| Year                                                                                                                                  | ProjectedGDP                                                        | ProjectedGDPwith1% lessgrowth for2005-**2012** | 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                                                                                                   | 3                                                               |                                                                   | 14                                                      |   | 14                                                                    | 0.1 | 0.3 |
| 2006                                                                                                                                  | 10,456                                                              | 10,299                                         | 31                                                                                                   | 7                                                               |                                                                   | 52                                                      |   | 38                                                                    | 0.4 | 0.9 |
| 2007                                                                                                                                  | 10,407                                                              | 10,149                                         | 52                                                                                                   | 11                                                              |                                                                   | 115                                                     |   | 63                                                                    | 0.6 | 1.5 |
| 2008                                                                                                                                  | 10,334                                                              | 9,977                                          | 71                                                                                                   | 16                                                              |                                                                   | 202                                                     |   | 87                                                                    | 0.8 | 2.1 |
| 2009                                                                                                                                  | 10,247                                                              | 9,794                                          | 91                                                                                                   | 20                                                              |                                                                   | 313                                                     |   | 111                                                                   | 1.1 | 2.7 |
| 2010                                                                                                                                  | 10,150                                                              | 9,604                                          | 109                                                                                                  | 25                                                              |                                                                   | 446                                                     |   | 134                                                                   | 1.3 | 3.3 |
| 2011                                                                                                                                  | 10,047                                                              | 9,412                                          | 127                                                                                                  | 29                                                              |                                                                   | 602                                                     |   | 156                                                                   | 1.6 | 3.9 |
| 2012                                                                                                                                  | 9,935                                                               | 9,214                                          | 144                                                                                                  | 34                                                              |                                                                   | 780                                                     |   | 178                                                                   | 1.8 | 4.6 |
| 2013                                                                                                                                  | 9,818                                                               | 9,105                                          | 143                                                                                                  | 38                                                              |                                                                   | 961                                                     |   | 181                                                                   | 1.8 | 4.7 |
| 2014                                                                                                                                  | 9,696                                                               | 8,992                                          | 141                                                                                                  | 43                                                              |                                                                   | 1,144                                                   |   | 184                                                                   | 1.9 | 4.8 |
| 2015                                                                                                                                  | 9,571                                                               | 8,876                                          | 139                                                                                                  | 47                                                              |                                                                   | 1,331                                                   |   | 186                                                                   | 1.9 | 5.0 |
| 2016                                                                                                                                  | 9,443                                                               | 8,757                                          | 137                                                                                                  | 52                                                              |                                                                   | 1,520                                                   |   | 189                                                                   | 2.0 | 5.1 |
| 2017                                                                                                                                  | 9,319                                                               | 8,643                                          | 135                                                                                                  | 56                                                              |                                                                   | 1,711                                                   |   | 192                                                                   | 2.1 | 5.3 |
| 2018                                                                                                                                  | 9,195                                                               | 8,527                                          | 134                                                                                                  | 61                                                              |                                                                   | 1,905                                                   |   | 194                                                                   | 2.1 | 5.4 |
| 2019                                                                                                                                  | 9,074                                                               | 8,415                                          | 132                                                                                                  | 65                                                              |                                                                   | 2,102                                                   |   | 197                                                                   | 2.2 | 5.6 |
| 2020                                                                                                                                  | 8,951                                                               | 8,301                                          | 130                                                                                                  | 70                                                              |                                                                   | 2,302                                                   |   | 200                                                                   | 2.2 | 5.7 |
| 2021                                                                                                                                  | 8,830                                                               | 8,189                                          | 128                                                                                                  | 74                                                              |                                                                   | 2,505                                                   |   | 202                                                                   | 2.3 | 5.9 |
| 2022                                                                                                                                  | 8,709                                                               | 8,077                                          | 126                                                                                                  | 79                                                              |                                                                   | 2,710                                                   |   | 205                                                                   | 2.4 | 6.1 |
| 2023                                                                                                                                  | 8,589                                                               | 7,965                                          | 125                                                                                                  | 83                                                              |                                                                   | 2,917                                                   |   | 208                                                                   | 2.4 | 6.3 |
| 2024                                                                                                                                  | 8,469                                                               | 7,854                                          | 123                                                                                                  | 87                                                              |                                                                   | 3,128                                                   |   | 210                                                                   | 2.5 | 6.4 |
| 2025                                                                                                                                  | 8,350                                                               | 7,744                                          | 121                                                                                                  | 91                                                              |                                                                   | 3,340                                                   |   | 213                                                                   | 2.5 | 6.6 |
| 2026                                                                                                                                  | 8,234                                                               | 7,636                                          | 120                                                                                                  | 95                                                              |                                                                   | 3,555                                                   |   | 215                                                                   | 2.6 | 6.8 |
| 2027                                                                                                                                  | 8,120                                                               | 7,531                                          | 118                                                                                                  | 99                                                              |                                                                   | 3,773                                                   |   | 217                                                                   | 2.7 | 7.0 |
