| 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                                                               | 2                                              | 0                                         | 14                                     | 1,590                                                                                  | 257 | 1,833 | 1,847 |
| 2006                                                                                                                                                                                                                                                                                                | 36                                                               | 5                                              | 0                                         | 57                                     | 1,502                                                                                  | 543 | 1,990 | 2,046 |
| 2007                                                                                                                                                                                                                                                                                                | 61                                                               | 8                                              | 0                                         | 129                                    | 1,430                                                                                  | 850 | 2,154 | 2,283 |
| 2008                                                                                                                                                                                                                                                                                                | 87                                                               | 11                                             | 0                                         | 234                                    | 1,374                                                                                  | 1,177 | 2,323 | 2,557 |
| 2009                                                                                                                                                                                                                                                                                                | 113                                                              | 14                                             | 0                                         | 373                                    | 1,333                                                                                  | 1,524 | 2,493 | 2,866 |
| 2010                                                                                                                                                                                                                                                                                                | 141                                                              | 18                                             | 0                                         | 547                                    | 1,307                                                                                  | 1,891 | 2,664 | 3,212 |
| 2011                                                                                                                                                                                                                                                                                                | 169                                                              | 21                                             | 0                                         | 760                                    | 1,298                                                                                  | 2,277 | 2,835 | 3,595 |
| 2012                                                                                                                                                                                                                                                                                                | 198                                                              | 25                                             | 0                                         | 1,012                                  | 1,304                                                                                  | 2,679 | 3,001 | 4,013 |
| 2013                                                                                                                                                                                                                                                                                                | 227                                                              | 28                                             | 0                                         | 1,306                                  | 1,325                                                                                  | 3,097 | 3,161 | 4,466 |
| 2014                                                                                                                                                                                                                                                                                                | 257                                                              | 32                                             | 0                                         | 1,643                                  | 1,361                                                                                  | 3,530 | 3,312 | 4,954 |
| 2015                                                                                                                                                                                                                                                                                                | 287                                                              | 36                                             | 0                                         | 2,025                                  | 1,414                                                                                  | 3,978 | 3,452 | 5,477 |
| 2016                                                                                                                                                                                                                                                                                                | 318                                                              | 40                                             | 0                                         | 2,455                                  | 1,483                                                                                  | 4,439 | 3,579 | 6,034 |
| 2017                                                                                                                                                                                                                                                                                                | 323                                                              | 44                                             | 0                                         | 2,907                                  | 1,544                                                                                  | 4,912 | 3,691 | 6,597 |
| 2018                                                                                                                                                                                                                                                                                                | 329                                                              | 48                                             | 0                                         | 3,382                                  | 1,596                                                                                  | 5,399 | 3,786 | 7,167 |
| 2019                                                                                                                                                                                                                                                                                                | 334                                                              | 52                                             | 0                                         | 3,881                                  | 1,640                                                                                  | 5,898 | 3,863 | 7,744 |
| 2020                                                                                                                                                                                                                                                                                                | 339                                                              | 57                                             | 0                                         | 4,406                                  | 1,675                                                                                  | 6,409 | 3,921 | 8,326 |
| 2021                                                                                                                                                                                                                                                                                                | 345                                                              | 61                                             | 0                                         | 4,957                                  | 1,703                                                                                  | 6,931 | 3,956 | 8,913 |
| 2022                                                                                                                                                                                                                                                                                                | 350                                                              | 66                                             | 0                                         | 5,534                                  | 1,722                                                                                  | 7,465 | 3,971 | 9,505 |
| 2023                                                                                                                                                                                                                                                                                                | 356                                                              | 71                                             | 0                                         | 6,140                                  | 1,737                                                                                  | 8,010 | 3,964 | 10,104 |
| 2024                                                                                                                                                                                                                                                                                                | 361                                                              | 76                                             | 0                                         | 6,774                                  | 1,748                                                                                  | 8,565 | 3,936 | 10,710 |
| 2025                                                                                                                                                                                                                                                                                                | 367                                                              | 81                                             | 0                                         | 7,439                                  | 1,756                                                                                  | 9,130 | 3,885 | 11,324 |
| 2026                                                                                                                                                                                                                                                                                                | 373                                                              | 86                                             | 0                                         | 8,134                                  | 1,763                                                                                  | 9,704 | 3,813 | 11,947 |
| 2027                                                                                                                                                                                                                                                                                                | 379                                                              | 91                                             | 0                                         | 8,861                                  | 1,771                                                                                  | 10,287 | 3,718 | 12,579 |
| 2028                                                                                                                                                                                                                                                                                                | 385                                                              | 96                                             | 0                                         | 9,622                                  | 1,782                                                                                  | 10,879 | 3,601 | 13,223 |
| 2029                                                                                                                                                                                                                                                                                                | 391                                                              | 101                                            | 0                                         | 10,417                                 | 1,797                                                                                  | 11,478 | 3,461 | 13,878 |
