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
(4)
Net
Annual
Transfer
(5)
Total
OASDI
Trust
Fund
Assets
at End of
Year
(6)
Individual
Account
Assets1
at End of
Year
(7)
GDP
(8)
Theoretical
Social Security2
with Borrowing
Authority;
Net OASDI
Trust Fund Assets
at End of Year
Specified
for Slowed
Federal
Government
Spending
(1)
Corporation
Tax
Recap
(2)
Reverse
Transfers
for
Annual
Balance
(3)
Without
General
Fund
Transfer
(9)
With
General
Fund Transfer
(amount for
proposal)
(10)
Billions of Constant 2004 Dollars
Present
Value
1-1-04
Billions of Constant 2004 Dollars
2004
0
0
0
0
0.0
1,684
0
11,544
1,543
1,543
2005
0
0
0
0
0.0
1,840
0
11,911
1,698
1,698
2006
12
1
0
14
12.1
1,883
128
12,246
1,862
1,875
2007
38
2
0
55
35.1
1,938
272
12,562
2,030
2,086
2008
64
3
0
126
57.6
2,014
426
12,870
2,203
2,329
2009
91
5
0
227
79.9
2,109
588
13,171
2,381
2,608
2010
119
6
0
362
101.8
2,228
761
13,466
2,560
2,923
2011
148
8
0
532
123.1
2,373
943
13,752
2,741
3,273
2012
177
9
0
739
143.8
2,538
1,133
14,024
2,922
3,661
2013
207
11
0
984
163.7
2,725
1,332
14,285
3,100
4,084
2014
238
13
0
1,270
183.0
2,933
1,540
14,547
3,271
4,541
2015
270
15
0
1,599
201.6
3,163
1,756
14,804
3,434
5,033
2016
302
19
0
1,976
220.7
3,232
2,166
15,061
3,586
5,562
2017
307
23
0
2,373
220.5
3,290
2,593
15,322
3,725
6,099
2018
312
27
0
2,794
220.4
3,335
3,037
15,586
3,849
6,643
2019
317
31
0
3,236
219.8
3,367
3,496
15,842
3,956
7,192
2020
322
35
0
3,702
219.1
3,384
3,971
16,100
4,045
7,746
2021
328
40
0
4,191
218.3
3,387
4,460
16,354
4,113
8,304
2022
333
44
0
4,704
217.5
3,377
4,964
16,610
4,159
8,863
2023
338
49
0
5,243
216.6
3,353
5,482
16,861
4,182
9,425
2024
343
54
0
5,809
215.7
3,317
6,014
17,117
4,183
9,991
2025
348
59
0
6,401
214.7
3,269
6,559
17,372
4,161
10,562
2026
353
64
0
7,022
213.6
3,211
7,117
17,634
4,116
11,138
2027
359
69
0
7,672
212.6
3,145
7,687
17,903
4,047
11,719
2028
364
74
0
8,353
211.6
3,073
8,269
18,174
3,954
12,307
2029
370
79
0
9,065
210.5
2,996
8,862
18,451
3,836
12,902
2030
375
84
0
9,810
209.4
2,916
9,466
18,733
3,695
13,505
2031
381
90
0
10,589
208.3
2,836
10,082
19,022
3,530
14,119
2032
387
96
0
11,403
207.2
2,758
10,708
19,319
3,342
14,746
2033
393
101
0
12,254
206.0
2,683
11,343
19,622
3,132
15,386
2034
399
107
0
13,142
204.8
2,614
11,988
19,929
2,901
16,044
2035
405
113
0
14,070
203.6
2,554
12,643
20,243
2,649
16,719
2036
412
119
0
15,038
202.4
2,504
13,305
20,564
2,376
17,414
2037
418
125
0
16,048
201.2
2,467
13,976
20,892
2,083
18,132
2038
425
131
0
17,102
199.9
2,445
14,653
21,226
1,771
18,873
2039
432
137
0
18,200
198.5
2,440
15,338
21,562
1,440
19,640
2040
439
143
0
19,344
197.2
2,453
16,028
21,904
1,090
20,435
2041
446
