Table 2aProposal 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 Assets at End of Year (7)
|
GDP (8)
|
Theoretical Social Security 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
|
|
|
|
|
|
Based on Intermediate Assumptions of the 2004 Trustees Report
Office of the Chief Actuary
Social Security Administration
April 19, 2005