 2015                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,495                                                                      | 69.1                                                         | 116.7                                                                                              | 1,254                      | 241                                                                                             | 3,582 | 3,452 | 3,452 |
| 2016                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,408                                                                      | 78.2                                                         | 119.9                                                                                              | 1,415                      | -7                                                                                              | 4,043 | 3,579 | 3,579 |
| 2017                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,303                                                                      | 87.7                                                         | 123.0                                                                                              | 1,585                      | -281                                                                                            | 4,528 | 3,691 | 3,691 |
| 2018                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,180                                                                      | 97.8                                                         | 125.9                                                                                              | 1,762                      | -583                                                                                            | 5,035 | 3,786 | 3,786 |
| 2019                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,037                                                                      | 108.4                                                        | 128.7                                                                                              | 1,948                      | -911                                                                                            | 5,566 | 3,863 | 3,863 |
| 2020                                                                                                                                                                                                                                                                                                                                                                                                                              | 873                                                                        | 119.5                                                        | 131.4                                                                                              | 2,142                      | -1,269                                                                                          | 6,120 | 3,921 | 3,921 |
| 2021                                                                                                                                                                                                                                                                                                                                                                                                                              | 876                                                                        | 131.1                                                        | 133.9                                                                                              | 2,345                      | -1,469                                                                                          | 6,699 | 3,956 | 4,146 |
| 2022                                                                                                                                                                                                                                                                                                                                                                                                                              | 898                                                                        | 143.2                                                        | 136.3                                                                                              | 2,556                      | -1,658                                                                                          | 7,303 | 3,971 | 4,389 |
| 2023                                                                                                                                                                                                                                                                                                                                                                                                                              | 924                                                                        | 155.7                                                        | 138.5                                                                                              | 2,776                      | -1,852                                                                                          | 7,930 | 3,964 | 4,635 |
| 2024                                                                                                                                                                                                                                                                                                                                                                                                                              | 948                                                                        | 168.8                                                        | 140.5                                                                                              | 3,004                      | -2,056                                                                                          | 8,583 | 3,936 | 4,877 |
| 2025                                                                                                                                                                                                                                                                                                                                                                                                                              | 970                                                                        | 182.4                                                        | 142.2                                                                                              | 3,241                      | -2,271                                                                                          | 9,261 | 3,885 | 5,114 |
| 2026                                                                                                                                                                                                                                                                                                                                                                                                                              | 987                                                                        | 196.5                                                        | 143.8                                                                                              | 3,487                      | -2,500                                                                                          | 9,963 | 3,813 | 5,342 |
| 2027                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,006                                                                      | 211.1                                                        | 145.1                                                                                              | 3,742                      | -2,736                                                                                          | 10,691 | 3,718 | 5,568 |
| 2028                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,021                                                                      | 226.2                                                        | 146.2                                                                                              | 4,005                      | -2,984                                                                                          | 11,443 | 3,601 | 5,783 |
| 2029                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,035                                                                      | 241.9                                                        | 147.0                                                                                              | 4,277                      | -3,242                                                                                          | 12,221 | 3,461 | 5,991 |
| 2030                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,044                                                                      | 258.0                                                        | 147.5                                                                                              | 4,558                      | -3,515                                                                                          | 13,024 | 3,300 | 6,185 |
| 2031                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,048                                                                      | 274.6                                                        | 147.7                                                                                              | 4,848                      | -3,800                                                                                          | 13,851 | 3,119 | 6,365 |
| 2032                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,058                                                                      | 291.8                                                        | 147.5                                                                                              | 5,146                      | -4,088                                                                                          | 14,702 | 2,917 | 6,540 |
| 2033                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,061                                                                      | 309.4                                                        | 147.0                                                                                              | 5,452                      | -4,392                                                                                          | 15,578 | 2,696 | 6,697 |
| 2034                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,059                                                                      | 327.5                                                        | 146.0                                                                                              | 5,767                      | -4,709                                                                                          | 16,478 | 2,457 | 6,835 |
| 2035                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,059                                                                      | 346.1                                                        | 144.7                                                                                              | 6,090                      | -5,031                                                                                          | 17,400 | 2,200 | 6,962 |
| 2036                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,056                                                                      | 365.2                                                        | 142.8                                                                                              | 6,421                      | -5,365                                                                                          | 18,345 | 1,925 | 7,071 |
| 2037                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,051                                                                      | 384.7                                                        | 140.5                                                                                              | 6,759                      | -5,708                                                                                          | 19,311 | 1,634 | 7,163 |
| 2038                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,045                                                                      | 404.7                                                        | 137.7                                                                                              | 7,104                      | -6,059                                                                                          | 20,298 | 1,326 | 7,237 |
