RyanSununu_20050420

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 (4)	Net Annual Transfer (5)	Total OASDI Trust Fund Assets at End of Year (6)	Individual Account Assets¹ at End of Year (7)	GDP (8)	Theoretical Social Security² 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)	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 Assets¹ at End of Year (7)	GDP (8)	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	2	0	14	12.5	1,884	129	12,246	1,862	1,876
2007	38	4	0	57	36.4	1,940	279	12,562	2,030	2,088
2008	64	6	0	130	59.9	2,019	441	12,870	2,203	2,334
2009	91	9	0	236	83.2	2,118	616	13,171	2,381	2,617
2010	119	12	0	377	106.2	2,242	806	13,466	2,560	2,937
2011	148	15	0	554	128.7	2,395	1,011	13,752	2,741	3,295
2012	177	18	0	771	150.5	2,570	1,230	14,024	2,922	3,693
2013	207	22	0	1,028	171.7	2,769	1,463	14,285	3,100	4,127
2014	211	26	0	1,300	172.6	2,964	1,712	14,547	3,271	4,571
2015	215	30	0	1,590	173.5	3,154	1,975	14,804	3,434	5,023
2016	219	37	0	1,899	175.9	3,157	2,442	15,061	3,586	5,485
2017	223	45	0	2,230	178.8	3,148	2,939	15,322	3,725	5,956
2018	226	54	0	2,585	181.8	3,130	3,466	15,586	3,849	6,434
2019	230	62	0	2,963	184.4	3,099	4,023	15,842	3,956	6,919
2020	234	72	0	3,367	187.0	3,056	4,610	16,100	4,045	7,411
2021	237	81	0	3,796	189.5	3,001	5,228	16,354	4,113	7,909
2022	241	92	0	4,252	192.1	2,937	5,877	16,610	4,159	8,411
2023	245	102	0	4,737	194.6	2,864	6,558	16,861	4,182	8,919
2024	249	114	0	5,252	197.1	2,782	7,271	17,117	4,183	9,435
2025	252	126	0	5,798	199.5	2,694	8,016	17,372	4,161	9,959
2026	256	138	0	6,378	202.0	2,602	8,795	17,634	4,116	10,493
2027	260	151	0	6,992	204.5	2,508	9,606	17,903	4,047	11,039
2028	264	164	0	7,642	206.9	2,416	10,451	18,174	3,954	11,596
2029	268	178	0	8,330	209.3	2,326	11,329	18,451	3,836	12,167
2030	272	193	0	9,058	211.6	2,244	12,241	18,733	3,695	12,753
2031	276	208	0	9,828	214.0	2,170	13,188	19,022	3,530	13,358
2032	281	223	0	10,641	216.3	2,109	14,168	19,319	3,342	13,983
2033	285	239	0	11,500	218.5	2,063	15,183	19,622	3,132	14,632
2034	289	256	0	12,406	220.7	2,036	16,232	19,929	2,901	15,307
2035	294	273	0	13,362	222.8	2,031	17,315	20,243	2,649	16,010
2036	299	291	0	14,369	224.9	2,051	18,432	20,564	2,376	16,745
2037	303	309	0	15,431	226.9	2,099	19,582	20,892	2,083	17,514
2038	308	328	18	16,530	222.3	2,162	20,764	21,226	1,771	18,301
2039	313	347	50	17,653	213.0	2,226	21,979	21,562	1,440	19,094
2040	318	367	85	18,801	203.6	2,291	23,224	21,904	1,090	19,891
2041	323	388	121	19,972	194.2	2,359	24,500	22,252	720	20,693
2042	328	408	158	21,167	184.8	2,429	25,804	22,605	331	21,497
2043	333	430	198	22,383	175.3	2,501	27,135	22,961	-80	22,303
2044	339	451	239	23,621	165.7	2,575	28,492	23,322	-513	23,108
2045	344	473	283	24,880	156.2	2,652	29,872	23,687	-969	23,911
2046	349	496	329	26,157	146.5	2,731	31,273	24,055	-1,450	24,707
2047	355	518	376	27,453	136.9	2,811	32,695	24,426	-1,957	25,495
2048	360	541	425	28,766	127.3	2,894	34,134	24,799	-2,493	26,273
2049	366	564	475	30,098	118.3	2,980	35,588	25,174	-3,058	27,039
2050	371	588	525	31,447	109.4	3,069	37,050	25,552	-3,654	27,793
2051	377	611	577	32,813	100.7	3,159	38,520	25,936	-4,283	28,530
2052	382	635	629	34,197	92.3	3,253	39,996	26,324	-4,947	29,250
2053	388	659	683	35,598	84.0	3,349	41,480	26,721	-5,648	29,950
2054	394	682	737	37,014	76.0	3,449	42,972	27,123	-6,387	30,628
2055	400	706	792	38,448	68.3	3,551	44,468	27,528	-7,166	31,282
2056	406	730	847	39,900	61.2	3,657	45,968	27,939	-7,987	31,912
2057	412	754	901	41,370	54.4	3,765	47,468	28,354	-8,851	32,519
2058	418	778	955	42,859	48.0	3,877	48,970	28,775	-9,759	33,100
2059	424	803	1,010	44,367	41.8	3,992	50,472	29,204	-10,713	33,654
2060	430	827	1,065	45,896	36.1	4,111	51,974	29,639	-11,713	34,183
2061	437	851	1,120	47,445	30.6	4,234	53,476	30,078	-12,761	34,684
2062	443	875	1,174	49,017	25.4	4,359	54,978	30,526	-13,859	35,157
2063	450	899	1,229	50,611	20.6	4,489	56,478	30,978	-15,009	35,602
2064	457	923	1,282	52,229	16.2	4,623	57,979	31,438	-16,212	36,017
2065	463	947	1,336	53,872	12.0	4,761	59,479	31,906	-17,472	36,400
2066	470	971	1,383	55,547	9.1	4,903	60,979	32,379	-18,790	36,757
2067	477	995	1,431	57,256	6.3	5,049	62,481	32,861	-20,169	37,087
2068	484	1,019	1,478	58,999	3.7	5,199	63,984	33,359	-21,611	37,388
2069	492	1,043	1,525	60,779	1.4	5,354	65,491	33,859	-23,120	37,659
2070	499	1,067	1,566	62,603	0.0	5,514	67,002	34,366	-24,698	37,905
2071	507	1,091	1,598	64,481	0.0	5,678	68,518	34,882	-26,347	38,134
2072	514	1,116	1,630	66,415	0.0	5,847	70,042	35,404	-28,070	38,345
2073	522	1,140	1,662	68,408	0.0	6,021	71,574	35,931	-29,870	38,537
2074	530	1,165	1,694	70,460	0.0	6,200	73,118	36,464	-31,751	38,709
2075	537	1,190	1,727	72,574	0.0	6,385	74,675	37,006	-33,714	38,860
2076	545	1,215	1,760	74,751	0.0	6,575	76,247	37,555	-35,763	38,988
2077	553	1,240	1,794	76,994	0.0	6,771	77,838	38,112	-37,901	39,093
2078	562	1,266	1,828	79,303	0.0	6,973	79,448	38,677	-40,131	39,173
2079	570	1,292	1,862	81,682	0.0	7,181	81,083	39,245	-42,456	39,226
Total 2004-78					8,495.4

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.