Tables attachments to July 19, 2004 Memo to Representative Paul Ryan

Table 1a—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	Total OASDI Trust Fund Assets at End of Year	Individual Account Assets¹at End of Year	Theoretical Social Security² with Borrowing Authority; Net OASDI TF Assets End of Year
	Specified for Slowed Federal Government Spending	Corporate Tax Recap	Reverse Transfers for Annual Balance	Accumulated General Fund Transfers at End of Year	Total OASDI Trust Fund Assets at End of Year	Individual Account Assets¹at End of Year	Without General Fund Transfer	With General Fund Transfer (amount for Proposal)
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)
	Billions of Constant 2003 Dollars
2003	0	0	0	0	1,543	0	1,543	1,543
2004	0	0	0	0	1,683	0	1,683	1,683
2005	12	3	0	15	1,591	260	1,833	1,848
2006	36	8	0	61	1,506	556	1,990	2,050
2007	61	13	0	139	1,440	880	2,154	2,293
2008	87	19	0	252	1,392	1,233	2,323	2,575
2009	113	25	0	402	1,363	1,616	2,493	2,896
2010	141	32	0	592	1,352	2,029	2,664	3,257
2011	169	39	0	824	1,362	2,473	2,835	3,659
2012	198	46	0	1,100	1,393	2,945	3,001	4,101
2013	201	54	0	1,397	1,417	3,446	3,161	4,557
2014	205	62	0	1,714	1,435	3,975	3,312	5,026
2015	208	71	0	2,053	1,447	4,535	3,452	5,505
2016	212	80	0	2,416	1,452	5,122	3,579	5,995
2017	215	89	0	2,802	1,450	5,739	3,691	6,492
2018	219	100	0	3,213	1,444	6,386	3,786	6,999
2019	222	110	0	3,652	1,433	7,063	3,863	7,515
2020	226	121	0	4,119	1,418	7,771	3,921	8,040
2021	229	133	0	4,616	1,401	8,509	3,956	8,572
2022	233	145	0	5,144	1,381	9,279	3,971	9,114
2023	237	157	0	5,704	1,363	10,081	3,964	9,668
2024	240	170	0	6,298	1,349	10,914	3,936	10,234
2025	244	184	0	6,928	1,340	11,778	3,885	10,813
2026	248	198	0	7,595	1,338	12,674	3,813	11,408
2027	252	212	0	8,302	1,347	13,602	3,718	12,020
2028	256	227	0	9,049	1,369	14,560	3,601	12,649
2029	260	243	0	9,838	1,408	15,550	3,461	13,299
2030	264	259	16	10,655	1,450	16,571	3,300	13,955
2031	268	275	37	11,497	1,493	17,621	3,119	14,615
2032	273	292	60	12,361	1,538	18,701	2,917	15,278
2033	277	309	87	13,246	1,583	19,810	2,696	15,943
2034	282	327	116	14,151	1,630	20,947	2,457	16,608
2035	286	344	146	15,075	1,679	22,110	2,200	17,275
2036	291	363	178	16,016	1,729	23,299	1,925	17,942
2037	296	382	214	16,974	1,781	24,511	1,634	18,608
2038	300	401	251	17,946	1,834	25,746	1,326	19,272
2039	305	420	290	18,932	1,888	27,001	1,001	19,934
2040	310	439	331	19,931	1,945	28,275	661	20,591
2041	315	459	374	20,941	2,003	29,564	303	21,243
2042	320	479	418	21,961	2,063	30,867	-73	21,888
2043	325	499	465	22,989	2,125	32,180	-467	22,522
2044	330	519	512	24,026	2,189	33,499	-881	23,145
2045	335	539	560	25,070	2,254	34,823	-1,316	23,754
2046	340	559	609	26,121	2,321	36,148	-1,774	24,347
2047	345	579	660	27,177	2,390	37,473	-2,255	24,922
2048	350	599	711	28,239	2,462	38,791	-2,761	25,478
2049	356	619	762	29,304	2,536	40,091	-3,292	26,012
2050	361	638	813	30,375	2,612	41,371	-3,851	26,523
2051	366	657	864	31,449	2,690	42,631	-4,440	27,009
2052	372	675	915	32,528	2,770	43,866	-5,059	27,469
2053	377	693	967	33,611	2,853	45,089	-5,710	27,901
2054	383	711	1,017	34,700	2,939	46,300	-6,394	28,305
2055	389	729	1,065	35,796	3,027	47,498	-7,113	28,683
2056	395	747	1,112	36,900	3,117	48,681	-7,867	29,033
2057	401	764	1,158	38,015	3,210	49,849	-8,657	29,357
2058	407	782	1,188	39,155	3,306	51,002	-9,485	29,670
2059	413	799	1,211	40,330	3,405	52,138	-10,350	29,979
2060	419	815	1,234	41,540	3,507	53,258	-11,255	30,285
2061	425	832	1,257	42,786	3,612	54,361	-12,199	30,587
2062	432	848	1,279	44,069	3,720	55,447	-13,185	30,884
2063	438	864	1,302	45,391	3,832	56,517	-14,215	31,177
2064	445	879	1,324	46,753	3,946	57,571	-15,289	31,464
2065	451	895	1,346	48,156	4,064	58,609	-16,411	31,745
2066	458	910	1,368	49,600	4,186	59,632	-17,581	32,019
2067	465	925	1,390	51,088	4,311	60,641	-18,802	32,286
2068	472	940	1,412	52,621	4,440	61,637	-20,076	32,545
2069	479	954	1,433	54,200	4,573	62,620	-21,404	32,796
2070	486	969	1,455	55,826	4,710	63,593	-22,789	33,037
2071	493	983	1,476	57,500	4,851	64,557	-24,232	33,268
2072	500	997	1,498	59,225	4,997	65,513	-25,736	33,489
2073	508	1,012	1,519	61,002	5,146	66,462	-27,303	33,699
2074	515	1,026	1,541	62,832	5,300	67,406	-28,935	33,897
2075	523	1,040	1,563	64,717	5,459	68,346	-30,634	34,083
2076	530	1,054	1,584	66,659	5,622	69,284	-32,402	34,257
2077	538	1,068	1,606	68,659	5,791	70,221	-34,242	34,417
2078	546	1,082	1,628	70,718	5,964	71,158	-36,156	34,562
Based on Intermediate Assumptions of the 2003 Trustees Report. ¹ Including annuity assets, assuming all annuitize fully. ² Theoretical 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.
					Office of the Actuary Social Security Administration July 15, 2004