RyanSununu_20050420

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 (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	1	0	14	12.1	1,883	128	12,246	1,862	1,875
2007	38	2	0	55	35.1	1,938	272	12,562	2,030	2,086
2008	64	3	0	126	57.6	2,014	426	12,870	2,203	2,329
2009	91	5	0	227	79.9	2,109	588	13,171	2,381	2,608
2010	119	6	0	362	101.8	2,228	761	13,466	2,560	2,923
2011	148	8	0	532	123.1	2,373	943	13,752	2,741	3,273
2012	177	9	0	739	143.8	2,538	1,133	14,024	2,922	3,661
2013	207	11	0	984	163.7	2,725	1,332	14,285	3,100	4,084
2014	238	13	0	1,270	183.0	2,933	1,540	14,547	3,271	4,541
2015	270	15	0	1,599	201.6	3,163	1,756	14,804	3,434	5,033
2016	302	19	0	1,976	220.7	3,232	2,166	15,061	3,586	5,562
2017	307	23	0	2,373	220.5	3,290	2,593	15,322	3,725	6,099
2018	312	27	0	2,794	220.4	3,335	3,037	15,586	3,849	6,643
2019	317	31	0	3,236	219.8	3,367	3,496	15,842	3,956	7,192
2020	322	35	0	3,702	219.1	3,384	3,971	16,100	4,045	7,746
2021	328	40	0	4,191	218.3	3,387	4,460	16,354	4,113	8,304
2022	333	44	0	4,704	217.5	3,377	4,964	16,610	4,159	8,863
2023	338	49	0	5,243	216.6	3,353	5,482	16,861	4,182	9,425
2024	343	54	0	5,809	215.7	3,317	6,014	17,117	4,183	9,991
2025	348	59	0	6,401	214.7	3,269	6,559	17,372	4,161	10,562
2026	353	64	0	7,022	213.6	3,211	7,117	17,634	4,116	11,138
2027	359	69	0	7,672	212.6	3,145	7,687	17,903	4,047	11,719
2028	364	74	0	8,353	211.6	3,073	8,269	18,174	3,954	12,307
2029	370	79	0	9,065	210.5	2,996	8,862	18,451	3,836	12,902
2030	375	84	0	9,810	209.4	2,916	9,466	18,733	3,695	13,505
2031	381	90	0	10,589	208.3	2,836	10,082	19,022	3,530	14,119
2032	387	96	0	11,403	207.2	2,758	10,708	19,319	3,342	14,746
2033	393	101	0	12,254	206.0	2,683	11,343	19,622	3,132	15,386
2034	399	107	0	13,142	204.8	2,614	11,988	19,929	2,901	16,044
2035	405	113	0	14,070	203.6	2,554	12,643	20,243	2,649	16,719
2036	412	119	0	15,038	202.4	2,504	13,305	20,564	2,376	17,414
2037	418	125	0	16,048	201.2	2,467	13,976	20,892	2,083	18,132
2038	425	131	0	17,102	199.9	2,445	14,653	21,226	1,771	18,873
2039	432	137	0	18,200	198.5	2,440	15,338	21,562	1,440	19,640
2040	439	143	0	19,344	197.2	2,453	16,028	21,904	1,090	20,435
2041	446	149	0	20,537	195.8	2,487	16,724	22,252	720	21,257
2042	453	155	0	21,779	194.3	2,544	17,423	22,605	331	22,110
2043	460	162	5	23,067	191.2	2,619	18,127	22,961	-80	22,987
2044	467	168	28	24,384	182.9	2,696	18,833	23,322	-513	23,871
2045	474	174	51	25,730	174.7	2,777	19,541	23,687	-969	24,761
2046	482	181	78	27,104	166.0	2,859	20,250	24,055	-1,450	25,654
2047	489	187	105	28,504	157.4	2,944	20,959	24,426	-1,957	26,547
2048	497	193	133	29,933	149.0	3,032	21,668	24,799	-2,493	27,439
2049	504	200	162	31,388	140.8	3,122	22,375	25,174	-3,058	28,330
2050	512	206	190	32,873	133.2	3,214	23,077	25,552	-3,654	29,219
2051	519	212	218	34,388	125.8	3,309	23,776	25,936	-4,283	30,105
2052	527	218	246	35,934	118.7	3,408	24,470	26,324	-4,947	30,987
2053	535	224	275	37,511	111.8	3,509	25,161	26,721	-5,648	31,863
2054	543	231	305	39,119	105.1	3,613	25,849	27,123	-6,387	32,732
2055	551	237	334	40,760	98.8	3,720	26,532	27,528	-7,166	33,593
2056	560	243	364	42,433	92.6	3,830	27,210	27,939	-7,987	34,446
2057	568	249	395	44,141	86.6	3,944	27,884	28,354	-8,851	35,290
2058	576	255	424	45,884	81.0	4,061	28,554	28,775	-9,759	36,124
2059	585	261	454	47,663	75.6	4,182	29,218	29,204	-10,713	36,950
2060	594	267	484	49,479	70.5	4,306	29,879	29,639	-11,713	37,766
2061	602	272	513	51,336	65.9	4,434	30,536	30,078	-12,761	38,574
2062	611	278	541	53,235	61.7	4,566	31,189	30,526	-13,859	39,375
2063	621	284	569	55,177	57.6	4,702	31,839	30,978	-15,009	40,168
2064	630	290	596	57,165	53.9	4,842	32,485	31,438	-16,212	40,953
2065	639	295	622	59,201	50.6	4,986	33,130	31,906	-17,472	41,730
2066	649	301	646	61,290	47.8	5,134	33,772	32,379	-18,790	42,501
2067	658	307	670	63,433	45.1	5,287	34,412	32,861	-20,169	43,264
2068	668	313	693	65,632	42.6	5,445	35,051	33,359	-21,611	44,021
2069	678	318	716	67,889	40.3	5,608	35,690	33,859	-23,120	44,769
2070	688	324	738	70,209	38.4	5,775	36,329	34,366	-24,698	45,511
2071	699	330	760	72,591	36.4	5,947	36,969	34,882	-26,347	46,245
2072	709	335	780	75,042	34.9	6,124	37,610	35,404	-28,070	46,972
2073	720	341	800	77,562	33.4	6,307	38,252	35,931	-29,870	47,691
2074	730	347	820	80,154	32.0	6,495	38,897	36,464	-31,751	48,403
2075	741	353	839	82,821	30.8	6,689	39,545	37,006	-33,714	49,107
2076	752	359	858	85,566	29.6	6,888	40,197	37,555	-35,763	49,804
2077	763	364	877	88,391	28.4	7,093	40,853	38,112	-37,901	50,490
2078	775	370	895	91,300	27.5	7,304	41,514	38,677	-40,131	51,169
2079	786	376	914	94,294	26.6	7,522	42,181	39,245	-42,456	51,838
Total 2004-78					9,780.5

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.