| Year                                                                                                                                  | ProjectedGDP                                                        | ProjectedGDPwith1% lessgrowth for2005-**2015** | Specified GeneralFund Transfers:Cut in FederalGovernmentspending assumed= 20% of difference{(1)-(2)} | Transferfrom GeneralFund to TrustFund forCorporate TaxRecapture | SpecifiedReverse TransferTrust Fund toGeneral Fund, forAnnual Balance1 | CumulativeNet Transferfrom theGeneral Fund= (3)+(4)-(5) |   | Proposal  Net  Annual Transfersfrom the General Fundto the Trust 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                                                               | 8,497                                          | 189                                                                                                  | 26                                                              |                                                                   | 1,527                                                   |   | 215                                                                   | 2.3 | 5.8 |
| 2017                                                                                                                                  | 9,319                                                               | 8,386                                          | 187                                                                                                  | 28                                                              |                                                                   | 1,741                                                   |   | 214                                                                   | 2.3 | 5.9 |
| 2018                                                                                                                                  | 9,195                                                               | 8,274                                          | 184                                                                                                  | 29                                                              |                                                                   | 1,955                                                   |   | 213                                                                   | 2.3 | 6.0 |
| 2019                                                                                                                                  | 9,074                                                               | 8,165                                          | 182                                                                                                  | 31                                                              |                                                                   | 2,168                                                   |   | 213                                                                   | 2.3 | 6.0 |
| 2020                                                                                                                                  | 8,951                                                               | 8,055                                          | 179                                                                                                  | 33                                                              |                                                                   | 2,380                                                   |   | 212                                                                   | 2.4 | 6.1 |
| 2021                                                                                                                                  | 8,830                                                               | 7,946                                          | 177                                                                                                  | 34                                                              |                                                                   | 2,591                                                   |   | 211                                                                   | 2.4 | 6.2 |
| 2022                                                                                                                                  | 8,709                                                               | 7,837                                          | 174                                                                                                  | 36                                                              |                                                                   | 2,801                                                   |   | 210                                                                   | 2.4 | 6.2 |
| 2023                                                                                                                                  | 8,589                                                               | 7,729                                          | 172                                                                                                  | 37                                                              |                                                                   | 3,011                                                   |   | 209                                                                   | 2.4 | 6.3 |
| 2024                                                                                                                                  | 8,469                                                               | 7,621                                          | 170                                                                                                  | 39                                                              |                                                                   | 3,219                                                   |   | 208                                                                   | 2.5 | 6.4 |
| 2025                                                                                                                                  | 8,350                                                               | 7,514                                          | 167                                                                                                  | 40                                                              |                                                                   | 3,426                                                   |   | 207                                                                   | 2.5 | 6.5 |
| 2026                                                                                                                                  | 8,234                                                               | 7,409                                          | 165                                                                                                  | 41                                                              |                                                                   | 3,632                                                   |   | 206                                                                   | 2.5 | 6.5 |
| 2027                                                                                                                                  | 8,120                                                               | 7,307                                          | 163                                                                                                  | 42                                                              |                                                                   | 3,837                                                   |   | 205                                                                   | 2.5 | 6.6 |
| 2028                                                                                                                                  | 8,009                                                               | 7,207                                          | 160                                                                                                  | 43                                                              |                                                                   | 4,041                                                   |   | 204                                                                   | 2.5 | 6.7 |
| 2029                                                                                                                                  | 7,900                                                               | 7,109                                          | 158                                                                                                  | 44                                                              |                                                                   | 4,244                                                   |   | 203                                                                   | 2.6 | 6.7 |
| 2030                                                                                                                                  | 7,793                                                               | 7,013                                          | 156                                                                                                  | 45                                                              |                                                                   | 4,446                                                   |   | 202                                                                   | 2.6 | 6.8 |
| 2031                                                                                                                                  | 7,689                                                               | 6,919                                          | 154                                                                                                  | 46                                                              |                                                                   | 4,646                                                   |   | 200                                                                   | 2.6 | 6.8 |
| 2032                                                                                                                                  | 7,586                                                               | 6,826                                          | 152                                                                                                  | 47                                                              |                                                                   | 4,845                                                   |   | 199                                                                   | 2.6 | 6.9 |
| 2033                                                                                                                                  | 7,484                                                               | 6,735                                          | 150                                                                                                  | 48                                                              |                                                                   | 5,043                                                   |   | 198                                                                   | 2.6 | 7.0 |
| 2034                                                                                                                                  | 7,384                                                               | 6,645                                          | 148                                                                                                  | 48                                                              |                                                                   | 5,239                                                   |   | 196                                                                   | 2.7 | 7.0 |
| 2035                                                                                                                                  | 7,285                                                               | 6,555                                          | 146                                                                                                  | 49                                                              | 2.5                                                                    | 5,431                                                   |   | 192                                                                   | 2.6 | 7.0 |
| 2036                                                                                                                                  | 7,187                                                               | 6,467                                          | 144                                                                                                  | 49                                                              | 9                                                                      | 5,616                                                   |   | 184                                                                   | 2.6 | 6.8 |
