SJohnson_20050215

Table 1a—Proposal General Fund Transfers, OASDI Trust Fund Assets, Individual Account Assets, and Theoretical OASDI Assets
Calendar Year	Proposal General Fund Transfer(GF)/Reimburse				Total OASDI Trust Fund Assets at End of Year (5)	Expected Individual Account Assets¹ at End of Year (6)	GDP (7)	Theoretical Social Security² with Borrowing Authority: Net OASDI Trust Fund Assets End of Year
	Transfers for Solvency (1)	Reimburse Minimum Benefit (2)	Total in Constant 2004 Dollars (3)	Accumulated as of End of Year (4)	Total OASDI Trust Fund Assets at End of Year (5)	Expected Individual Account Assets¹ at End of Year (6)	GDP (7)	Without General Fund Transfer (8)	With General Fund Transfer (amount for Proposal) (9)
	Billions of Dollars, Present Value as of 1-1-2004		Billions of Constant 2004 Dollars		Billions of Constant 2004 Dollars
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	1,647	195	11,911	1,840	1,840
2006	0.0	0.0	0.0	0	1,581	423	12,246	1,998	1,998
2007	0.0	0.0	0.0	0	1,498	673	12,562	2,156	2,156
2008	0.0	0.0	0.0	0	1,399	943	12,870	2,315	2,315
2009	0.0	0.0	0.0	0	1,279	1,237	13,171	2,473	2,473
2010	0.0	0.0	0.0	0	1,141	1,555	13,466	2,631	2,631
2011	0.0	0.0	0.0	0	983	1,899	13,752	2,790	2,790
2012	0.0	0.0	0.0	0	804	2,266	14,024	2,944	2,944
2013	62.0	0.1	82.9	83	684	2,656	14,285	3,091	3,174
2014	179.9	0.1	247.1	332	708	3,072	14,547	3,230	3,563
2015	189.8	0.2	268.3	610	732	3,514	14,804	3,360	3,970
2016	223.3	0.3	324.7	952	747	3,983	15,061	3,478	4,431
2017	247.8	0.4	371.0	1,351	761	4,479	15,322	3,584	4,935
2018	271.5	0.4	418.7	1,810	775	5,003	15,586	3,675	5,486
2019	290.4	0.5	461.3	2,326	785	5,552	15,842	3,750	6,076
2020	308.6	0.5	505.0	2,901	793	6,128	16,100	3,805	6,706
2021	301.6	0.6	508.4	3,496	797	6,730	16,354	3,841	7,337
2022	306.4	0.6	532.0	4,133	797	7,357	16,610	3,857	7,990
2023	308.6	0.7	552.0	4,809	794	8,010	16,861	3,851	8,660
2024	307.1	0.7	565.9	5,519	790	8,689	17,117	3,823	9,342
2025	302.1	0.8	573.5	6,258	786	9,392	17,372	3,773	10,031
2026	290.3	0.8	567.9	7,014	766	10,119	17,634	3,700	10,714
2027	322.6	0.9	649.9	7,874	753	10,871	17,903	3,604	11,478
2028	320.7	0.9	665.4	8,776	736	11,647	18,174	3,486	12,262
2029	312.2	1.0	667.5	9,707	715	12,446	18,451	3,346	13,053
2030	300.8	1.0	662.6	10,661	691	13,267	18,733	3,184	13,845
2031	292.9	1.0	664.6	11,645	666	14,110	19,022	3,000	14,646
2032	263.5	1.1	616.1	12,611	643	14,974	19,319	2,796	15,406
2033	237.9	1.1	573.5	13,562	624	15,859	19,622	2,570	16,133
2034	210.2	1.1	522.2	14,491	601	16,764	19,929	2,325	16,817
2035	186.2	1.1	476.9	15,403	579	17,687	20,243	2,062	17,465
2036	163.0	1.2	430.3	16,295	556	18,629	20,564	1,780	18,075
