Table 1a—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
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

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