Table 2e—Proposal — Specified and Total General Fund Transfers to the OASDI Trust Funds
Year
Projected
GDP
(1)
Projected
GDP with
1% less
growth for 2006-2016
(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
2
 
47
35
0.3
0.8
2008
11,022
10,748
55
3
 
105
58
0.5
1.3
2009
10,991
10,611
76
4
 
185
80
0.7
1.9
2010
10,944
10,460
97
5
 
286
102
0.9
2.4
2011
10,880
10,295
117
6
 
410
123
1.1
2.9
2012
10,798
10,115
137
7
 
553
144
1.3
3.4
2013
10,701
9,924
155
8
 
717
164
1.5
4.0
2014
10,598
9,731
174
9
 
900
183
1.7
4.5
2015
10,487
9,532
191
11
 
1,102
202
1.9
5.0
2016
10,369
9,330
208
13
 
1,322
221
2.1
5.5
2017
10,247
9,221
205
15
 
1,543
221
2.2
5.6
2018
10,122
9,108
203
18
 
1,763
220
2.2
5.7
2019
9,989
8,988
200
20
 
1,983
220
2.2
5.8
2020
9,856
8,869
197
22
 
2,202
219
2.2
5.8
2021
9,720
8,746
195
24
 
2,420
218
2.2
5.9
2022
9,584
8,624
192
26
 
2,638
218
2.3
6.0
2023
9,446
8,500
189
27
 
2,855
217
2.3
6.0
2024
9,310
8,377
186
29
 
3,070
216
2.3
6.1
2025
9,174
8,255
184
31
 
3,285
215
2.3
6.2
2026
9,040
8,135
181
33
 
3,499
214
2.4
6.3
2027
8,911
8,019
178
34
 
3,711
213
2.4
6.3
2028
8,783
7,903
176
36
 
3,923
212
2.4
6.4
2029
8,656
7,790
173
37
 
4,133
210
2.4
6.5
2030
8,533
7,678
171
38
 
4,343
209
2.5
6.5
2031
8,412
7,570
169
40
 
4,551
208
2.5
6.6
2032
8,295
7,464
166
41
 
4,758
207
2.5
6.7
2033
8,179
7,360
164
42
 
4,964
206
2.5
6.8
2034
8,066
7,258
162
43
 
5,169
205
2.5
6.8
2035
7,954
7,157
159
44
 
5,373
204
2.6
6.9
2036
7,845
7,059
157
45
 
5,575
202
2.6
7.0
2037
7,738
6,963
155
46
 
5,776
201
2.6
7.0
2038
7,632
6,868
153
47
 
5,976
200
2.6
7.1
2039
7,527
6,773
151
48
 
6,175
199
2.6
7.1
2040
7,424
6,680
149
48
 
6,372
197
2.7
7.2
2041
7,322
6,589
147
49
 
6,568
196
2.7
7.3
2042
7,222
6,498
145
50
 
6,762
194
2.7
7.3
2043
7,122
6,409
143
50
1.6
6,953
191
2.7
7.3
2044
7,023
6,320
141
51
8.4
7,136
183
2.6
7.1
2045
6,925
6,232
139
51
15.0
7,311
175
2.5
6.9
2046
6,828
6,144
137
51
22.0
7,477
166
2.4
6.7
2047
6,732
6,057
135
52
29.0
7,634
157
2.3
6.4
2048
6,635
5,971
133
52
35.6
7,783
149
2.2
6.2
2049
6,539
5,884
131
52
42.0
7,924
141
2.2
5.9
2050
6,444
5,799
129
52
47.8
8,057
133
2.1
5.7
2051
6,351
5,715
127
52
53.3
8,183
126
2.0
5.5
2052
6,258
5,631
125
52
58.5
8,302
119
1.9
5.3
2053
6,167
5,550
124
52
63.5
8,413
112
1.8
5.0
2054
6,078
5,469
122
52
68.3
8,519
105
1.7
4.8
2055
5,989
5,389
120
51
72.6
8,617
99
1.7
4.6
2056
5,901
5,310
118
51
76.9
8,710
93
1.6
4.4
2057
5,814
5,232
116
51
80.9
8,797
87
1.5
4.2
2058
5,729
5,155
115
51
84.5
8,878
81
1.4
4.0
2059
5,645
5,080
113
50
87.8
8,953
76
1.3
3.8
2060
5,562
5,005
111
50
90.9
9,024
71
1.3
3.6
2061
5,480
4,931
110
50
93.5
9,090
66
1.2
3.4
2062
5,400
4,859
108
49
95.7
9,151
62
1.1
3.2
2063
5,320
4,787
107
49
97.7
9,209
58
1.1
3.1
2064
5,242
4,717
105
48
99.4
9,263
54
1.0
2.9
2065
5,165
4,648
103
48
100.7
9,313
51
1.0
2.8
2066
5,089
4,579
102
47
101.5
9,361
48
0.9
2.7
2067
5,014
4,512
100
47
102.2
9,406
45
0.9
2.6
2068
4,942
4,447
99
46
102.7
9,449
43
0.9
2.5
2069
4,870
4,382
98
46
103.0
9,489
40
0.8
2.4
2070
4,799
4,318
96
45
103.0
9,528
38
0.8
2.3
2071
4,729
4,255
95
45
103.0
9,564
36
0.8
2.2
2072
4,660
4,193
93
44
102.6
9,599
35
0.7
2.2
2073
4,592
4,132
92
44
102.2
9,632
33
0.7
2.1
2074
4,524
4,071
91
43
101.7
9,664
32
0.7
2.0
2075
4,458
4,011
89
42
101.0
9,695
31
0.7
2.0
2076
4,392
3,952
88
42
100.3
9,725
30
0.7
2.0
2077
4,327
3,894
87
41
99.6
9,753
28
0.7
1.9
2078
4,263
3,836
85
41
98.7
9,780
28
0.6
1.9
2079
4,200
3,779
84
40
97.8
9,807
27
0.6
1.8
Total:
2004-78
   
9,786
2,742
2747.1
       

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