Table 2a—Proposal General Fund Transfers, OASDI Trust Fund Assets, Individual Account Assets, and Theoretical OASDI Assets
Calendar
Year
Net Purchase or
Sale (negative)
of Equities1
(1)
Trust Fund
Assets at
End of Year
Equities
(3)
Trust Fund
Assets at
End of Year
Treasury Bonds
(4)
Total OASDI
Trust Fund
Assets at
End of Year
(5)
GDP
(7)
Theoretical Social
Security2 with
Borrowing Authority;
Net OASDI Trust Fund
Assets End of Year
(9)
Billions of Constant 2004 Dollars
2004
0
0
1,684
1,684
11,544
1,684
2005
0
0
1,840
1,840
11,911
1,840
2006
20
20
1,980
2,000
12,246
1,998
2007
23
43
2,120
2,164
12,562
2,156
2008
25
70
2,261
2,331
12,870
2,315
2009
28
100
2,401
2,501
13,171
2,473
2010
32
135
2,564
2,699
13,466
2,631
2011
35
174
2,732
2,906
13,752
2,790
2012
38
218
2,897
3,115
14,024
2,944
2013
41
266
3,058
3,324
14,285
3,091
2014
44
318
3,214
3,532
14,547
3,230
2015
46
374
3,365
3,738
14,804
3,360
2016
48
434
3,508
3,941
15,061
3,478
2017
50
497
3,643
4,139
15,322
3,584
2018
52
563
3,769
4,332
15,586
3,675
2019
52
632
3,883
4,515
15,842
3,750
2020
52
703
3,985
4,688
16,100
3,805
2021
52
776
4,074
4,850
16,354
3,841
2022
51
850
4,150
5,000
16,610
3,857
2023
62
938
4,271
5,209
16,861
3,851
2024
62
1,028
4,381
5,408
17,117
3,823
2025
61
1,120
4,479
5,598
17,372
3,773
2026
2
1,156
4,623
5,778
17,634
3,700
2027
0
1,190
4,760
5,950
17,903
3,604
2028
-3
1,223
4,890
6,113
18,174
3,486
2029
-5
1,254
5,015
6,269
18,451
3,346
2030
-8
1,284
5,134
6,418
18,733
3,184
2031
-10
1,312
5,249
6,561
19,022
3,000
2032
-12
1,340
5,358
6,698
19,319
2,796
2033
-14
1,366
5,465
6,831
19,622
2,570
2034
-15
1,392
5,570
6,962
19,929
2,325
2035
-16
1,418
5,673
7,091
20,243
2,062
2036
-17
1,444
5,776
7,219
20,564
1,780
2037
-17
1,470
5,879
7,349
20,892
1,481
2038
-18
1,496
5,985
7,481
21,226
1,165
2039
-18
1,523
6,093
7,617
21,562
833
2040
-18
1,551
6,204
7,755
21,904
485
2041
-18
1,579
6,316
7,895
22,252
120
2042
-19
1,608
6,431
8,039
22,605
-262
2043
-19
1,637
6,548
8,186
22,961
-662
2044
-19
1,667
6,667
8,334
23,322
-1,080
2045
-20
1,696
6,786
8,482
23,687
-1,516
2046
-21
1,726
6,905
8,631
24,055
-1,972
2047
-22
1,756
7,023
8,779
24,426
-2,449
2048
-23
1,785
7,142
8,927
24,799
-2,946
2049
-24
1,815
7,259
9,074
25,174
-3,465
2050
-25
1,844
7,376
9,219
25,552
-4,008
2051
-27
1,872
7,489
9,361
25,936
-4,577
2052
-29
1,900
7,599
9,499
26,324
-5,172
2053
-30
1,927
7,706
9,633
26,721
-5,795
2054
-32
1,952
7,809
9,761
27,123
-6,447
2055
-34
1,977
7,907
9,884
27,528
-7,130
2056
-36
2,000
8,000
10,000
27,939
-7,845
2057
-38
2,022
8,087
10,108
28,354
-8,594
2058
-40
2,042
8,168
10,210
28,775
-9,378
2059
-42
2,061
8,244
10,305
29,204
-10,196
2060
-44
2,078
8,314
10,392
29,639
-11,052
2061
-47
2,094
8,377
10,471
30,078
-11,946
2062
-49
2,108
8,433
10,541
30,526
-12,880
2063
-51
2,120
8,481
10,601
30,978
-13,857
2064
-54
2,130
8,521
10,651
31,438
-14,876
2065
-56
2,138
8,553
10,691
31,906
-15,940
2066
-58
2,144
8,577
10,721
32,379
-17,050
2067
-60
2,148
8,593
10,741
32,861
-18,208
2068
-63
2,150
8,600
10,750
33,359
-19,414
2069
-65
2,149
8,598
10,747
33,859
-20,670
2070
-67
2,147
8,588
10,734
34,366
-21,978
2071
-69
2,142
8,568
10,710
34,882
-23,340
2072
-71
2,135
8,540
10,675
35,404
-24,756
2073
-74
2,125
8,501
10,627
35,931
-26,230
2074
-76
2,113
8,453
10,566
36,464
-27,762
2075
-78
2,098
8,394
10,492
37,006
-29,356
2076
-80
2,081
8,324
10,404
37,555
-31,014
2077
-83
2,061
8,242
10,303
38,112
-32,736
2078
-85
2,037
8,149
10,186
38,677
-34,527
2079
-88
2,011
8,043
10,053
39,245
-36,387

1Dividends are assumed to be automatically reinvested, not counted as purchase.

2Theoretical 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.

Based on Intermediate Assumptions of the 2004 Trustees Report

Office of the Chief Actuary
Social Security Administration
April 13, 2005

Return to memorandum List of memos