| 2037                                                                                                                                  | 7,090                                                               | 6,380                                          | 142                                                                                                  | 50                                                              | 15.7                                                                   | 5,792                                                   |   | 176                                                                   | 2.5 | 6.6 |
| 2038                                                                                                                                  | 6,994                                                               | 6,294                                          | 140                                                                                                  | 50                                                              | 22.4                                                                   | 5,960                                                   |   | 168                                                                   | 2.4 | 6.4 |
| 2039                                                                                                                                  | 6,899                                                               | 6,208                                          | 138                                                                                                  | 51                                                              | 29.2                                                                   | 6,119                                                   |   | 160                                                                   | 2.3 | 6.2 |
| 2040                                                                                                                                  | 6,804                                                               | 6,123                                          | 136                                                                                                  | 51                                                              | 36.0                                                                   | 6,270                                                   |   | 151                                                                   | 2.2 | 5.9 |
| 2041                                                                                                                                  | 6,710                                                               | 6,038                                          | 134                                                                                                  | 51                                                              | 42.5                                                                   | 6,413                                                   |   | 143                                                                   | 2.1 | 5.7 |
| 2042                                                                                                                                  | 6,617                                                               | 5,954                                          | 133                                                                                                  | 51                                                              | 49.3                                                                   | 6,548                                                   |   | 134                                                                   | 2.0 | 5.4 |
| 2043                                                                                                                                  | 6,524                                                               | 5,870                                          | 131                                                                                                  | 51                                                              | 55.6                                                                   | 6,674                                                   |   | 126                                                                   | 1.9 | 5.2 |
| 2044                                                                                                                                  | 6,432                                                               | 5,788                                          | 129                                                                                                  | 51                                                              | 62.0                                                                   | 6,792                                                   |   | 118                                                                   | 1.8 | 4.9 |
| 2045                                                                                                                                  | 6,340                                                               | 5,705                                          | 127                                                                                                  | 51                                                              | 68.0                                                                   | 6,902                                                   |   | 110                                                                   | 1.7 | 4.7 |
| 2046                                                                                                                                  | 6,249                                                               | 5,623                                          | 125                                                                                                  | 51                                                              | 74.0                                                                   | 7,004                                                   |   | 102                                                                   | 1.6 | 4.4 |
| 2047                                                                                                                                  | 6,159                                                               | 5,542                                          | 123                                                                                                  | 51                                                              | 79.7                                                                   | 7,098                                                   |   | 94                                                                    | 1.5 | 4.1 |
| 2048                                                                                                                                  | 6,070                                                               | 5,462                                          | 122                                                                                                  | 50                                                              | 85.0                                                                   | 7,185                                                   |   | 87                                                                    | 1.4 | 3.9 |
| 2049                                                                                                                                  | 5,982                                                               | 5,383                                          | 120                                                                                                  | 50                                                              | 90.0                                                                   | 7,265                                                   |   | 80                                                                    | 1.3 | 3.6 |
| 2050                                                                                                                                  | 5,895                                                               | 5,305                                          | 118                                                                                                  | 50                                                              | 94.5                                                                   | 7,338                                                   |   | 73                                                                    | 1.2 | 3.4 |
| 2051                                                                                                                                  | 5,809                                                               | 5,227                                          | 116                                                                                                  | 49                                                              | 98.5                                                                   | 7,405                                                   |   | 67                                                                    | 1.2 | 3.1 |
| 2052                                                                                                                                  | 5,724                                                               | 5,150                                          | 115                                                                                                  | 49                                                              | 102.3                                                                  | 7,466                                                   |   | 61                                                                    | 1.1 | 2.9 |
| 2053                                                                                                                                  | 5,640                                                               | 5,075                                          | 113                                                                                                  | 48                                                              | 106.0                                                                  | 7,522                                                   |   | 55                                                                    | 1.0 | 2.7 |
| 2054                                                                                                                                  | 5,558                                                               | 5,001                                          | 111                                                                                                  | 48                                                              | 109.0                                                                  | 7,572                                                   |   | 50                                                                    | 0.9 | 2.5 |
| 2055                                                                                                                                  | 5,476                                                               | 4,928                                          | 110                                                                                                  | 47                                                              | 111.8                                                                  | 7,617                                                   |   | 45                                                                    | 0.8 | 2.3 |
| 2056                                                                                                                                  | 5,397                                                               | 4,856                                          | 108                                                                                                  | 47                                                              | 114.3                                                                  | 7,658                                                   |   | 41                                                                    | 0.8 | 2.1 |
| 2057                                                                                                                                  | 5,319                                                               | 4,786                                          | 107                                                                                                  | 46                                                              | 116.2                                                                  | 7,694                                                   |   | 37                                                                    | 0.7 | 1.9 |
| 2058                                                                                                                                  | 5,242                                                               | 4,717                                          | 105                                                                                                  | 46                                                              | 118.0                                                                  | 7,727                                                   |   | 33                                                                    | 0.6 | 1.7 |
