| CalendarYear                                                                                                                                                                                                                                                                                        | Proposal General Fund Transfers                                  | AccumulatedGeneral Fund Transfersat End ofYear | Total OASDITrust FundAssetsat End of Year | IndividualAccountAssets1at End of Year | Theoretical Social Security2 with Borrowing Authority; Net OASDI TF Assets End of Year |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------------------------------------------------------------|------------------------------------------------|-------------------------------------------|----------------------------------------|----------------------------------------------------------------------------------------|
||
||
||
| 2003                                                                                                                                                                                                                                                                                                | 0                                                                | 0                                              | 0                                         | 0                                      | 1,543                                                                                  | 0 | 1,543 | 1,543 |
| 2004                                                                                                                                                                                                                                                                                                | 0                                                                | 0                                              | 0                                         | 0                                      | 1,683                                                                                  | 0 | 1,683 | 1,683 |
| 2005                                                                                                                                                                                                                                                                                                | 12                                                               | 3                                              | 0                                         | 15                                     | 1,591                                                                                  | 260 | 1,833 | 1,848 |
| 2006                                                                                                                                                                                                                                                                                                | 36                                                               | 8                                              | 0                                         | 61                                     | 1,506                                                                                  | 556 | 1,990 | 2,050 |
| 2007                                                                                                                                                                                                                                                                                                | 61                                                               | 13                                             | 0                                         | 139                                    | 1,440                                                                                  | 880 | 2,154 | 2,293 |
| 2008                                                                                                                                                                                                                                                                                                | 87                                                               | 19                                             | 0                                         | 252                                    | 1,392                                                                                  | 1,233 | 2,323 | 2,575 |
| 2009                                                                                                                                                                                                                                                                                                | 113                                                              | 25                                             | 0                                         | 402                                    | 1,363                                                                                  | 1,616 | 2,493 | 2,896 |
| 2010                                                                                                                                                                                                                                                                                                | 141                                                              | 32                                             | 0                                         | 592                                    | 1,352                                                                                  | 2,029 | 2,664 | 3,257 |
| 2011                                                                                                                                                                                                                                                                                                | 169                                                              | 39                                             | 0                                         | 824                                    | 1,362                                                                                  | 2,473 | 2,835 | 3,659 |
| 2012                                                                                                                                                                                                                                                                                                | 198                                                              | 46                                             | 0                                         | 1,100                                  | 1,393                                                                                  | 2,945 | 3,001 | 4,101 |
| 2013                                                                                                                                                                                                                                                                                                | 201                                                              | 54                                             | 0                                         | 1,397                                  | 1,417                                                                                  | 3,446 | 3,161 | 4,557 |
| 2014                                                                                                                                                                                                                                                                                                | 205                                                              | 62                                             | 0                                         | 1,714                                  | 1,435                                                                                  | 3,975 | 3,312 | 5,026 |
| 2015                                                                                                                                                                                                                                                                                                | 208                                                              | 71                                             | 0                                         | 2,053                                  | 1,447                                                                                  | 4,535 | 3,452 | 5,505 |
| 2016                                                                                                                                                                                                                                                                                                | 212                                                              | 80                                             | 0                                         | 2,416                                  | 1,452                                                                                  | 5,122 | 3,579 | 5,995 |
| 2017                                                                                                                                                                                                                                                                                                | 215                                                              | 89                                             | 0                                         | 2,802                                  | 1,450                                                                                  | 5,739 | 3,691 | 6,492 |
| 2018                                                                                                                                                                                                                                                                                                | 219                                                              | 100                                            | 0                                         | 3,213                                  | 1,444                                                                                  | 6,386 | 3,786 | 6,999 |
| 2019                                                                                                                                                                                                                                                                                                | 222                                                              | 110                                            | 0                                         | 3,652                                  | 1,433                                                                                  | 7,063 | 3,863 | 7,515 |
| 2020                                                                                                                                                                                                                                                                                                | 226                                                              | 121                                            | 0                                         | 4,119                                  | 1,418                                                                                  | 7,771 | 3,921 | 8,040 |
