Table 2a—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 TF 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 Proposal)
(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
1,361
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 Actuary
Social Security Administration
July 15, 2004

Return to memorandum List of memos