Table 1a -- Proposal General Fund Transfers, OASDI Trust Fund Assets, 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
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
1,418
3,446
3,161
4,557
2014
205
62
0
1,714
1,437
3,975
3,312
5,026
2015
208
71
0
2,053
1,449
4,535
3,452
5,505
2016
212
80
0
2,416
1,455
5,122
3,579
5,995
2017
215
89
0
2,802
1,455
5,739
3,691
6,492
2018
219
100
0
3,213
1,451
6,386
3,786
6,999
2019
222
110
0
3,652
1,443
7,063
3,863
7,515
2020
226
121
0
4,119
1,432
7,771
3,921
8,040
2021
229
133
0
4,616
1,418
8,509
3,956
8,572
2022
233
145
0
5,144
1,403
9,279
3,971
9,114
2023
237
157
0
5,704
1,390
10,081
3,964
9,668
2024
240
170
0
6,298
1,382
10,914
3,936
10,234
2025
244
184
0
6,928
1,380
11,778
3,885
10,813
2026
248
198
0
7,595
1,387
12,674
3,813
11,408
2027
252
212
0
8,302
1,405
13,602
3,718
12,020
2028
256
227
0
9,049
1,438
14,560
3,601
12,649
2029
260
243
7
9,830
1,481
15,550
3,461
13,291
2030
264
259
27
10,636
1,525
16,571
3,300
13,936
2031
268
275
49
11,465
1,571
17,621
3,119
14,583
2032
273
292
74
12,314
1,618
18,701
2,917
15,231
2033
277
309
101
13,183
1,666
19,810
2,696
15,879
2034
282
327
131
14,070
1,716
20,947
2,457
16,527
2035
286
344
164
14,973
1,767
22,110
2,200
17,173
2036
291
363
198
15,892
1,820
23,299
1,925
17,817
2037
296
382
235
16,824
1,875
24,511
1,634
18,458
2038
300
401
274
17,769
1,931
25,746
1,326
19,095
2039
305
420
315
18,725
1,989
27,001
1,001
19,726
2040
310
439
358
19,690
2,049
28,275
661
20,350
2041
315
459
402
20,663
2,110
29,564
303
20,966
2042
320
479
449
21,643
2,173
30,867
-73
21,570
2043
325
499
497
22,629
2,238
32,180
-467
22,162
2044
330
519
547
23,619
2,305
33,499
-881
22,738
2045
335
539
597
24,613
2,374
34,823
-1,316
23,296
2046
340
559
649
25,609
2,445
36,148
-1,774
23,835
2047
345
579
701
26,607
2,517
37,473
-2,255
24,352
2048
350
599
755
27,605
2,593
38,791
-2,761
24,845
2049
356
619
808
28,604
2,670
40,091
-3,292
25,312
2050
361
638
862
29,603
2,750
41,371
-3,851
25,751
2051
366
657
916
30,601
2,832
42,631
-4,440
26,161
2052
372
675
970
31,598
2,916
43,866
-5,059
26,539
2053
377
693
1,023
32,595
3,003
45,089
-5,710
26,885
2054
383
711
1,074
33,594
3,094
46,300
-6,394
27,199
2055
389
729
1,118
34,601
3,186
47,498
-7,113
27,488
2056
395
747
1,142
35,639
3,282
48,681
-7,867
27,772
2057
401
764
1,165
36,709
3,380
49,849
-8,657
28,051
2058
407
782
1,188
37,810
3,481
51,002
-9,485
28,325
2059
413
799
1,211
38,944
3,585
52,138
-10,350
28,594
2060
419
815
1,234
40,112
3,692
53,258
-11,255
28,858
2061
425
832
1,257
41,316
3,803
54,361
-12,199
29,117
2062
432
848
1,279
42,555
3,917
55,447
-13,185
29,370
2063
438
864
1,302
43,832
4,034
56,517
-14,215
29,617
2064
445
879
1,324
45,147
4,155
57,571
-15,289
29,858
2065
451
895
1,346
46,501
4,279
58,609
-16,411
30,090
2066
458
910
1,368
47,896
4,407
59,632
-17,581
30,315
2067
465
925
1,390
49,333
4,539
60,641
-18,802
30,531
2068
472
940
1,412
50,813
4,675
61,637
-20,076
30,738
2069
479
954
1,433
52,338
4,815
62,620
-21,404
30,934
2070
486
969
1,455
53,908
4,959
63,593
-22,789
31,119
2071
493
983
1,476
55,525
5,108
64,557
-24,232
31,293
2072
500
997
1,498
57,191
5,260
65,513
-25,736
31,455
2073
508
1,012
1,519
58,906
5,418
66,462
-27,303
31,603
2074
515
1,026
1,541
60,674
5,580
67,406
-28,935
31,739
2075
523
1,040
1,563
62,494
5,747
68,346
-30,634
31,860
2076
530
1,054
1,584
64,369
5,920
69,284
-32,402
31,966
2077
538
1,068
1,606
66,300
6,097
70,221
-34,242
32,058
2078
546
1,082
1,628
68,289
6,279
71,158
-36,156
32,133
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