Table 1e—Proposal — Specified and Total General Fund Transfers to the OASDI Trust Funds
Year
Projected
GDP
(1)
Projected
GDP with
1% less
growth for 2006-2013
(2)
Specified
General Fund
Transfer:
Cut in Federal
Government
spending assumed
= 20%
of difference
{(1)-(2)}
(3)
Transfer from
General Fund to
the Trust Funds
for Corporate
Tax Recapture
(4)
Specified
Reverse Transfer
Trust Funds to
General Fund, for
Annual Balance1
(5)
Cumulative
Net Transfer
from the
General Fund
=(3)+(4)-(5) cumulative
(6)
Proposal
Net Annual Transfers
from the General Fund
to the Trust Funds
       
Billions of
Present Value
Dollars 1-1-04
= (3)+(4)-(5)
(7)
Percent
of
GDP
(8)
Percent
of
Payroll
(9)
(Billions of Present Value Dollars on 1/1/2004)
2005
11,137
11,137
0
0
 
0
0
0.0
0.0
2006
11,072
11,016
11
1
 
12
12
0.1
0.3
2007
11,038
10,873
33
3
 
49
36
0.3
0.8
2008
11,022
10,748
55
5
 
109
60
0.5
1.4
2009
10,991
10,611
76
7
 
192
83
0.8
1.9
2010
10,944
10,460
97
9
 
298
106
1.0
2.5
2011
10,880
10,295
117
12
 
427
129
1.2
3.0
2012
10,798
10,115
137
14
 
577
150
1.4
3.6
2013
10,701
9,924
155
16
 
749
172
1.6
4.2
2014
10,598
9,829
154
19
 
922
173
1.6
4.2
2015
10,487
9,725
152
21
 
1,095
173
1.7
4.3
2016
10,369
9,616
151
25
 
1,271
176
1.7
4.4
2017
10,247
9,503
149
30
 
1,450
179
1.7
4.5
2018
10,122
9,387
147
35
 
1,631
182
1.8
4.7
2019
9,989
9,264
145
39
 
1,816
184
1.8
4.8
2020
9,856
9,140
143
44
 
2,003
187
1.9
5.0
2021
9,720
9,014
141
48
 
2,192
190
1.9
5.1
2022
9,584
8,888
139
53
 
2,384
192
2.0
5.3
2023
9,446
8,760
137
57
 
2,579
195
2.1
5.4
2024
9,310
8,634
135
62
 
2,776
197
2.1
5.6
2025
9,174
8,507
133
66
 
2,976
200
2.2
5.7
2026
9,040
8,384
131
71
 
3,178
202
2.2
5.9
2027
8,911
8,264
129
75
 
3,382
204
2.3
6.1
2028
8,783
8,145
128
79
 
3,589
207
2.4
6.3
2029
8,656
8,028
126
84
 
3,798
209
2.4
6.4
2030
8,533
7,913
124
88
 
4,010
212
2.5
6.6
2031
8,412
7,802
122
92
 
4,224
214
2.5
6.8
2032
8,295
7,693
120
96
 
4,440
216
2.6
7.0
2033
8,179
7,585
119
100
 
4,659
219
2.7
7.2
2034
8,066
7,480
117
104
 
4,879
221
2.7
7.4
2035
7,954
7,376
116
107
 
5,102
223
2.8
7.5
2036
7,845
7,275
114
111
 
5,327
225
2.9
7.7
2037
7,738
7,176
112
115
 
5,554
227
2.9
7.9
2038
7,632
7,078
111
118
6.5
5,776
222
2.9
7.9
2039
7,527
6,981
109
121
17.6
5,989
213
2.8
7.7
2040
7,424
6,885
108
124
28.7
6,193
204
2.7
7.4
2041
7,322
6,791
106
128
39.7
6,387
194
2.7
7.2
2042
7,222
6,697
105
130
50.5
6,572
185
2.6
7.0
2043
7,122
6,605
103
133
61.3
6,747
175
2.5
6.7
2044
7,023
6,513
102
136
72.1
6,913
166
2.4
6.5
2045
6,925
6,422
101
138
82.7
7,069
156
2.3
6.2
2046
6,828
6,332
99
141
93.3
7,216
147
2.1
5.9
2047
6,732
6,243
98
143
103.7
7,352
137
2.0
5.6
2048
6,635
6,154
96
145
113.8
7,480
127
1.9
5.3
2049
6,539
6,064
95
147
123.3
7,598
118
1.8
5.0
2050
6,444
5,976
94
148
132.4
7,707
109
1.7
4.7
2051
6,351
5,889
92
150
141.2
7,808
101
1.6
4.4
2052
6,258
5,804
91
151
149.5
7,900
92
1.5
4.1
2053
6,167
5,720
90
152
157.6
7,984
84
1.4
3.8
2054
6,078
5,636
88
153
165.2
8,060
76
1.3
3.5
2055
5,989
5,554
87
154
172.3
8,129
68
1.1
3.2
2056
5,901
5,473
86
154
178.8
8,190
61
1.0
2.9
2057
5,814
5,392
84
155
184.7
8,244
54
0.9
2.6
2058
5,729
5,313
83
155
190.2
8,292
48
0.8
2.3
2059
5,645
5,235
82
155
195.3
8,334
42
0.7
2.1
2060
5,562
5,158
81
155
199.8
8,370
36
0.6
1.8
2061
5,480
5,082
80
155
204.0
8,401
31
0.6
1.6
2062
5,400
5,008
78
155
207.7
8,426
25
0.5
1.3
2063
5,320
4,934
77
154
211.0
8,447
21
0.4
1.1
2064
5,242
4,861
76
154
213.8
8,463
16
0.3
0.9
2065
5,165
4,790
75
153
216.3
8,475
12
0.2
0.7
2066
5,089
4,719
74
153
217.4
8,484
9
0.2
0.5
2067
5,014
4,650
73
152
218.3
8,490
6
0.1
0.4
2068
4,942
4,583
72
151
219.0
8,494
4
0.1
0.2
2069
4,870
4,516
71
150
219.3
8,495
1
0.0
0.1
2070
4,799
4,450
70
149
218.7
8,495
0
0.0
0.0
2071
4,729
4,386
69
148
216.6
8,495
0
0.0
0.0
2072
4,660
4,322
68
147
214.5
8,495
0
0.0
0.0
2073
4,592
4,258
67
146
212.4
8,495
0
0.0
0.0
2074
4,524
4,196
66
145
210.2
8,495
0
0.0
0.0
2075
4,458
4,134
65
143
208.0
8,495
0
0.0
0.0
2076
4,392
4,073
64
142
205.9
8,495
0
0.0
0.0
2077
4,327
4,013
63
141
203.7
8,495
0
0.0
0.0
2078
4,263
3,954
62
140
201.5
8,495
0
0.0
0.0
2079
4,200
3,895
61
138
199.3
8,495
0
0.0
0.0
Total: 2004-78
   
7,323
7,651
6478.5
       

1Limit reverse transfer to total of specified and recapture transfers

Based on Intermediate Assumptions of the 2004 Trustees Report

Office of the Chief Actuary
Social Security Administration
April 19, 2005

Return to memorandum Return to list of memos