| 2039                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,032                                                                      | 425.0                                                        | 134.3                                                                                              | 7,457                      | -6,425                                                                                          | 21,305 | 1,001 | 7,285 |
| 2040                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,019                                                                      | 445.8                                                        | 130.3                                                                                              | 7,816                      | -6,796                                                                                          | 22,330 | 661 | 7,314 |
| 2041                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,008                                                                      | 466.9                                                        | 125.6                                                                                              | 8,180                      | -7,173                                                                                          | 23,373 | 303 | 7,322 |
| 2042                                                                                                                                                                                                                                                                                                                                                                                                                              | 997                                                                        | 488.3                                                        | 120.3                                                                                              | 8,551                      | -7,553                                                                                          | 24,431 | -73 | 7,310 |
| 2043                                                                                                                                                                                                                                                                                                                                                                                                                              | 980                                                                        | 510.1                                                        | 114.2                                                                                              | 8,926                      | -7,946                                                                                          | 25,503 | -467 | 7,266 |
| 2044                                                                                                                                                                                                                                                                                                                                                                                                                              | 973                                                                        | 532.1                                                        | 107.3                                                                                              | 9,305                      | -8,333                                                                                          | 26,587 | -881 | 7,205 |
| 2045                                                                                                                                                                                                                                                                                                                                                                                                                              | 956                                                                        | 554.3                                                        | 99.7                                                                                               | 9,688                      | -8,732                                                                                          | 27,681 | -1,316 | 7,110 |
| 2046                                                                                                                                                                                                                                                                                                                                                                                                                              | 945                                                                        | 576.8                                                        | 91.8                                                                                               | 10,075                     | -9,130                                                                                          | 28,785 | -1,774 | 6,994 |
| 2047                                                                                                                                                                                                                                                                                                                                                                                                                              | 931                                                                        | 599.4                                                        | 83.0                                                                                               | 10,464                     | -9,532                                                                                          | 29,896 | -2,255 | 6,849 |
| 2048                                                                                                                                                                                                                                                                                                                                                                                                                              | 914                                                                        | 622.1                                                        | 73.3                                                                                               | 10,854                     | -9,940                                                                                          | 31,012 | -2,761 | 6,671 |
| 2049                                                                                                                                                                                                                                                                                                                                                                                                                              | 895                                                                        | 644.9                                                        | 61.1                                                                                               | 11,244                     | -10,349                                                                                         | 32,126 | -3,292 | 6,460 |
| 2050                                                                                                                                                                                                                                                                                                                                                                                                                              | 881                                                                        | 667.5                                                        | 48.3                                                                                               | 11,633                     | -10,751                                                                                         | 33,236 | -3,851 | 6,221 |
| 2051                                                                                                                                                                                                                                                                                                                                                                                                                              | 871                                                                        | 690.1                                                        | 35.7                                                                                               | 12,020                     | -11,149                                                                                         | 34,342 | -4,440 | 5,954 |
| 2052                                                                                                                                                                                                                                                                                                                                                                                                                              | 871                                                                        | 712.7                                                        | 22.6                                                                                               | 12,405                     | -11,534                                                                                         | 35,442 | -5,059 | 5,667 |
| 2053                                                                                                                                                                                                                                                                                                                                                                                                                              | 867                                                                        | 735.2                                                        | 12.7                                                                                               | 12,791                     | -11,924                                                                                         | 36,546 | -5,710 | 5,347 |
| 2054                                                                                                                                                                                                                                                                                                                                                                                                                              | 862                                                                        | 757.7                                                        | 2.6                                                                                                | 13,179                     | -12,317                                                                                         | 37,654 | -6,394 | 4,999 |
| 2055                                                                                                                                                                                                                                                                                                                                                                                                                              | 860                                                                        | 780.4                                                        | -7.5                                                                                               | 13,568                     | -12,708                                                                                         | 38,766 | -7,113 | 4,622 |
| 2056                                                                                                                                                                                                                                                                                                                                                                                                                              | 865                                                                        | 803.1                                                        | -17.7                                                                                              | 13,958                     | -13,093                                                                                         | 39,881 | -7,867 | 4,221 |
