Table 2a -- OASDI Trust Fund under Proposal (Cash Reserve and Assets Net of Borrowing from IAs), Individual Account Assets, and Theoretical OASDI Assets
Calendar
Year
Proposal General Fund Transfers
Accumulated
General Fund
Transfers
at End of Year
Total OASDI
Trust Fund
Assets
at End of Year
Individual
Account
Assets1
at End of Year
Theoretical Social Security2 with Borrowing Authority; Net OASDI Trust Fund Assets End of Year
Specified
for Slowed
Federal
Government
Spending
Corporate
Tax
Recap
Reverse
Transfers
for
Annual
Balance
Without
General Fund
Transfer
With General Fund Transfer
(amount for Ferrara)
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
Billions of Constant 2003 Dollars
2003
0
0
0
0
1,543
0
1,543
1,543
2004
0
0
0
0
1,683
0
1,683
1,683
2005
12
2
0
14
1,590
257
1,833
1,847
2006
36
5
0
57
1,502
543
1,990
2,046
2007
61
8
0
129
1,430
850
2,154
2,283
2008
87
11
0
234
1,374
1,177
2,323
2,557
2009
113
14
0
373
1,333
1,524
2,493
2,866
2010
141
18
0
547
1,307
1,891
2,664
3,212
2011
169
21
0
760
1,298
2,277
2,835
3,595
2012
198
25
0
1,012
1,304
2,679
3,001
4,013
2013
227
28
0
1,306
1,325
3,097
3,161
4,466
2014
257
32
0
1,643
1,362
3,530
3,312
4,954
2015
287
36
0
2,025
1,415
3,978
3,452
5,477
2016
292
40
0
2,428
1,458
4,439
3,579
6,007
2017
297
44
0
2,851
1,491
4,912
3,691
6,542
2018
302
48
0
3,297
1,514
5,399
3,786
7,083
2019
307
52
0
3,765
1,529
5,898
3,863
7,628
2020
311
57
0
4,258
1,533
6,409
3,921
8,178
2021
316
61
0
4,775
1,529
6,931
3,956
8,731
2022
321
66
0
5,317
1,515
7,465
3,971
9,288
2023
327
71
0
5,886
1,496
8,010
3,964
9,850
2024
332
76
0
6,482
1,471
8,565
3,936
10,418
2025
337
81
0
7,107
1,443
9,130
3,885
10,992
2026
342
86
0
7,760
1,412
9,704
3,813
11,573
2027
348
91
0
8,444
1,380
10,287
3,718
12,162
2028
353
96
0
9,160
1,351
10,879
3,601
12,760
2029
359
101
0
9,908
1,325
11,478
3,461
13,369
2030
364
106
0
10,690
1,305
12,085
3,300
13,990
2031
370
111
0
11,506
1,294
12,698
3,119
14,625
2032
376
117
0
12,359
1,294
13,317
2,917
15,276
2033
382
122
0
13,249
1,308
13,942
2,696
15,946
2034
389
127
0
14,178
1,338
14,572
2,457
16,635
2035
395
133
7
15,140
1,378
15,205
2,200
17,340
2036
401
138
25
16,124
1,419
15,842
1,925
18,049
2037
408
143
45
17,128
1,461
16,481
1,634
18,762
2038
414
149
66
18,154
1,505
17,122
1,326
19,480
2039
421
154
89
19,199
1,549
17,764
1,001
20,200
2040
428
159
113
20,263
1,595
18,405
661
20,924
2041
434
165
137
21,347
1,643
19,045
303
21,649
2042
441
170
164
22,447
1,692
19,683
-73
22,374
2043
448
175
191
23,566
1,743
20,318
-467
23,099
2044
455
180
219
24,702
1,795
20,948
-881
23,820
2045
462
185
247
25,855
1,848
21,573
-1,316
24,538
2046
469
190
277
27,024
1,903
22,192
-1,774
25,250
2047
476
195
308
28,210
1,960
22,805
-2,255
25,954
2048
483
200
338
29,412
2,018
23,409
-2,761
26,651
2049
491
205
368
30,631
2,078
24,002
-3,292
27,339
2050
498
210
398
31,868
2,140
24,582
-3,851
28,017
2051
505
214
428
33,124
2,205
25,151
-4,440
28,685
2052
513
218
458
34,400
2,271
25,709
-5,059
29,341
2053
520
223
488
35,695
2,338
26,259
-5,710
29,985
2054
528
227
517
37,011
2,409
26,804
-6,394
30,616
2055
536
231
546
38,349
2,481
27,341
-7,113
31,236
2056
544
236
575
39,710
2,555
27,873
-7,867
31,843
2057
552
240
603
41,097
2,632
28,398
-8,657
32,439
2058
561
244
630
42,509
2,710
28,918
-9,485
33,025
2059
569
248
656
43,951
2,790
29,433
-10,350
33,601
2060
578
252
680
45,424
2,873
29,943
-11,255
34,170
2061
587
256
703
46,932
2,959
30,448
-12,199
34,732
2062
595
260
725
48,474
3,048
30,949
-13,185
35,289
2063
604
264
746
50,054
3,139
31,447
-14,215
35,840
2064
613
268
765
51,676
3,233
31,941
-15,289
36,387
2065
623
272
785
53,339
3,329
32,433
-16,411
36,928
2066
632
276
804
55,047
3,428
32,922
-17,581
37,466
2067
641
280
821
56,802
3,531
33,410
-18,802
38,000
2068
651
284
838
58,605
3,637
33,896
-20,076
38,530
2069
661
288
856
60,458
3,745
34,382
-21,404
39,055
2070
670
292
872
62,365
3,858
34,868
-22,789
39,577
2071
680
296
888
64,327
3,973
35,354
-24,232
40,095
2072
690
300
903
66,346
4,091
35,841
-25,736
40,610
2073
700
304
918
68,425
4,214
36,329
-27,303
41,122
2074
711
308
933
70,567
4,340
36,820
-28,935
41,632
2075
721
312
947
72,772
4,470
37,312
-30,634
42,138
2076
732
316
961
75,044
4,603
37,808
-32,402
42,642
2077
742
320
975
77,386
4,741
38,306
-34,242
43,144
2078
753
324
989
79,798
4,883
38,808
-36,156
43,643
Based on Intermediate Assumptions of the 2003 Trustees Report.

1 Including annuity assets, assuming all annuitize fully.
2 Theoretical Social Security is the current Social Security program with the assumption that the law is modified to permit borrowing from the General Fund of the Treasury.
 
Office of the Actuary
Social Security Administration
Revised -- December 8, 2003

Return to memorandum List of memos