| 2030                                                                                                                                                                                                                                                                                                | 397                                                              | 106                                            | 0                                         | 11,248                                 | 1,821                                                                                  | 12,085 | 3,300 | 14,548 |
| 2031                                                                                                                                                                                                                                                                                                | 404                                                              | 111                                            | 0                                         | 12,116                                 | 1,854                                                                                  | 12,698 | 3,119 | 15,234 |
| 2032                                                                                                                                                                                                                                                                                                | 410                                                              | 117                                            | 0                                         | 13,022                                 | 1,900                                                                                  | 13,317 | 2,917 | 15,939 |
| 2033                                                                                                                                                                                                                                                                                                | 417                                                              | 122                                            | 3                                         | 13,964                                 | 1,957                                                                                  | 13,942 | 2,696 | 16,660 |
| 2034                                                                                                                                                                                                                                                                                                | 424                                                              | 127                                            | 18                                        | 14,931                                 | 2,015                                                                                  | 14,572 | 2,457 | 17,388 |
| 2035                                                                                                                                                                                                                                                                                                | 430                                                              | 133                                            | 35                                        | 15,922                                 | 2,075                                                                                  | 15,205 | 2,200 | 18,122 |
| 2036                                                                                                                                                                                                                                                                                                | 437                                                              | 138                                            | 53                                        | 16,938                                 | 2,137                                                                                  | 15,842 | 1,925 | 18,863 |
| 2037                                                                                                                                                                                                                                                                                                | 444                                                              | 143                                            | 73                                        | 17,976                                 | 2,201                                                                                  | 16,481 | 1,634 | 19,610 |
| 2038                                                                                                                                                                                                                                                                                                | 452                                                              | 149                                            | 94                                        | 19,037                                 | 2,267                                                                                  | 17,122 | 1,326 | 20,363 |
| 2039                                                                                                                                                                                                                                                                                                | 459                                                              | 154                                            | 117                                       | 20,120                                 | 2,335                                                                                  | 17,764 | 1,001 | 21,121 |
| 2040                                                                                                                                                                                                                                                                                                | 466                                                              | 159                                            | 141                                       | 21,222                                 | 2,404                                                                                  | 18,405 | 661 | 21,883 |
| 2041                                                                                                                                                                                                                                                                                                | 473                                                              | 165                                            | 165                                       | 22,346                                 | 2,476                                                                                  | 19,045 | 303 | 22,648 |
| 2042                                                                                                                                                                                                                                                                                                | 481                                                              | 170                                            | 191                                       | 23,489                                 | 2,550                                                                                  | 19,683 | -73 | 23,416 |
| 2043                                                                                                                                                                                                                                                                                                | 488                                                              | 175                                            | 218                                       | 24,652                                 | 2,626                                                                                  | 20,318 | -467 | 24,185 |
| 2044                                                                                                                                                                                                                                                                                                | 496                                                              | 180                                            | 246                                       | 25,835                                 | 2,704                                                                                  | 20,948 | -881 | 24,953 |
| 2045                                                                                                                                                                                                                                                                                                | 503                                                              | 185                                            | 275                                       | 27,036                                 | 2,785                                                                                  | 21,573 | -1,316 | 25,720 |
| 2046                                                                                                                                                                                                                                                                                                | 511                                                              | 190                                            | 304                                       | 28,256                                 | 2,868                                                                                  | 22,192 | -1,774 | 26,482 |
| 2047                                                                                                                                                                                                                                                                                                | 519                                                              | 195                                            | 335                                       | 29,495                                 | 2,953                                                                                  | 22,805 | -2,255 | 27,240 |
| 2048                                                                                                                                                                                                                                                                                                | 527                                                              | 200                                            | 365                                       | 30,753                                 | 3,041                                                                                  | 23,409 | -2,761 | 27,992 |
| 2049                                                                                                                                                                                                                                                                                                | 535                                                              | 205                                            | 395                                       | 32,030                                 | 3,132                                                                                  | 24,002 | -3,292 | 28,738 |
| 2050                                                                                                                                                                                                                                                                                                | 543                                                              | 210                                            | 425                                       | 33,329                                 | 3,225                                                                                  | 24,582 | -3,851 | 29,477 |
| 2051                                                                                                                                                                                                                                                                                                | 551                                                              | 214                                            | 455                                       | 34,648                                 | 3,322                                                                                  | 25,151 | -4,440 | 30,208 |
| 2052                                                                                                                                                                                                                                                                                                | 559                                                              | 218                                            | 484                                       | 35,990                                 | 3,421                                                                                  | 25,709 | -5,059 | 30,931 |
| 2053                                                                                                                                                                                                                                                                                                | 567                                                              | 223                                            | 514                                       | 37,354                                 | 3,524                                                                                  | 26,259 | -5,710 | 31,644 |
| 2054                                                                                                                                                                                                                                                                                                | 576                                                              | 227                                            | 543                                       | 38,741                                 | 3,630                                                                                  | 26,804 | -6,394 | 32,347 |
