Table 1aProposal General Fund Transfers, OASDI Trust Fund Assets, Individual Account Assets, and Theoretical OASDI Assets
Calendar Year
|
Net Purchase or Sale (negative) of Equities (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 Security 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
|
22
|
43
|
2,122
|
2,165
|
12,562
|
2,156
|
2008
|
24
|
70
|
2,265
|
2,335
|
12,870
|
2,315
|
2009
|
26
|
100
|
2,407
|
2,507
|
13,171
|
2,473
|
2010
|
29
|
136
|
2,575
|
2,710
|
13,466
|
2,631
|
2011
|
31
|
175
|
2,747
|
2,923
|
13,752
|
2,790
|
2012
|
33
|
220
|
2,919
|
3,138
|
14,024
|
2,944
|
2013
|
35
|
268
|
3,088
|
3,356
|
14,285
|
3,091
|
2014
|
36
|
322
|
3,254
|
3,576
|
14,547
|
3,230
|
2015
|
37
|
380
|
3,416
|
3,795
|
14,804
|
3,360
|
2016
|
37
|
442
|
3,572
|
4,014
|
15,061
|
3,478
|
2017
|
37
|
508
|
3,723
|
4,230
|
15,322
|
3,584
|
2018
|
37
|
578
|
3,866
|
4,444
|
15,586
|
3,675
|
2019
|
36
|
651
|
4,001
|
4,652
|
15,842
|
3,750
|
2020
|
34
|
728
|
4,125
|
4,852
|
16,100
|
3,805
|
2021
|
32
|
807
|
4,238
|
5,045
|
16,354
|
3,841
|
2022
|
29
|
889
|
4,342
|
5,231
|
16,610
|
3,857
|
2023
|
39
|
986
|
4,493
|
5,479
|
16,861
|
3,851
|
2024
|
37
|
1,087
|
4,635
|
5,722
|
17,117
|
3,823
|
2025
|
34
|
1,192
|
4,768
|
5,960
|
17,372
|
3,773
|
2026
|
-31
|
1,239
|
4,955
|
6,193
|
17,634
|
3,700
|
2027
|
-35
|
1,284
|
5,136
|
6,420
|
17,903
|
3,604
|
2028
|
-39
|
1,329
|
5,314
|
6,643
|
18,174
|
3,486
|
2029
|
-43
|
1,372
|
5,489
|
6,861
|
18,451
|
3,346
|
2030
|
-46
|
1,415
|
5,660
|
7,075
|
18,733
|
3,184
|
2031
|
-50
|
1,457
|
5,830
|
7,287
|
19,022
|
3,000
|
2032
|
-53
|
1,499
|
5,998
|
7,497
|
19,319
|
2,796
|
2033
|
-56
|
1,541
|
6,165
|
7,707
|
19,622
|
2,570
|
2034
|
-58
|
1,583
|
6,334
|
7,917
|
19,929
|
2,325
|
2035
|
-60
|
1,626
|
6,504
|
8,130
|
20,243
|
2,062
|
2036
|
-62
|
1,669
|
6,677
|
8,346
|
20,564
|
1,780
|
2037
|
-64
|
1,714
|
6,854
|
8,568
|
20,892
|
1,481
|
2038
|
-66
|
1,759
|
7,037
|
8,796
|
21,226
|
1,165
|
2039
|
-67
|
1,806
|
7,226
|
9,032
|
21,562
|
833
|
2040
|
-69
|
1,855
|
7,421
|
9,276
|
21,904
|
485
|
2041
|
-70
|
1,905
|
7,621
|
9,527
|
22,252
|
120
|
2042
|
-72
|
1,957
|
7,829
|
9,786
|
22,605
|
-262
|
2043
|
-74
|
2,011
|
8,042
|
10,053
|
22,961
|
-662
|
2044
|
-76
|
2,065
|
8,262
|
10,327
|
23,322
|
-1,080
|
2045
|
-78
|
2,121
|
8,486
|
10,607
|
23,687
|
-1,516
|
2046
|
-81
|
2,179
|
8,715
|
10,894
|
24,055
|
-1,972
|
2047
|
-83
|
2,237
|
8,948
|
11,186
|
24,426
|
-2,449
|
2048
|
-86
|
2,297
|
9,187
|
11,484
|
24,799
|
-2,946
|
2049
|
-89
|
2,358
|
9,430
|
11,788
|
25,174
|
-3,465
|
2050
|
-92
|
2,419
|
9,677
|
12,096
|
25,552
|
-4,008
|
2051
|
-95
|
2,482
|
9,927
|
12,409
|
25,936
|
-4,577
|
2052
|
-98
|
2,545
|
10,179
|
12,724
|
26,324
|
-5,172
|
2053
|
-102
|
2,609
|
10,435
|
13,043
|
26,721
|
-5,795
|
2054
|
-105
|
2,673
|
10,692
|
13,365
|
27,123
|
-6,447
|
2055
|
-109
|
2,738
|
10,951
|
13,688
|
27,528
|
-7,130
|
2056
|
-113
|
2,803
|
11,211
|
14,014
|
27,939
|
-7,845
|
2057
|
-117
|
2,868
|
11,472
|
14,340
|
28,354
|
-8,594
|
2058
|
-121
|
2,934
|
11,735
|
14,669
|
28,775
|
-9,378
|
2059
|
-125
|
3,000
|
11,999
|
14,999
|
29,204
|
-10,196
|
2060
|
-129
|
3,066
|
12,265
|
15,332
|
29,639
|
-11,052
|
2061
|
-133
|
3,133
|
12,532
|
15,665
|
30,078
|
-11,946
|
2062
|
-137
|
3,200
|
12,800
|
16,000
|
30,526
|
-12,880
|
2063
|
-141
|
3,267
|
13,068
|
16,335
|
30,978
|
-13,857
|
2064
|
-145
|
3,334
|
13,336
|
16,670
|
31,438
|
-14,876
|
2065
|
-149
|
3,401
|
13,605
|
17,007
|
31,906
|
-15,940
|
2066
|
-154
|
3,469
|
13,875
|
17,344
|
32,379
|
-17,050
|
2067
|
-158
|
3,537
|
14,146
|
17,683
|
32,861
|
-18,208
|
2068
|
-162
|
3,604
|
14,418
|
18,022
|
33,359
|
-19,414
|
2069
|
-166
|
3,673
|
14,691
|
18,363
|
33,859
|
-20,670
|
2070
|
-170
|
3,741
|
14,965
|
18,706
|
34,366
|
-21,978
|
2071
|
-174
|
3,810
|
15,241
|
19,051
|
34,882
|
-23,340
|
2072
|
-178
|
3,880
|
15,518
|
19,398
|
35,404
|
-24,756
|
2073
|
-183
|
3,949
|
15,797
|
19,746
|
35,931
|
-26,230
|
2074
|
-187
|
4,019
|
16,077
|
20,096
|
36,464
|
-27,762
|
2075
|
-191
|
4,089
|
16,358
|
20,447
|
37,006
|
-29,356
|
2076
|
-195
|
4,160
|
16,640
|
20,800
|
37,555
|
-31,014
|
2077
|
-200
|
4,231
|
16,923
|
21,154
|
38,112
|
-32,736
|
2078
|
-204
|
4,302
|
17,208
|
21,510
|
38,677
|
-34,527
|
2079
|
-208
|
4,373
|
17,493
|
21,866
|
39,245
|
-36,387
|
Based on Intermediate Assumptions of the 2004 Trustees Report
Office of the Chief Actuary
Social Security Administration
April 13, 2005