| 2021                                                                                                                                                                                                                                                                                                | 229                                                              | 133                                            | 0                                         | 4,616                                  | 1,401                                                                                  | 8,509 | 3,956 | 8,572 |
| 2022                                                                                                                                                                                                                                                                                                | 233                                                              | 145                                            | 0                                         | 5,144                                  | 1,381                                                                                  | 9,279 | 3,971 | 9,114 |
| 2023                                                                                                                                                                                                                                                                                                | 237                                                              | 157                                            | 0                                         | 5,704                                  | 1,363                                                                                  | 10,081 | 3,964 | 9,668 |
| 2024                                                                                                                                                                                                                                                                                                | 240                                                              | 170                                            | 0                                         | 6,298                                  | 1,349                                                                                  | 10,914 | 3,936 | 10,234 |
| 2025                                                                                                                                                                                                                                                                                                | 244                                                              | 184                                            | 0                                         | 6,928                                  | 1,340                                                                                  | 11,778 | 3,885 | 10,813 |
| 2026                                                                                                                                                                                                                                                                                                | 248                                                              | 198                                            | 0                                         | 7,595                                  | 1,338                                                                                  | 12,674 | 3,813 | 11,408 |
| 2027                                                                                                                                                                                                                                                                                                | 252                                                              | 212                                            | 0                                         | 8,302                                  | 1,347                                                                                  | 13,602 | 3,718 | 12,020 |
| 2028                                                                                                                                                                                                                                                                                                | 256                                                              | 227                                            | 0                                         | 9,049                                  | 1,369                                                                                  | 14,560 | 3,601 | 12,649 |
| 2029                                                                                                                                                                                                                                                                                                | 260                                                              | 243                                            | 0                                         | 9,838                                  | 1,408                                                                                  | 15,550 | 3,461 | 13,299 |
| 2030                                                                                                                                                                                                                                                                                                | 264                                                              | 259                                            | 16                                        | 10,655                                 | 1,450                                                                                  | 16,571 | 3,300 | 13,955 |
| 2031                                                                                                                                                                                                                                                                                                | 268                                                              | 275                                            | 37                                        | 11,497                                 | 1,493                                                                                  | 17,621 | 3,119 | 14,615 |
| 2032                                                                                                                                                                                                                                                                                                | 273                                                              | 292                                            | 60                                        | 12,361                                 | 1,538                                                                                  | 18,701 | 2,917 | 15,278 |
| 2033                                                                                                                                                                                                                                                                                                | 277                                                              | 309                                            | 87                                        | 13,246                                 | 1,583                                                                                  | 19,810 | 2,696 | 15,943 |
| 2034                                                                                                                                                                                                                                                                                                | 282                                                              | 327                                            | 116                                       | 14,151                                 | 1,630                                                                                  | 20,947 | 2,457 | 16,608 |
| 2035                                                                                                                                                                                                                                                                                                | 286                                                              | 344                                            | 146                                       | 15,075                                 | 1,679                                                                                  | 22,110 | 2,200 | 17,275 |
| 2036                                                                                                                                                                                                                                                                                                | 291                                                              | 363                                            | 178                                       | 16,016                                 | 1,729                                                                                  | 23,299 | 1,925 | 17,942 |
| 2037                                                                                                                                                                                                                                                                                                | 296                                                              | 382                                            | 214                                       | 16,974                                 | 1,781                                                                                  | 24,511 | 1,634 | 18,608 |
| 2038                                                                                                                                                                                                                                                                                                | 300                                                              | 401                                            | 251                                       | 17,946                                 | 1,834                                                                                  | 25,746 | 1,326 | 19,272 |
| 2039                                                                                                                                                                                                                                                                                                | 305                                                              | 420                                            | 290                                       | 18,932                                 | 1,888                                                                                  | 27,001 | 1,001 | 19,934 |