| 2057                                                                                                                                                                                                                                                                                                                                                                                                                              | 877                                                                        | 825.9                                                        | -27.8                                                                                              | 14,350                     | -13,473                                                                                         | 41,000 | -8,657 | 3,793 |
| 2058                                                                                                                                                                                                                                                                                                                                                                                                                              | 896                                                                        | 848.8                                                        | -37.9                                                                                              | 14,743                     | -13,847                                                                                         | 42,122 | -9,485 | 3,339 |
| 2059                                                                                                                                                                                                                                                                                                                                                                                                                              | 921                                                                        | 871.8                                                        | -47.9                                                                                              | 15,137                     | -14,216                                                                                         | 43,250 | -10,350 | 2,858 |
| 2060                                                                                                                                                                                                                                                                                                                                                                                                                              | 952                                                                        | 894.8                                                        | -57.7                                                                                              | 15,534                     | -14,582                                                                                         | 44,381 | -11,255 | 2,350 |
| 2061                                                                                                                                                                                                                                                                                                                                                                                                                              | 983                                                                        | 917.8                                                        | -71.9                                                                                              | 15,927                     | -14,944                                                                                         | 45,519 | -12,199 | 1,814 |
| 2062                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,018                                                                      | 940.8                                                        | -81.4                                                                                              | 16,323                     | -15,305                                                                                         | 46,663 | -13,185 | 1,248 |
| 2063                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,050                                                                      | 963.8                                                        | -95.4                                                                                              | 16,716                     | -15,666                                                                                         | 47,814 | -14,215 | 651 |
| 2064                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,083                                                                      | 986.8                                                        | -104.5                                                                                             | 17,111                     | -16,028                                                                                         | 48,973 | -15,289 | 23 |
| 2065                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,118                                                                      | 1,009.8                                                      | -118.1                                                                                             | 17,504                     | -16,387                                                                                         | 50,142 | -16,411 | -640 |
| 2066                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,154                                                                      | 1,032.7                                                      | -131.5                                                                                             | 17,896                     | -16,742                                                                                         | 51,322 | -17,581 | -1,337 |
| 2067                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,195                                                                      | 1,055.6                                                      | -139.6                                                                                             | 18,291                     | -17,096                                                                                         | 52,514 | -18,802 | -2,070 |
| 2068                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,235                                                                      | 1,078.6                                                      | -152.4                                                                                             | 18,684                     | -17,449                                                                                         | 53,721 | -20,076 | -2,842 |
| 2069                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,278                                                                      | 1,101.7                                                      | -159.6                                                                                             | 19,082                     | -17,804                                                                                         | 54,944 | -21,404 | -3,653 |
| 2070                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,323                                                                      | 1,125.1                                                      | -166.3                                                                                             | 19,485                     | -18,162                                                                                         | 56,185 | -22,789 | -4,505 |
| 2071                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,369                                                                      | 1,148.7                                                      | -172.5                                                                                             | 19,894                     | -18,524                                                                                         | 57,446 | -24,232 | -5,400 |
| 2072                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,416                                                                      | 1,172.8                                                      | -178.1                                                                                             | 20,309                     | -18,893                                                                                         | 58,730 | -25,736 | -6,339 |
| 2073                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,463                                                                      | 1,197.2                                                      | -183.2                                                                                             | 20,731                     | -19,268                                                                                         | 60,038 | -27,303 | -7,324 |
| 2074                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,509                                                                      | 1,222.1                                                      | -187.8                                                                                             | 21,162                     | -19,653                                                                                         | 61,374 | -28,935 | -8,357 |
| 2075                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,559                                                                      | 1,247.6                                                      | -185.7                                                                                             | 21,607                     | -20,048                                                                                         | 62,739 | -30,634 | -9,439 |
| 2076                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,608                                                                      | 1,273.9                                                      | -189.1                                                                                             | 22,063                     | -20,455                                                                                         | 64,136 | -32,402 | -10,571 |
| 2077                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,660                                                                      | 1,301.0                                                      | -185.6                                                                                             | 22,536                     | -20,875                                                                                         | 65,568 | -34,242 | -11,756 |
| 2078                                                                                                                                                                                                                                                                                                                                                                                                                              | 1,717                                                                      | 1,329.2                                                      | -181.4                                                                                             | 23,027                     | -21,310                                                                                         | 67,037 | -36,156 | -12,995 |
| 1 Including cumulative amount invested by IAs in the form of Social Security Transition Bonds.2 Excluding reinvestment of interest on Social Security Transition Bonds.3 Including annuity assets, assuming all annuitize fully in the 65/35 option..4 Theoretical Social Security is the current Social Security program with the assumption that the law is modified to permit forrowing from the General Fund of the Treasury. |
|                                                                                                                                                                                                                                                                                                                                                                                                                              | Office of the Chief ActuarySocial Security AdministrationSeptember 9, 2003 |

Return to memorandumReturn to list of memos