| 2055                                                                                                                                                                                                                                                                                                | 584                                                              | 231                                            | 573                                       | 40,154                                 | 3,738                                                                                  | 27,341 | -7,113 | 33,041 |
| 2056                                                                                                                                                                                                                                                                                                | 593                                                              | 236                                            | 602                                       | 41,593                                 | 3,850                                                                                  | 27,873 | -7,867 | 33,726 |
| 2057                                                                                                                                                                                                                                                                                                | 602                                                              | 240                                            | 630                                       | 43,059                                 | 3,965                                                                                  | 28,398 | -8,657 | 34,402 |
| 2058                                                                                                                                                                                                                                                                                                | 611                                                              | 244                                            | 656                                       | 44,556                                 | 4,083                                                                                  | 28,918 | -9,485 | 35,071 |
| 2059                                                                                                                                                                                                                                                                                                | 620                                                              | 248                                            | 682                                       | 46,085                                 | 4,206                                                                                  | 29,433 | -10,350 | 35,735 |
| 2060                                                                                                                                                                                                                                                                                                | 630                                                              | 252                                            | 707                                       | 47,648                                 | 4,331                                                                                  | 29,943 | -11,255 | 36,394 |
| 2061                                                                                                                                                                                                                                                                                                | 639                                                              | 256                                            | 730                                       | 49,249                                 | 4,461                                                                                  | 30,448 | -12,199 | 37,050 |
| 2062                                                                                                                                                                                                                                                                                                | 649                                                              | 260                                            | 751                                       | 50,889                                 | 4,595                                                                                  | 30,949 | -13,185 | 37,703 |
| 2063                                                                                                                                                                                                                                                                                                | 659                                                              | 264                                            | 773                                       | 52,570                                 | 4,733                                                                                  | 31,447 | -14,215 | 38,355 |
| 2064                                                                                                                                                                                                                                                                                                | 669                                                              | 268                                            | 793                                       | 54,295                                 | 4,874                                                                                  | 31,941 | -15,289 | 39,005 |
| 2065                                                                                                                                                                                                                                                                                                | 679                                                              | 272                                            | 813                                       | 56,066                                 | 5,020                                                                                  | 32,433 | -16,411 | 39,655 |
| 2066                                                                                                                                                                                                                                                                                                | 689                                                              | 276                                            | 831                                       | 57,886                                 | 5,171                                                                                  | 32,922 | -17,581 | 40,305 |
| 2067                                                                                                                                                                                                                                                                                                | 699                                                              | 280                                            | 850                                       | 59,756                                 | 5,326                                                                                  | 33,410 | -18,802 | 40,954 |
| 2068                                                                                                                                                                                                                                                                                                | 709                                                              | 284                                            | 867                                       | 61,679                                 | 5,485                                                                                  | 33,896 | -20,076 | 41,603 |
| 2069                                                                                                                                                                                                                                                                                                | 720                                                              | 288                                            | 885                                       | 63,655                                 | 5,649                                                                                  | 34,382 | -21,404 | 42,252 |
| 2070                                                                                                                                                                                                                                                                                                | 731                                                              | 292                                            | 901                                       | 65,690                                 | 5,818                                                                                  | 34,868 | -22,789 | 42,902 |
| 2071                                                                                                                                                                                                                                                                                                | 741                                                              | 296                                            | 917                                       | 67,785                                 | 5,993                                                                                  | 35,354 | -24,232 | 43,553 |
| 2072                                                                                                                                                                                                                                                                                                | 752                                                              | 300                                            | 933                                       | 69,941                                 | 6,172                                                                                  | 35,841 | -25,736 | 44,205 |
| 2073                                                                                                                                                                                                                                                                                                | 763                                                              | 304                                            | 949                                       | 72,161                                 | 6,356                                                                                  | 36,329 | -27,303 | 44,858 |
| 2074                                                                                                                                                                                                                                                                                                | 775                                                              | 308                                            | 963                                       | 74,449                                 | 6,547                                                                                  | 36,820 | -28,935 | 45,514 |
| 2075                                                                                                                                                                                                                                                                                                | 786                                                              | 312                                            | 977                                       | 76,807                                 | 6,744                                                                                  | 37,312 | -30,634 | 46,173 |
| 2076                                                                                                                                                                                                                                                                                                | 797                                                              | 316                                            | 992                                       | 79,236                                 | 6,946                                                                                  | 37,808 | -32,402 | 46,834 |
| 2077                                                                                                                                                                                                                                                                                                | 809                                                              | 320                                            | 1,007                                     | 81,739                                 | 7,154                                                                                  | 38,306 | -34,242 | 47,497 |
| 2078                                                                                                                                                                                                                                                                                                | 821                                                              | 324                                            | 1,022                                     | 84,318                                 | 7,368                                                                                  | 38,808 | -36,156 | 48,163 |
| 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