| 2028                                                                                                                                  | 8,009                                                               | 7,428                                          | 116                                                                                                  | 103                                                             |                                                                   | 3,992                                                   |   | 220                                                                   | 2.7 | 7.2 |
| 2029                                                                                                                                  | 7,900                                                               | 7,327                                          | 115                                                                                                  | 107                                                             | 3.2                                                                    | 4,211                                                   |   | 219                                                                   | 2.8 | 7.2 |
| 2030                                                                                                                                  | 7,793                                                               | 7,228                                          | 113                                                                                                  | 111                                                             | 11.5                                                                   | 4,423                                                   |   | 212                                                                   | 2.7 | 7.2 |
| 2031                                                                                                                                  | 7,689                                                               | 7,131                                          | 112                                                                                                  | 114                                                             | 20.4                                                                   | 4,629                                                   |   | 206                                                                   | 2.7 | 7.0 |
| 2032                                                                                                                                  | 7,586                                                               | 7,035                                          | 110                                                                                                  | 118                                                             | 29.7                                                                   | 4,827                                                   |   | 198                                                                   | 2.6 | 6.9 |
| 2033                                                                                                                                  | 7,484                                                               | 6,941                                          | 109                                                                                                  | 121                                                             | 39.7                                                                   | 5,017                                                   |   | 190                                                                   | 2.5 | 6.7 |
| 2034                                                                                                                                  | 7,384                                                               | 6,848                                          | 107                                                                                                  | 124                                                             | 50.0                                                                   | 5,199                                                   |   | 181                                                                   | 2.5 | 6.5 |
| 2035                                                                                                                                  | 7,285                                                               | 6,756                                          | 106                                                                                                  | 127                                                             | 60.5                                                                   | 5,371                                                   |   | 173                                                                   | 2.4 | 6.3 |
| 2036                                                                                                                                  | 7,187                                                               | 6,665                                          | 104                                                                                                  | 130                                                             | 71.0                                                                   | 5,535                                                   |   | 164                                                                   | 2.3 | 6.0 |
| 2037                                                                                                                                  | 7,090                                                               | 6,575                                          | 103                                                                                                  | 133                                                             | 81.7                                                                   | 5,689                                                   |   | 154                                                                   | 2.2 | 5.8 |
| 2038                                                                                                                                  | 6,994                                                               | 6,486                                          | 102                                                                                                  | 135                                                             | 92.5                                                                   | 5,833                                                   |   | 144                                                                   | 2.1 | 5.5 |
| 2039                                                                                                                                  | 6,899                                                               | 6,398                                          | 100                                                                                                  | 138                                                             | 103.3                                                                  | 5,968                                                   |   | 135                                                                   | 2.0 | 5.2 |
| 2040                                                                                                                                  | 6,804                                                               | 6,310                                          | 99                                                                                                   | 140                                                             | 114.0                                                                  | 6,093                                                   |   | 125                                                                   | 1.8 | 4.9 |
| 2041                                                                                                                                  | 6,710                                                               | 6,223                                          | 97                                                                                                   | 142                                                             | 124.5                                                                  | 6,208                                                   |   | 115                                                                   | 1.7 | 4.6 |
| 2042                                                                                                                                  | 6,617                                                               | 6,136                                          | 96                                                                                                   | 144                                                             | 135.0                                                                  | 6,313                                                   |   | 105                                                                   | 1.6 | 4.3 |
| 2043                                                                                                                                  | 6,524                                                               | 6,050                                          | 95                                                                                                   | 146                                                             | 145.0                                                                  | 6,408                                                   |   | 95                                                                    | 1.5 | 3.9 |
| 2044                                                                                                                                  | 6,432                                                               | 5,965                                          | 93                                                                                                   | 147                                                             | 154.8                                                                  | 6,494                                                   |   | 86                                                                    | 1.3 | 3.6 |
| 2045                                                                                                                                  | 6,340                                                               | 5,880                                          | 92                                                                                                   | 148                                                             | 164.2                                                                  | 6,570                                                   |   | 76                                                                    | 1.2 | 3.2 |
| 2046                                                                                                                                  | 6,249                                                               | 5,796                                          | 91                                                                                                   | 149                                                             | 173.2                                                                  | 6,637                                                   |   | 67                                                                    | 1.1 | 2.9 |
| 2047                                                                                                                                  | 6,159                                                               | 5,712                                          | 89                                                                                                   | 150                                                             | 181.8                                                                  | 6,695                                                   |   | 58                                                                    | 0.9 | 2.5 |
| 2048                                                                                                                                  | 6,070                                                               | 5,629                                          | 88                                                                                                   | 151                                                             | 190.0                                                                  | 6,743                                                   |   | 49                                                                    | 0.8 | 2.2 |
| 2049                                                                                                                                  | 5,982                                                               | 5,548                                          | 87                                                                                                   | 151                                                             | 197.5                                                                  | 6,784                                                   |   | 40                                                                    | 0.7 | 1.8 |
| 2050                                                                                                                                  | 5,895                                                               | 5,467                                          | 86                                                                                                   | 151                                                             | 204.5                                                                  | 6,816                                                   |   | 32                                                                    | 0.5 | 1.5 |
| 2051                                                                                                                                  | 5,809                                                               | 5,387                                          | 84                                                                                                   | 151                                                             | 211.0                                                                  | 6,841                                                   |   | 25                                                                    | 0.4 | 1.2 |
