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

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	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	2	0	14	1,590	257	1,833	1,847
2006	36	5	0	57	1,502	543	1,990	2,046
2007	61	8	0	129	1,430	850	2,154	2,283
2008	87	11	0	234	1,374	1,177	2,323	2,557
2009	113	14	0	373	1,333	1,524	2,493	2,866
2010	141	18	0	547	1,307	1,891	2,664	3,212
2011	169	21	0	760	1,298	2,277	2,835	3,595
2012	198	25	0	1,012	1,304	2,679	3,001	4,013
2013	227	28	0	1,306	1,325	3,097	3,161	4,466
2014	257	32	0	1,643	1,361	3,530	3,312	4,954
2015	287	36	0	2,025	1,414	3,978	3,452	5,477
2016	318	40	0	2,455	1,483	4,439	3,579	6,034
2017	323	44	0	2,907	1,544	4,912	3,691	6,597
2018	329	48	0	3,382	1,596	5,399	3,786	7,167
2019	334	52	0	3,881	1,640	5,898	3,863	7,744
2020	339	57	0	4,406	1,675	6,409	3,921	8,326
2021	345	61	0	4,957	1,703	6,931	3,956	8,913
2022	350	66	0	5,534	1,722	7,465	3,971	9,505
2023	356	71	0	6,140	1,737	8,010	3,964	10,104
2024	361	76	0	6,774	1,748	8,565	3,936	10,710
2025	367	81	0	7,439	1,756	9,130	3,885	11,324
2026	373	86	0	8,134	1,763	9,704	3,813	11,947
2027	379	91	0	8,861	1,771	10,287	3,718	12,579
2028	385	96	0	9,622	1,782	10,879	3,601	13,223
2029	391	101	0	10,417	1,797	11,478	3,461	13,878
2030	397	106	0	11,248	1,821	12,085	3,300	14,548
2031	404	111	0	12,116	1,854	12,698	3,119	15,234
2032	410	117	0	13,022	1,900	13,317	2,917	15,939
2033	417	122	3	13,964	1,957	13,942	2,696	16,660
2034	424	127	18	14,931	2,015	14,572	2,457	17,388
2035	430	133	35	15,922	2,075	15,205	2,200	18,122
2036	437	138	53	16,938	2,137	15,842	1,925	18,863
2037	444	143	73	17,976	2,201	16,481	1,634	19,610
2038	452	149	94	19,037	2,267	17,122	1,326	20,363
2039	459	154	117	20,120	2,335	17,764	1,001	21,121
2040	466	159	141	21,222	2,404	18,405	661	21,883
2041	473	165	165	22,346	2,476	19,045	303	22,648
2042	481	170	191	23,489	2,550	19,683	-73	23,416
2043	488	175	218	24,652	2,626	20,318	-467	24,185
2044	496	180	246	25,835	2,704	20,948	-881	24,953
2045	503	185	275	27,036	2,785	21,573	-1,316	25,720
2046	511	190	304	28,256	2,868	22,192	-1,774	26,482
2047	519	195	335	29,495	2,953	22,805	-2,255	27,240
2048	527	200	365	30,753	3,041	23,409	-2,761	27,992
2049	535	205	395	32,030	3,132	24,002	-3,292	28,738
2050	543	210	425	33,329	3,225	24,582	-3,851	29,477
2051	551	214	455	34,648	3,322	25,151	-4,440	30,208
2052	559	218	484	35,990	3,421	25,709	-5,059	30,931
2053	567	223	514	37,354	3,524	26,259	-5,710	31,644
2054	576	227	543	38,741	3,630	26,804	-6,394	32,347
2055	584	231	573	40,154	3,738	27,341	-7,113	33,041
2056	593	236	602	41,593	3,850	27,873	-7,867	33,726
2057	602	240	630	43,059	3,965	28,398	-8,657	34,402
2058	611	244	656	44,556	4,083	28,918	-9,485	35,071
2059	620	248	682	46,085	4,206	29,433	-10,350	35,735
2060	630	252	707	47,648	4,331	29,943	-11,255	36,394
2061	639	256	730	49,249	4,461	30,448	-12,199	37,050
2062	649	260	751	50,889	4,595	30,949	-13,185	37,703
2063	659	264	773	52,570	4,733	31,447	-14,215	38,355
2064	669	268	793	54,295	4,874	31,941	-15,289	39,005
2065	679	272	813	56,066	5,020	32,433	-16,411	39,655
2066	689	276	831	57,886	5,171	32,922	-17,581	40,305
2067	699	280	850	59,756	5,326	33,410	-18,802	40,954
2068	709	284	867	61,679	5,485	33,896	-20,076	41,603
2069	720	288	885	63,655	5,649	34,382	-21,404	42,252
2070	731	292	901	65,690	5,818	34,868	-22,789	42,902
2071	741	296	917	67,785	5,993	35,354	-24,232	43,553
2072	752	300	933	69,941	6,172	35,841	-25,736	44,205
2073	763	304	949	72,161	6,356	36,329	-27,303	44,858
2074	775	308	963	74,449	6,547	36,820	-28,935	45,514
2075	786	312	977	76,807	6,744	37,312	-30,634	46,173
2076	797	316	992	79,236	6,946	37,808	-32,402	46,834
2077	809	320	1,007	81,739	7,154	38,306	-34,242	47,497
2078	821	324	1,022	84,318	7,368	38,808	-36,156	48,163
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