| 2059                                                                                                                                  | 5,166                                                               | 4,648                                          | 103                                                                                                  | 45                                                              | 119.2                                                                  | 7,756                                                   |   | 29                                                                    | 0.6 | 1.6 |
| 2060                                                                                                                                  | 5,091                                                               | 4,581                                          | 102                                                                                                  | 45                                                              | 120.0                                                                  | 7,783                                                   |   | 26                                                                    | 0.5 | 1.4 |
| 2061                                                                                                                                  | 5,017                                                               | 4,515                                          | 100                                                                                                  | 44                                                              | 120.4                                                                  | 7,807                                                   |   | 24                                                                    | 0.5 | 1.3 |
| 2062                                                                                                                                  | 4,944                                                               | 4,449                                          | 99                                                                                                   | 43                                                              | 120.6                                                                  | 7,829                                                   |   | 22                                                                    | 0.4 | 1.2 |
| 2063                                                                                                                                  | 4,873                                                               | 4,385                                          | 98                                                                                                   | 43                                                              | 120.5                                                                  | 7,848                                                   |   | 20                                                                    | 0.4 | 1.1 |
| 2064                                                                                                                                  | 4,802                                                               | 4,321                                          | 96                                                                                                   | 42                                                              | 120.0                                                                  | 7,867                                                   |   | 18                                                                    | 0.4 | 1.1 |
| 2065                                                                                                                                  | 4,732                                                               | 4,258                                          | 95                                                                                                   | 41                                                              | 119.5                                                                  | 7,883                                                   |   | 17                                                                    | 0.4 | 1.0 |
| 2066                                                                                                                                  | 4,663                                                               | 4,196                                          | 93                                                                                                   | 41                                                              | 118.8                                                                  | 7,899                                                   |   | 15                                                                    | 0.3 | 0.9 |
| 2067                                                                                                                                  | 4,594                                                               | 4,134                                          | 92                                                                                                   | 40                                                              | 117.8                                                                  | 7,913                                                   |   | 14                                                                    | 0.3 | 0.9 |
| 2068                                                                                                                                  | 4,527                                                               | 4,073                                          | 91                                                                                                   | 40                                                              | 116.8                                                                  | 7,927                                                   |   | 13                                                                    | 0.3 | 0.8 |
| 2069                                                                                                                                  | 4,460                                                               | 4,014                                          | 89                                                                                                   | 39                                                              | 115.8                                                                  | 7,939                                                   |   | 12                                                                    | 0.3 | 0.8 |
| 2070                                                                                                                                  | 4,394                                                               | 3,954                                          | 88                                                                                                   | 38                                                              | 114.5                                                                  | 7,951                                                   |   | 12                                                                    | 0.3 | 0.8 |
| 2071                                                                                                                                  | 4,329                                                               | 3,896                                          | 87                                                                                                   | 38                                                              | 113.2                                                                  | 7,962                                                   |   | 11                                                                    | 0.3 | 0.7 |
| 2072                                                                                                                                  | 4,265                                                               | 3,838                                          | 85                                                                                                   | 37                                                              | 111.8                                                                  | 7,973                                                   |   | 11                                                                    | 0.3 | 0.7 |
| 2073                                                                                                                                  | 4,202                                                               | 3,781                                          | 84                                                                                                   | 37                                                              | 110.3                                                                  | 7,983                                                   |   | 10                                                                    | 0.2 | 0.7 |
| 2074                                                                                                                                  | 4,139                                                               | 3,725                                          | 83                                                                                                   | 36                                                              | 108.8                                                                  | 7,993                                                   |   | 10                                                                    | 0.2 | 0.7 |
| 2075                                                                                                                                  | 4,078                                                               | 3,669                                          | 82                                                                                                   | 35                                                              | 107.3                                                                  | 8,003                                                   |   | 10                                                                    | 0.2 | 0.7 |
| 2076                                                                                                                                  | 4,017                                                               | 3,615                                          | 80                                                                                                   | 35                                                              | 105.7                                                                  | 8,012                                                   |   | 10                                                                    | 0.2 | 0.7 |
| 2077                                                                                                                                  | 3,957                                                               | 3,561                                          | 79                                                                                                   | 34                                                              | 104.1                                                                  | 8,022                                                   |   | 9                                                                     | 0.2 | 0.7 |
| 2078                                                                                                                                  | 3,898                                                               | 3,508                                          | 78                                                                                                   | 34                                                              | 102.5                                                                  | 8,031                                                   |   | 9                                                                     | 0.2 | 0.7 |
| Total: 2003-77                                                                                                                        |                                                                |                                           | 9,073                                                                                                | 2,826                                                           | 3,979.1                                                                |                                                    |   |                                                                  |   |   |
| 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 AdministrationDecember 1, 2003 |

Return to memorandumList of memos