| Year                                                                                                                                  | ProjectedGDP                                                     | ProjectedGDPwith 1% lessgrowth for2005-2016 | SpecifiedGeneral FundTransfers:Cut inFederalGovernmentspending assumed=20%   of difference{(1)-(2)} | Transfer fromGeneral Fundto Trust Fund forCorporate  TaxRecapture | SpecifiedReverseTransferTrust Fund to General Fund, forAnnual Balance1 | CumulativeNet Transferfrom the General Fund  = (3)+(4)-(5)cumulative |   | Proposal  Net  AnnualTransfers from theGeneral Fund to theTrust Fund |
|---------------------------------------------------------------------------------------------------------------------------------------|------------------------------------------------------------------|---------------------------------------------|-----------------------------------------------------------------------------------------------------|-------------------------------------------------------------------|------------------------------------------------------------------------|----------------------------------------------------------------------|--------|----------------------------------------------------------------------|
||
||
||
| 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 ActuarySocial Security AdministrationJuly 15, 2004 |

Return to memorandumList of memos