| CalendarYear | Proposal General Fund Transfers | Total OASDITrust FundAssetsat End of Year(5) | ExpectedIndividualAccountAssets1at End of Year(6) | GDP(7) | Theoretical Social Security 2with Borrowing AuthorityNet OASDI Trust Fund Assets at End of Year |
|--------------|---------------------------------|----------------------------------------------|---------------------------------------------------|--------|-------------------------------------------------------------------------------------------------|
||
||
||
| 2004         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,684                                                                                           | 0 | 11,544 | 1,684 | 1,684 |
| 2005         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,840                                                                                           | 0 | 11,911 | 1,840 | 1,840 |
| 2006         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,925                                                                                           | 73 | 12,246 | 1,998 | 1,998 |
| 2007         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,000                                                                                           | 156 | 12,562 | 2,156 | 2,156 |
| 2008         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,068                                                                                           | 246 | 12,870 | 2,315 | 2,315 |
| 2009         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,127                                                                                           | 343 | 13,171 | 2,473 | 2,473 |
| 2010         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,179                                                                                           | 448 | 13,466 | 2,631 | 2,631 |
| 2011         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,224                                                                                           | 561 | 13,752 | 2,790 | 2,790 |
| 2012         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,256                                                                                           | 682 | 14,024 | 2,944 | 2,944 |
| 2013         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,270                                                                                           | 812 | 14,285 | 3,091 | 3,091 |
| 2014         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,268                                                                                           | 950 | 14,547 | 3,230 | 3,230 |
| 2015         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,247                                                                                           | 1,098 | 14,804 | 3,360 | 3,360 |
| 2016         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,203                                                                                           | 1,256 | 15,061 | 3,478 | 3,478 |
| 2017         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,136                                                                                           | 1,423 | 15,322 | 3,584 | 3,584 |
| 2018         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 2,045                                                                                           | 1,602 | 15,586 | 3,675 | 3,675 |
| 2019         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,925                                                                                           | 1,790 | 15,842 | 3,750 | 3,750 |
| 2020         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,775                                                                                           | 1,989 | 16,100 | 3,805 | 3,805 |
| 2021         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,595                                                                                           | 2,197 | 16,354 | 3,841 | 3,841 |
| 2022         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,385                                                                                           | 2,415 | 16,610 | 3,857 | 3,857 |
| 2023         | 0.0                             | 0.0                                          | 0.0                                               | 0      | 1,150                                                                                           | 2,639 | 16,861 | 3,851 | 3,851 |
| 2024         | 63.6                            | 1.8                                          | 117.0                                             | 117    | 1,021                                                                                           | 2,870 | 17,117 | 3,823 | 3,940 |
| 2025         | 153.0                           | 4.4                                          | 289.8                                             | 410    | 1,046                                                                                           | 3,107 | 17,372 | 3,773 | 4,183 |
| 2026         | 154.0                           | 4.5                                          | 300.4                                             | 723    | 1,068                                                                                           | 3,350 | 17,634 | 3,700 | 4,423 |
| 2027         | 154.9                           | 4.6                                          | 311.2                                             | 1,056  | 1,087                                                                                           | 3,598 | 17,903 | 3,604 | 4,660 |
| 2028         | 152.4                           | 4.6                                          | 315.4                                             | 1,403  | 1,099                                                                                           | 3,852 | 18,174 | 3,486 | 4,889 |
| 2029         | 153.2                           | 4.7                                          | 326.6                                             | 1,772  | 1,121                                                                                           | 4,110 | 18,451 | 3,346 | 5,117 |
| 2030         | 150.8                           | 4.7                                          | 331.0                                             | 2,156  | 1,140                                                                                           | 4,373 | 18,733 | 3,184 | 5,340 |
| 2031         | 148.4                           | 4.7                                          | 335.5                                             | 2,556  | 1,153                                                                                           | 4,641 | 19,022 | 3,000 | 5,556 |
| 2032         | 149.1                           | 4.8                                          | 347.4                                             | 2,980  | 1,170                                                                                           | 4,912 | 19,319 | 2,796 | 5,776 |
