Table 2aProposal 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
|
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
|
Based on Intermediate Assumptions of the 2004 Trustees Report
Office of the Chief Actuary
Social Security Administration
April 13, 2005