2037	140.4	1.2	382.3	17,166	532	19,588	20,892	1,481	18,647
2038	121.3	1.2	340.7	18,022	516	20,562	21,226	1,165	19,187
2039	98.1	1.2	284.3	18,847	493	21,551	21,562	833	19,680
2040	80.1	1.2	239.9	19,652	475	22,552	21,904	485	20,137
2041	62.7	1.2	194.3	20,436	461	23,564	22,252	120	20,556
2042	45.1	1.2	144.8	21,194	445	24,585	22,605	-262	20,932
2043	29.5	1.2	98.9	21,929	428	25,613	22,961	-662	21,267
2044	13.4	1.2	48.2	22,635	405	26,647	23,322	-1,080	21,555
2045	1.3	1.1	8.2	23,322	392	27,682	23,687	-1,516	21,806
2046	0.0	1.1	4.0	24,026	419	28,719	24,055	-1,972	22,053
2047	0.0	1.1	4.0	24,751	491	29,755	24,426	-2,449	22,302
2048	0.0	1.1	4.0	25,497	606	30,788	24,799	-2,946	22,551
2049	0.0	1.0	4.0	26,266	763	31,812	25,174	-3,465	22,801
2050	0.0	1.0	4.0	27,058	1,027	32,822	25,552	-4,008	23,050
2051	0.0	1.0	4.0	27,874	1,311	33,817	25,936	-4,577	23,297
2052	0.0	0.9	4.0	28,714	1,616	34,797	26,324	-5,172	23,542
2053	0.0	0.9	3.9	29,579	1,941	35,768	26,721	-5,795	23,785
2054	0.0	0.9	3.9	30,470	2,286	36,730	27,123	-6,447	24,024
2055	0.0	0.8	3.8	31,388	2,651	37,683	27,528	-7,130	24,259
2056	0.0	0.8	3.8	32,334	3,035	38,625	27,939	-7,845	24,489
2057	0.0	0.8	3.7	33,308	3,438	39,556	28,354	-8,594	24,714
2058	0.0	0.7	3.7	34,311	3,862	40,476	28,775	-9,378	24,933
2059	0.0	0.7	3.6	35,343	4,305	41,383	29,204	-10,196	25,147
2060	0.0	0.7	3.5	36,407	4,771	42,279	29,639	-11,052	25,355
2061	0.0	0.6	3.5	37,503	5,256	43,162	30,078	-11,946	25,557
2062	0.0	0.6	3.4	38,631	5,760	44,032	30,526	-12,880	25,751
2063	0.0	0.6	3.3	39,794	6,285	44,890	30,978	-13,857	25,937
2064	0.0	0.5	3.2	40,991	6,829	45,736	31,438	-14,876	26,114
2065	0.0	0.5	3.1	42,224	7,394	46,570	31,906	-15,940	26,283
2066	0.0	0.5	3.0	43,493	7,981	47,431	32,379	-17,050	26,443
2067	0.0	0.5	3.0	44,801	8,590	48,284	32,861	-18,208	26,594
2068	0.0	0.4	2.9	46,148	9,224	49,127	33,359	-19,414	26,734
2069	0.0	0.4	2.8	47,535	9,881	49,962	33,859	-20,670	26,865
2070	0.0	0.4	2.7	48,964	10,563	50,790	34,366	-21,978	26,986
2071	0.0	0.4	2.6	50,435	11,270	51,612	34,882	-23,340	27,096
2072	0.0	0.3	2.5	51,951	12,003	52,427	35,404	-24,756	27,195
2073	0.0	0.3	2.4	53,512	12,762	53,238	35,931	-26,230	27,282
2074	0.0	0.3	2.3	55,120	13,550	54,044	36,464	-27,762	27,357
2075	0.0	0.3	2.2	56,775	14,365	54,848	37,006	-29,356	27,419
2076	0.0	0.3	2.2	58,481	15,210	55,649	37,555	-31,014	27,467
2077	0.0	0.2	2.1	60,237	16,086	56,450	38,112	-32,736	27,501
2078	0.0	0.2	2.0	62,047	16,993	57,249	38,677	-34,527	27,520
2079	0.0	0.2	1.9	63,910	17,932	58,049	39,245	-36,387	27,523
Total 2004-78	6,791.1	48.4

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.