| 2033         | 146.8                           | 4.8                                          | 352.1                                             | 3,422  | 1,186                                                                                           | 5,188 | 19,622 | 2,570 | 5,992 |
| 2034         | 144.5                           | 4.8                                          | 357.0                                             | 3,881  | 1,203                                                                                           | 5,467 | 19,929 | 2,325 | 6,207 |
| 2035         | 139.2                           | 4.7                                          | 354.4                                             | 4,352  | 1,215                                                                                           | 5,749 | 20,243 | 2,062 | 6,414 |
| 2036         | 134.2                           | 4.6                                          | 351.7                                             | 4,834  | 1,225                                                                                           | 6,035 | 20,564 | 1,780 | 6,614 |
| 2037         | 129.2                           | 4.5                                          | 348.9                                             | 5,328  | 1,233                                                                                           | 6,322 | 20,892 | 1,481 | 6,809 |
| 2038         | 124.4                           | 4.4                                          | 346.0                                             | 5,834  | 1,243                                                                                           | 6,613 | 21,226 | 1,165 | 6,999 |
| 2039         | 116.9                           | 4.2                                          | 334.9                                             | 6,344  | 1,247                                                                                           | 6,905 | 21,562 | 833 | 7,177 |
| 2040         | 112.4                           | 4.1                                          | 331.5                                             | 6,866  | 1,255                                                                                           | 7,200 | 21,904 | 485 | 7,351 |
| 2041         | 105.2                           | 3.9                                          | 319.8                                             | 7,391  | 1,257                                                                                           | 7,496 | 22,252 | 120 | 7,512 |
| 2042         | 100.9                           | 3.8                                          | 316.0                                             | 7,929  | 1,264                                                                                           | 7,793 | 22,605 | -262 | 7,667 |
| 2043         | 94.1                            | 3.6                                          | 303.5                                             | 8,471  | 1,267                                                                                           | 8,091 | 22,961 | -662 | 7,809 |
| 2044         | 87.5                            | 3.4                                          | 290.7                                             | 9,015  | 1,267                                                                                           | 8,390 | 23,322 | -1,080 | 7,936 |
| 2045         | 81.1                            | 3.2                                          | 277.3                                             | 9,563  | 1,264                                                                                           | 8,690 | 23,687 | -1,516 | 8,047 |
| 2046         | 77.3                            | 3.1                                          | 272.4                                             | 10,122 | 1,266                                                                                           | 8,990 | 24,055 | -1,972 | 8,150 |
| 2047         | 73.6                            | 3.0                                          | 267.2                                             | 10,693 | 1,274                                                                                           | 9,289 | 24,426 | -2,449 | 8,245 |
| 2048         | 65.2                            | 2.7                                          | 243.7                                             | 11,258 | 1,269                                                                                           | 9,589 | 24,799 | -2,946 | 8,312 |
| 2049         | 61.8                            | 2.6                                          | 237.8                                             | 11,833 | 1,270                                                                                           | 9,888 | 25,174 | -3,465 | 8,368 |
| 2050         | 58.4                            | 2.5                                          | 231.6                                             | 12,420 | 1,276                                                                                           | 10,186 | 25,552 | -4,008 | 8,412 |
| 2051         | 52.9                            | 2.3                                          | 215.9                                             | 13,008 | 1,277                                                                                           | 10,481 | 25,936 | -4,577 | 8,432 |
| 2052         | 49.7                            | 2.2                                          | 209.3                                             | 13,608 | 1,281                                                                                           | 10,775 | 26,324 | -5,172 | 8,436 |
| 2053         | 44.5                            | 2.0                                          | 192.7                                             | 14,209 | 1,279                                                                                           | 11,067 | 26,721 | -5,795 | 8,414 |
| 2054         | 41.6                            | 1.9                                          | 185.5                                             | 14,821 | 1,280                                                                                           | 11,356 | 27,123 | -6,447 | 8,374 |
| 2055         | 38.7                            | 1.8                                          | 178.1                                             | 15,443 | 1,284                                                                                           | 11,642 | 27,528 | -7,130 | 8,313 |
| 2056         | 36.0                            | 1.7                                          | 170.4                                             | 16,077 | 1,291                                                                                           | 11,924 | 27,939 | -7,845 | 8,232 |