| 2040                                                                                                                                                                                                                                                                                                | 310                                                              | 439                                            | 331                                       | 19,931                                 | 1,945                                                                                  | 28,275 | 661 | 20,591 |
| 2041                                                                                                                                                                                                                                                                                                | 315                                                              | 459                                            | 374                                       | 20,941                                 | 2,003                                                                                  | 29,564 | 303 | 21,243 |
| 2042                                                                                                                                                                                                                                                                                                | 320                                                              | 479                                            | 418                                       | 21,961                                 | 2,063                                                                                  | 30,867 | -73 | 21,888 |
| 2043                                                                                                                                                                                                                                                                                                | 325                                                              | 499                                            | 465                                       | 22,989                                 | 2,125                                                                                  | 32,180 | -467 | 22,522 |
| 2044                                                                                                                                                                                                                                                                                                | 330                                                              | 519                                            | 512                                       | 24,026                                 | 2,189                                                                                  | 33,499 | -881 | 23,145 |
| 2045                                                                                                                                                                                                                                                                                                | 335                                                              | 539                                            | 560                                       | 25,070                                 | 2,254                                                                                  | 34,823 | -1,316 | 23,754 |
| 2046                                                                                                                                                                                                                                                                                                | 340                                                              | 559                                            | 609                                       | 26,121                                 | 2,321                                                                                  | 36,148 | -1,774 | 24,347 |
| 2047                                                                                                                                                                                                                                                                                                | 345                                                              | 579                                            | 660                                       | 27,177                                 | 2,390                                                                                  | 37,473 | -2,255 | 24,922 |
| 2048                                                                                                                                                                                                                                                                                                | 350                                                              | 599                                            | 711                                       | 28,239                                 | 2,462                                                                                  | 38,791 | -2,761 | 25,478 |
| 2049                                                                                                                                                                                                                                                                                                | 356                                                              | 619                                            | 762                                       | 29,304                                 | 2,536                                                                                  | 40,091 | -3,292 | 26,012 |
| 2050                                                                                                                                                                                                                                                                                                | 361                                                              | 638                                            | 813                                       | 30,375                                 | 2,612                                                                                  | 41,371 | -3,851 | 26,523 |
| 2051                                                                                                                                                                                                                                                                                                | 366                                                              | 657                                            | 864                                       | 31,449                                 | 2,690                                                                                  | 42,631 | -4,440 | 27,009 |
| 2052                                                                                                                                                                                                                                                                                                | 372                                                              | 675                                            | 915                                       | 32,528                                 | 2,770                                                                                  | 43,866 | -5,059 | 27,469 |
| 2053                                                                                                                                                                                                                                                                                                | 377                                                              | 693                                            | 967                                       | 33,611                                 | 2,853                                                                                  | 45,089 | -5,710 | 27,901 |
| 2054                                                                                                                                                                                                                                                                                                | 383                                                              | 711                                            | 1,017                                     | 34,700                                 | 2,939                                                                                  | 46,300 | -6,394 | 28,305 |
| 2055                                                                                                                                                                                                                                                                                                | 389                                                              | 729                                            | 1,065                                     | 35,796                                 | 3,027                                                                                  | 47,498 | -7,113 | 28,683 |
| 2056                                                                                                                                                                                                                                                                                                | 395                                                              | 747                                            | 1,112                                     | 36,900                                 | 3,117                                                                                  | 48,681 | -7,867 | 29,033 |
| 2057                                                                                                                                                                                                                                                                                                | 401                                                              | 764                                            | 1,158                                     | 38,015                                 | 3,210                                                                                  | 49,849 | -8,657 | 29,357 |
| 2058                                                                                                                                                                                                                                                                                                | 407                                                              | 782                                            | 1,188                                     | 39,155                                 | 3,306                                                                                  | 51,002 | -9,485 | 29,670 |
| 2059                                                                                                                                                                                                                                                                                                | 413                                                              | 799                                            | 1,211                                     | 40,330                                 | 3,405                                                                                  | 52,138 | -10,350 | 29,979 |
