Table 1d—Proposal—Specified and Total General Fund Transfers to the OASDI Trust Funds
Year
Projected
GDP
Projected
GDP
with 1% less
growth for
2005-2012
Specified
General Fund
Transfers:
Cut in
Federal
Government
spending assumed=
20% of difference
{(1)-(2)}
Transfer from
General Fund
to Trust Fund
for
Corporate Tax
Recapture
Specified
Reverse
Transfer
Trust Fund
to General
Fund, for
Annual Balance1
Cumulative
Net Transfer
from the
General Fund =
(3)+(4)-(5)
cumulative
 
Proposal Net Annual
Transfers from the
General Fund to the
Trust Fund
Billions of Present Value Dollars 1/1/2003
= (3)+(4)-(5)
Percent
of GDP
Percent
of Payroll
(Billions of Present Value Dollars 1/1/2003)
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
2004
10,531
10,531
0
0
 
0
 
0
0.0
0.0
2005
10,494
10,441
11
3
 
14
 
14
0.1
0.3
2006
10,456
10,299
31
7
 
52
 
38
0.4
0.9
2007
10,407
10,149
52
11
 
115
 
63
0.6
1.5
2008
10,334
9,977
71
16
 
202
 
87
0.8
2.1
2009
10,247
9,794
91
20
 
313
 
111
1.1
2.7
2010
10,150
9,604
109
25
 
446
 
134
1.3
3.3
2011
10,047
9,412
127
29
 
602
 
156
1.6
3.9
2012
9,935
9,214
144
34
 
780
 
178
1.8
4.6
2013
9,818
9,105
143
38
 
961
 
181
1.8
4.7
2014
9,696
8,992
141
43
 
1,144
 
184
1.9
4.8
2015
9,571
8,876
139
47
 
1,331
 
186
1.9
5.0
2016
9,443
8,757
137
52
 
1,520
 
189
2.0
5.1
2017
9,319
8,643
135
56
 
1,711
 
192
2.1
5.3
2018
9,195
8,527
134
61
 
1,905
 
194
2.1
5.4
2019
9,074
8,415
132
65
 
2,102
 
197
2.2
5.6
2020
8,951
8,301
130
70
 
2,302
 
200
2.2
5.7
2021
8,830
8,189
128
74
 
2,505
 
202
2.3
5.9
2022
8,709
8,077
126
79
 
2,710
 
205
2.4
6.1
2023
8,589
7,965
125
83
 
2,917
 
208
2.4
6.3
2024
8,469
7,854
123
87
 
3,128
 
210
2.5
6.4
2025
8,350
7,744
121
91
 
3,340
 
213
2.5
6.6
2026
8,234
7,636
120
95
 
3,555
 
215
2.6
6.8
2027
8,120
7,531
118
99
 
3,773
 
217
2.7
7.0
2028
8,009
7,428
116
103
 
3,992
 
220
2.7
7.2
2029
7,900
7,327
115
107
 
4,214
 
222
2.8
7.4
2030
7,793
7,228
113
111
6.8
4,431
 
217
2.8
7.3
2031
7,689
7,131
112
114
15.3
4,642
 
211
2.7
7.2
2032
7,586
7,035
110
118
24.4
4,845
 
204
2.7
7.1
2033
7,484
6,941
109
121
34.0
5,041
 
196
2.6
6.9
2034
7,384
6,848
107
124
44.0
5,229
 
187
2.5
6.7
2035
7,285
6,756
106
127
54.0
5,408
 
179
2.5
6.5
2036
7,187
6,665
104
130
64.0
5,578
 
171
2.4
6.3
2037
7,090
6,575
103
133
74.5
5,740
 
161
2.3
6.0
2038
6,994
6,486
102
135
85.0
5,892
 
152
2.2
5.8
2039
6,899
6,398
100
138
95.3
6,034
 
143
2.1
5.5
2040
6,804
6,310
99
140
105.6
6,168
 
133
2.0
5.2
2041
6,710
6,223
97
142
115.8
6,291
 
124
1.8
4.9
2042
6,617
6,136
96
144
125.7
6,406
 
114
1.7
4.6
2043
6,524
6,050
95
146
135.5
6,510
 
105
1.6
4.3
2044
6,432
5,965
93
147
145.0
6,606
 
95
1.5
4.0
2045
6,340
5,880
92
148
154.0
6,692
 
86
1.4
3.7
2046
6,249
5,796
91
149
162.6
6,770
 
77
1.2
3.3
2047
6,159
5,712
89
150
171.0
6,838
 
69
1.1
3.0
2048
6,070
5,629
88
151
178.8
6,898
 
60
1.0
2.7
2049
5,982
5,548
87
151
186.2
6,950
 
52
0.9
2.4
2050
5,895
5,467
86
151
192.8
6,994
 
44
0.7
2.0
2051
5,809
5,387
84
151
199.0
7,031
 
37
0.6
1.7
2052
5,724
5,308
83
151
204.6
7,060
 
29
0.5
1.4
2053
5,640
5,230
82
150
209.8
7,083
 
23
0.4
1.1
2054
5,558
5,154
81
150
214.2
7,099
 
16
0.3
0.8
2055
5,476
5,079
80
149
217.8
7,110
 
11
0.2
0.5
2056
5,397
5,005
78
148
220.8
7,116
 
6
0.1
0.3
2057
5,319
4,932
77
147
223.3
7,117
 
1
0.0
0.1
2058
5,242
4,861
76
146
222.4
7,117
 
0
0.0
0.0
2059
5,166
4,791
75
145
220.2
7,117
 
0
0.0
0.0
2060
5,091
4,721
74
144
217.8
7,117
 
0
0.0
0.0
2061
5,017
4,653
73
142
215.3
7,117
 
0
0.0
0.0
2062
4,944
4,585
72
141
212.8
7,117
 
0
0.0
0.0
2063
4,873
4,519
71
139
210.2
7,117
 
0
0.0
0.0
2064
4,802
4,453
70
138
207.6
7,117
 
0
0.0
0.0
2065
4,732
4,388
69
136
204.9
7,117
 
0
0.0
0.0
2066
4,663
4,324
68
134
202.2
7,117
 
0
0.0
0.0
2067
4,594
4,261
67
133
199.4
7,117
 
0
0.0
0.0
2068
4,527
4,198
66
131
196.6
7,117
 
0
0.0
0.0
2069
4,460
4,136
65
129
193.8
7,117
 
0
0.0
0.0
2070
4,394
4,075
64
127
191.0
7,117
 
0
0.0
0.0
2071
4,329
4,015
63
125
188.2
7,117
 
0
0.0
0.0
2072
4,265
3,955
62
123
185.4
7,117
 
0
0.0
0.0
2073
4,202
3,897
61
122
182.6
7,117
 
0
0.0
0.0
2074
4,139
3,839
60
120
179.8
7,117
 
0
0.0
0.0
2075
4,078
3,782
59
118
177.0
7,117
 
0
0.0
0.0
2076
4,017
3,725
58
116
174.2
7,117
 
0
0.0
0.0
2077
3,957
3,670
57
114
171.5
7,117
 
0
0.0
0.0
2078
3,898
3,615
57
112
168.8
7,117
 
0
0.0
0.0
Total:
2003-77
 
 
6,791
7,939
7,612.9
 
 
 
 
 
Based on Intermediate Assumptions of the 2003 Trustees Report.

1 Limit reverse transfer to total of specified and recapture transfers.
 
Office of the Actuary
Social Security Administration
July 15, 2004

Return to memorandum List of memos