| 2057         | 31.2                            | 1.5                                          | 152.3                                             | 16,712 | 1,290                                                                                           | 12,202 | 28,354 | -8,594 | 8,117 |
| 2058         | 28.7                            | 1.4                                          | 144.0                                             | 17,357 | 1,292                                                                                           | 12,475 | 28,775 | -9,378 | 7,979 |
| 2059         | 26.2                            | 1.3                                          | 135.4                                             | 18,013 | 1,298                                                                                           | 12,742 | 29,204 | -10,196 | 7,817 |
| 2060         | 21.8                            | 1.1                                          | 116.1                                             | 18,670 | 1,298                                                                                           | 13,002 | 29,639 | -11,052 | 7,618 |
| 2061         | 19.5                            | 1.0                                          | 106.9                                             | 19,336 | 1,303                                                                                           | 13,256 | 30,078 | -11,946 | 7,391 |
| 2062         | 15.3                            | 0.8                                          | 86.6                                              | 20,003 | 1,301                                                                                           | 13,501 | 30,526 | -12,880 | 7,123 |
| 2063         | 15.1                            | 0.8                                          | 87.7                                              | 20,691 | 1,314                                                                                           | 13,739 | 30,978 | -13,857 | 6,834 |
| 2064         | 13.0                            | 0.7                                          | 77.8                                              | 21,390 | 1,321                                                                                           | 13,977 | 31,438 | -14,876 | 6,513 |
| 2065         | 12.8                            | 0.7                                          | 78.8                                              | 22,110 | 1,335                                                                                           | 14,216 | 31,906 | -15,940 | 6,170 |
| 2066         | 10.7                            | 0.6                                          | 68.4                                              | 22,842 | 1,344                                                                                           | 14,455 | 32,379 | -17,050 | 5,792 |
| 2067         | 10.6                            | 0.6                                          | 69.3                                              | 23,596 | 1,357                                                                                           | 14,696 | 32,861 | -18,208 | 5,389 |
| 2068         | 8.7                             | 0.5                                          | 58.5                                              | 24,363 | 1,365                                                                                           | 14,938 | 33,359 | -19,414 | 4,949 |
| 2069         | 8.5                             | 0.5                                          | 59.3                                              | 25,153 | 1,378                                                                                           | 15,182 | 33,859 | -20,670 | 4,483 |
| 2070         | 8.4                             | 0.5                                          | 60.0                                              | 25,967 | 1,397                                                                                           | 15,427 | 34,366 | -21,978 | 3,989 |
| 2071         | 6.6                             | 0.4                                          | 48.7                                              | 26,795 | 1,408                                                                                           | 15,675 | 34,882 | -23,340 | 3,455 |
| 2072         | 6.5                             | 0.4                                          | 49.3                                              | 27,648 | 1,425                                                                                           | 15,926 | 35,404 | -24,756 | 2,892 |
| 2073         | 4.8                             | 0.3                                          | 37.4                                              | 28,515 | 1,435                                                                                           | 16,179 | 35,931 | -26,230 | 2,285 |
| 2074         | 4.7                             | 0.3                                          | 37.9                                              | 29,408 | 1,449                                                                                           | 16,435 | 36,464 | -27,762 | 1,646 |
| 2075         | 4.6                             | 0.3                                          | 38.4                                              | 30,329 | 1,467                                                                                           | 16,695 | 37,006 | -29,356 | 973 |
| 2076         | 3.0                             | 0.2                                          | 25.9                                              | 31,265 | 1,477                                                                                           | 16,957 | 37,555 | -31,014 | 251 |
| 2077         | 3.0                             | 0.2                                          | 26.3                                              | 32,229 | 1,491                                                                                           | 17,224 | 38,112 | -32,736 | -507 |
| 2078         | 2.9                             | 0.2                                          | 26.6                                              | 33,223 | 1,509                                                                                           | 17,494 | 38,677 | -34,527 | -1,304 |
| 2079         | 2.9                             | 0.2                                          | 27.0                                              | 34,246 | 1,531                                                                                           | 17,768 | 39,245 | -36,387 | -2,141 |
| Total        | 3,665.1                         |                                         |                                              |   |                                                                                            |   |   |   |   |
| 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 ActuarySocial Security AdministrationMarch 9, 2005

Return to memorandumReturn to list of memos