Table 2d —Proposal—Specified and Total General Fund Transfers to the OASDI Trust Funds
Year
Projected
GDP
Projected
GDP
with 1% less
growth for
2005-2016
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
2
 
13
 
13
0.1
0.3
2006
10,456
10,299
31
5
 
49
 
36
0.3
0.9
2007
10,407
10,149
52
7
 
107
 
58
0.6
1.4
2008
10,334
9,977
71
9
 
188
 
81
0.8
2.0
2009
10,247
9,794
91
11
 
290
 
102
1.0
2.5
2010
10,150
9,604
109
14
 
412
 
123
1.2
3.1
2011
10,047
9,412
127
16
 
555
 
143
1.4
3.6
2012
9,935
9,214
144
18
 
717
 
162
1.6
4.1
2013
9,818
9,014
161
20
 
898
 
181
1.8
4.7
2014
9,696
8,813
177
22
 
1,097
 
199
2.0
5.2
2015
9,571
8,612
192
24
 
1,312
 
216
2.3
5.8
2016
9,443
8,412
206
26
 
1,544
 
232
2.5
6.3
2017
9,319
8,302
203
28
 
1,775
 
231
2.5
6.4
2018
9,195
8,191
201
29
 
2,005
 
230
2.5
6.4
2019
9,074
8,083
198
31
 
2,234
 
229
2.5
6.5
2020
8,951
7,974
195
33
 
2,462
 
228
2.5
6.6
2021
8,830
7,866
193
34
 
2,690
 
227
2.6
6.6
2022
8,709
7,758
190
36
 
2,916
 
226
2.6
6.7
2023
8,589
7,651
187
37
 
3,140
 
225
2.6
6.8
2024
8,469
7,544
185
39
 
3,364
 
224
2.6
6.8
2025
8,350
7,439
182
40
 
3,586
 
222
2.7
6.9
2026
8,234
7,335
180
41
 
3,807
 
221
2.7
7.0
2027
8,120
7,234
177
42
 
4,027
 
220
2.7
7.1
2028
8,009
7,135
175
43
 
4,245
 
218
2.7
7.1
2029
7,900
7,038
172
44
 
4,462
 
217
2.7
7.2
2030
7,793
6,943
170
45
 
4,678
 
216
2.8
7.3
2031
7,689
6,850
168
46
 
4,892
 
214
2.8
7.3
2032
7,586
6,758
166
47
 
5,104
 
213
2.8
7.4
2033
7,484
6,668
163
48
1.3
5,314
 
210
2.8
7.4
2034
7,384
6,578
161
48
7.0
5,517
 
203
2.7
7.2
2035
7,285
6,490
159
49
13.0
5,712
 
195
2.7
7.1
2036
7,187
6,402
157
49
19.0
5,899
 
187
2.6
6.9
2037
7,090
6,316
155
50
25.3
6,079
 
179
2.5
6.7
2038
6,994
6,231
153
50
31.7
6,250
 
171
2.4
6.5
2039
6,899
6,146
151
51
38.3
6,413
 
163
2.4
6.3
2040
6,804
6,061
149
51
44.8
6,567
 
155
2.3
6.1
2041
6,710
5,978
146
51
51.2
6,713
 
146
2.2
5.8
2042
6,617
5,894
144
51
57.5
6,851
 
138
2.1
5.6
2043
6,524
5,812
142
51
63.7
6,981
 
130
2.0
5.3
2044
6,432
5,730
140
51
69.7
7,103
 
122
1.9
5.1
2045
6,340
5,648
138
51
75.5
7,217
 
114
1.8
4.8
2046
6,249
5,567
136
51
81.2
7,323
 
106
1.7
4.6
2047
6,159
5,487
134
51
86.7
7,421
 
98
1.6
4.3
2048
6,070
5,408
133
50
91.8
7,512
 
91
1.5
4.1
2049
5,982
5,329
131
50
96.5
7,597
 
84
1.4
3.8
2050
5,895
5,252
129
50
100.7
7,674
 
78
1.3
3.6
2051
5,809
5,175
127
49
104.7
7,746
 
71
1.2
3.3
2052
5,724
5,099
125
49
108.1
7,811
 
66
1.1
3.1
2053
5,640
5,024
123
48
111.6
7,871
 
60
1.1
2.9
2054
5,558
4,951
121
48
114.5
7,926
 
55
1.0
2.7
2055
5,476
4,879
120
47
117.2
7,976
 
50
0.9
2.5
2056
5,397
4,808
118
47
119.5
8,021
 
45
0.8
2.3
2057
5,319
4,738
116
46
121.4
8,062
 
41
0.8
2.1
2058
5,242
4,670
114
46
122.9
8,099
 
37
0.7
2.0
2059
5,166
4,602
113
45
123.9
8,133
 
34
0.7
1.8
2060
5,091
4,535
111
45
124.7
8,164
 
31
0.6
1.7
2061
5,017
4,470
110
44
125.0
8,192
 
28
0.6
1.6
2062
4,944
4,405
108
43
125.0
8,218
 
26
0.5
1.5
2063
4,873
4,341
106
43
124.8
8,243
 
24
0.5
1.4
2064
4,802
4,278
105
42
124.4
8,265
 
22
0.5
1.3
2065
4,732
4,215
103
41
123.7
8,286
 
21
0.4
1.2
2066
4,663
4,154
102
41
122.8
8,306
 
20
0.4
1.2
2067
4,594
4,093
100
40
121.9
8,325
 
19
0.4
1.1
2068
4,527
4,033
99
40
120.8
8,342
 
18
0.4
1.1
2069
4,460
3,973
97
39
119.7
8,359
 
17
0.4
1.0
2070
4,394
3,915
96
38
118.3
8,375
 
16
0.4
1.0
2071
4,329
3,857
95
38
116.9
8,390
 
15
0.4
1.0
2072
4,265
3,800
93
37
115.5
8,405
 
15
0.3
1.0
2073
4,202
3,743
92
37
114.0
8,419
 
14
0.3
1.0
2074
4,139
3,688
90
36
112.3
8,433
 
14
0.3
1.0
2075
4,078
3,633
89
35
110.7
8,447
 
14
0.3
1.0
2076
4,017
3,578
88
35
109.1
8,460
 
13
0.3
0.9
2077
3,957
3,525
86
34
107.5
8,473
 
13
0.3
0.9
2078
3,898
3,472
85
34
105.9
8,486
 
13
0.3
0.9
Total: 2003-77
 
 
9,783
2,826
4,135.8
 
 
 
 
 
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