| 2060                                                                                                                                                                                                                                                                                                | 419                                                              | 815                                            | 1,234                                     | 41,540                                 | 3,507                                                                                  | 53,258 | -11,255 | 30,285 |
| 2061                                                                                                                                                                                                                                                                                                | 425                                                              | 832                                            | 1,257                                     | 42,786                                 | 3,612                                                                                  | 54,361 | -12,199 | 30,587 |
| 2062                                                                                                                                                                                                                                                                                                | 432                                                              | 848                                            | 1,279                                     | 44,069                                 | 3,720                                                                                  | 55,447 | -13,185 | 30,884 |
| 2063                                                                                                                                                                                                                                                                                                | 438                                                              | 864                                            | 1,302                                     | 45,391                                 | 3,832                                                                                  | 56,517 | -14,215 | 31,177 |
| 2064                                                                                                                                                                                                                                                                                                | 445                                                              | 879                                            | 1,324                                     | 46,753                                 | 3,946                                                                                  | 57,571 | -15,289 | 31,464 |
| 2065                                                                                                                                                                                                                                                                                                | 451                                                              | 895                                            | 1,346                                     | 48,156                                 | 4,064                                                                                  | 58,609 | -16,411 | 31,745 |
| 2066                                                                                                                                                                                                                                                                                                | 458                                                              | 910                                            | 1,368                                     | 49,600                                 | 4,186                                                                                  | 59,632 | -17,581 | 32,019 |
| 2067                                                                                                                                                                                                                                                                                                | 465                                                              | 925                                            | 1,390                                     | 51,088                                 | 4,311                                                                                  | 60,641 | -18,802 | 32,286 |
| 2068                                                                                                                                                                                                                                                                                                | 472                                                              | 940                                            | 1,412                                     | 52,621                                 | 4,440                                                                                  | 61,637 | -20,076 | 32,545 |
| 2069                                                                                                                                                                                                                                                                                                | 479                                                              | 954                                            | 1,433                                     | 54,200                                 | 4,573                                                                                  | 62,620 | -21,404 | 32,796 |
| 2070                                                                                                                                                                                                                                                                                                | 486                                                              | 969                                            | 1,455                                     | 55,826                                 | 4,710                                                                                  | 63,593 | -22,789 | 33,037 |
| 2071                                                                                                                                                                                                                                                                                                | 493                                                              | 983                                            | 1,476                                     | 57,500                                 | 4,851                                                                                  | 64,557 | -24,232 | 33,268 |
| 2072                                                                                                                                                                                                                                                                                                | 500                                                              | 997                                            | 1,498                                     | 59,225                                 | 4,997                                                                                  | 65,513 | -25,736 | 33,489 |
| 2073                                                                                                                                                                                                                                                                                                | 508                                                              | 1,012                                          | 1,519                                     | 61,002                                 | 5,146                                                                                  | 66,462 | -27,303 | 33,699 |
| 2074                                                                                                                                                                                                                                                                                                | 515                                                              | 1,026                                          | 1,541                                     | 62,832                                 | 5,300                                                                                  | 67,406 | -28,935 | 33,897 |
| 2075                                                                                                                                                                                                                                                                                                | 523                                                              | 1,040                                          | 1,563                                     | 64,717                                 | 5,459                                                                                  | 68,346 | -30,634 | 34,083 |
| 2076                                                                                                                                                                                                                                                                                                | 530                                                              | 1,054                                          | 1,584                                     | 66,659                                 | 5,622                                                                                  | 69,284 | -32,402 | 34,257 |
| 2077                                                                                                                                                                                                                                                                                                | 538                                                              | 1,068                                          | 1,606                                     | 68,659                                 | 5,791                                                                                  | 70,221 | -34,242 | 34,417 |
| 2078                                                                                                                                                                                                                                                                                                | 546                                                              | 1,082                                          | 1,628                                     | 70,718                                 | 5,964                                                                                  | 71,158 | -36,156 | 34,562 |
| 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 AdministrationJuly 15, 2004 |

Return to memorandumList of memos