| 2052                                                                                                                                  | 5,724                                                               | 5,308                                          | 83                                                                                                   | 151                                                             | 216.8                                                                  | 6,858                                                   |   | 17                                                                    | 0.3 | 0.8 |
| 2053                                                                                                                                  | 5,640                                                               | 5,230                                          | 82                                                                                                   | 150                                                             | 222.0                                                                  | 6,868                                                   |   | 10                                                                    | 0.2 | 0.5 |
| 2054                                                                                                                                  | 5,558                                                               | 5,154                                          | 81                                                                                                   | 150                                                             | 226.4                                                                  | 6,873                                                   |   | 4                                                                     | 0.1 | 0.2 |
| 2055                                                                                                                                  | 5,476                                                               | 5,079                                          | 80                                                                                                   | 149                                                             | 228.7                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2056                                                                                                                                  | 5,397                                                               | 5,005                                          | 78                                                                                                   | 148                                                             | 226.7                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2057                                                                                                                                  | 5,319                                                               | 4,932                                          | 77                                                                                                   | 147                                                             | 224.6                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2058                                                                                                                                  | 5,242                                                               | 4,861                                          | 76                                                                                                   | 146                                                             | 222.4                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2059                                                                                                                                  | 5,166                                                               | 4,791                                          | 75                                                                                                   | 145                                                             | 220.2                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2060                                                                                                                                  | 5,091                                                               | 4,721                                          | 74                                                                                                   | 144                                                             | 217.8                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2061                                                                                                                                  | 5,017                                                               | 4,653                                          | 73                                                                                                   | 142                                                             | 215.3                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2062                                                                                                                                  | 4,944                                                               | 4,585                                          | 72                                                                                                   | 141                                                             | 212.8                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2063                                                                                                                                  | 4,873                                                               | 4,519                                          | 71                                                                                                   | 139                                                             | 210.2                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2064                                                                                                                                  | 4,802                                                               | 4,453                                          | 70                                                                                                   | 138                                                             | 207.6                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2065                                                                                                                                  | 4,732                                                               | 4,388                                          | 69                                                                                                   | 136                                                             | 204.9                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2066                                                                                                                                  | 4,663                                                               | 4,324                                          | 68                                                                                                   | 134                                                             | 202.2                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2067                                                                                                                                  | 4,594                                                               | 4,261                                          | 67                                                                                                   | 133                                                             | 199.4                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2068                                                                                                                                  | 4,527                                                               | 4,198                                          | 66                                                                                                   | 131                                                             | 196.6                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2069                                                                                                                                  | 4,460                                                               | 4,136                                          | 65                                                                                                   | 129                                                             | 193.8                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2070                                                                                                                                  | 4,394                                                               | 4,075                                          | 64                                                                                                   | 127                                                             | 191.0                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2071                                                                                                                                  | 4,329                                                               | 4,015                                          | 63                                                                                                   | 125                                                             | 188.2                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2072                                                                                                                                  | 4,265                                                               | 3,955                                          | 62                                                                                                   | 123                                                             | 185.4                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2073                                                                                                                                  | 4,202                                                               | 3,897                                          | 61                                                                                                   | 122                                                             | 182.6                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2074                                                                                                                                  | 4,139                                                               | 3,839                                          | 60                                                                                                   | 120                                                             | 179.8                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2075                                                                                                                                  | 4,078                                                               | 3,782                                          | 59                                                                                                   | 118                                                             | 177.0                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2076                                                                                                                                  | 4,017                                                               | 3,725                                          | 58                                                                                                   | 116                                                             | 174.2                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2077                                                                                                                                  | 3,957                                                               | 3,670                                          | 57                                                                                                   | 114                                                             | 171.5                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| 2078                                                                                                                                  | 3,898                                                               | 3,615                                          | 57                                                                                                   | 112                                                             | 168.8                                                                  | 6,873                                                   |   | 0                                                                     | 0.0 | 0.0 |
| Total: 2003-77                                                                                                                        |                                                                |                                           | 6,791                                                                                                | 7,939                                                           | 7,857.4                                                                |                                                    |   |                                                                  |   |   |
| 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