| CalendarYear | Net Purchase orSale (negative)of Equities1(1) | Trust FundAssets at End of YearEquities                  (3) | Trust FundAssets at End of YearTreasury Bonds             (4) | Total OASDITrust FundAssets at End of Year                  (5) | GDP(7) | Theoretical Social Security2 withBorrowing Authority;Net OASDI Trust Fund Assets End of Year                  (9) |
|--------------|-----------------------------------------------|--------------------------------------------------------------|---------------------------------------------------------------|-----------------------------------------------------------------|--------|-------------------------------------------------------------------------------------------------------------------|
||
| 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 ActuarySocial Security AdministrationApril 13, 2005

Return to memorandumList of memos