149
0
20,537
195.8
2,487
16,724
22,252
720
21,257
2042
453
155
0
21,779
194.3
2,544
17,423
22,605
331
22,110
2043
460
162
5
23,067
191.2
2,619
18,127
22,961
-80
22,987
2044
467
168
28
24,384
182.9
2,696
18,833
23,322
-513
23,871
2045
474
174
51
25,730
174.7
2,777
19,541
23,687
-969
24,761
2046
482
181
78
27,104
166.0
2,859
20,250
24,055
-1,450
25,654
2047
489
187
105
28,504
157.4
2,944
20,959
24,426
-1,957
26,547
2048
497
193
133
29,933
149.0
3,032
21,668
24,799
-2,493
27,439
2049
504
200
162
31,388
140.8
3,122
22,375
25,174
-3,058
28,330
2050
512
206
190
32,873
133.2
3,214
23,077
25,552
-3,654
29,219
2051
519
212
218
34,388
125.8
3,309
23,776
25,936
-4,283
30,105
2052
527
218
246
35,934
118.7
3,408
24,470
26,324
-4,947
30,987
2053
535
224
275
37,511
111.8
3,509
25,161
26,721
-5,648
31,863
2054
543
231
305
39,119
105.1
3,613
25,849
27,123
-6,387
32,732
2055
551
237
334
40,760
98.8
3,720
26,532
27,528
-7,166
33,593
2056
560
243
364
42,433
92.6
3,830
27,210
27,939
-7,987
34,446
2057
568
249
395
44,141
86.6
3,944
27,884
28,354
-8,851
35,290
2058
576
255
424
45,884
81.0
4,061
28,554
28,775
-9,759
36,124
2059
585
261
454
47,663
75.6
4,182
29,218
29,204
-10,713
36,950
2060
594
267
484
49,479
70.5
4,306
29,879
29,639
-11,713
37,766
2061
602
272
513
51,336
65.9
4,434
30,536
30,078
-12,761
38,574
2062
611
278
541
53,235
61.7
4,566
31,189
30,526
-13,859
39,375
2063
621
284
569
55,177
57.6
4,702
31,839
30,978
-15,009
40,168
2064
630
290
596
57,165
53.9
4,842
32,485
31,438
-16,212
40,953
2065
639
295
622
59,201
50.6
4,986
33,130
31,906
-17,472
41,730
2066
649
301
646
61,290
47.8
5,134
33,772
32,379
-18,790
42,501
2067
658
307
670
63,433
45.1
5,287
34,412
32,861
-20,169
43,264
2068
668
313
693
65,632
42.6
5,445
35,051
33,359
-21,611
44,021
2069
678
318
716
67,889
40.3
5,608
35,690
33,859
-23,120
44,769
2070
688
324
738
70,209
38.4
5,775
36,329
34,366
-24,698
45,511
2071
699
330
760
72,591
36.4
5,947
36,969
34,882
-26,347
46,245
2072
709
335
780
75,042
34.9
6,124
37,610
35,404
-28,070
46,972
2073
720
341
800
77,562
33.4
6,307
38,252
35,931
-29,870
47,691
2074
730
347
820
80,154
32.0
6,495
38,897
36,464
-31,751
48,403
2075
741
353
839
82,821
30.8
6,689
39,545
37,006
-33,714
49,107
2076
752
359
858
85,566
29.6
6,888
40,197
37,555
-35,763
49,804
2077
763
364
877
88,391
28.4
7,093
40,853
38,112
-37,901
50,490
2078
775
370
895
91,300
27.5
7,304
41,514
38,677
-40,131
51,169
2079
786
376
914
94,294
26.6
7,522
42,181
39,245
-42,456
51,838
Total
2004-78
       
9,780.5
         

1Including annuity assets, assuming all annuitize fully.

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 19, 2005

Return to memorandum Return to list of memos