| Year                                                                                                            | Changesin OASDICash Flow                                              | Change inAnnual UnifiedBudget Cash Flow | Change in DebtHeld by Public(end of year) | Change inAnnual UnifiedBudget Balance |
|-----------------------------------------------------------------------------------------------------------------|-----------------------------------------------------------------------|-----------------------------------------|-------------------------------------------|---------------------------------------|
||
| 2004                                                                                                            | 1.8                                                                   | 1.8                                     | -1.9                                      | 1.9                                   |
| 2005                                                                                                            | 4.8                                                                   | 4.8                                     | -6.8                                      | 5.1                                   |
| 2006                                                                                                            | 8.0                                                                   | 8.0                                     | -15.2                                     | 8.7                                   |
| 2007                                                                                                            | 11.0                                                                  | 11.0                                    | -26.8                                     | 12.2                                  |
| 2008                                                                                                            | 14.2                                                                  | 14.2                                    | -42.1                                     | 16.3                                  |
| 2009                                                                                                            | 17.5                                                                  | 17.5                                    | -61.2                                     | 20.6                                  |
| 2010                                                                                                            | 20.6                                                                  | 20.6                                    | -84.0                                     | 25.0                                  |
| 2011                                                                                                            | 25.1                                                                  | 25.1                                    | -112.1                                    | 31.0                                  |
| 2012                                                                                                            | 26.9                                                                  | 26.9                                    | -142.9                                    | 34.5                                  |
| 2013                                                                                                            | 30.0                                                                  | 30.0                                    | -177.7                                    | 39.5                                  |
| 2014                                                                                                            | 33.2                                                                  | 33.2                                    | -216.7                                    | 44.9                                  |
| 2015                                                                                                            | 36.3                                                                  | 36.3                                    | -260.1                                    | 50.5                                  |
| 2016                                                                                                            | 39.3                                                                  | 39.3                                    | -307.9                                    | 56.2                                  |
| 2017                                                                                                            | 42.4                                                                  | 42.4                                    | -360.1                                    | 62.1                                  |
| 2018                                                                                                            | 45.4                                                                  | 45.4                                    | -417.1                                    | 68.4                                  |
| 2019                                                                                                            | 48.5                                                                  | 48.5                                    | -478.8                                    | 75.0                                  |
| 2020                                                                                                            | 51.5                                                                  | 51.5                                    | -545.4                                    | 81.8                                  |
| 2021                                                                                                            | 54.7                                                                  | 54.7                                    | -617.3                                    | 89.1                                  |
| 2022                                                                                                            | 57.7                                                                  | 57.7                                    | -694.4                                    | 96.5                                  |
| 2023                                                                                                            | 60.8                                                                  | 60.8                                    | -776.9                                    | 104.3                                 |
| 2024                                                                                                            | 63.7                                                                  | 63.7                                    | -864.9                                    | 112.3                                 |
| 2025                                                                                                            | 66.8                                                                  | 66.8                                    | -958.6                                    | 120.7                                 |
| 2026                                                                                                            | 69.7                                                                  | 69.7                                    | -1,058.1                                  | 129.3                                 |
| 2027                                                                                                            | 72.7                                                                  | 72.7                                    | -1,163.6                                  | 138.4                                 |
| 2028                                                                                                            | 75.8                                                                  | 75.8                                    | -1,275.4                                  | 147.9                                 |
| 2029                                                                                                            | 78.7                                                                  | 78.7                                    | -1,393.6                                  | 157.6                                 |
| 2030                                                                                                            | 81.6                                                                  | 81.6                                    | -1,518.2                                  | 167.7                                 |
| 2031                                                                                                            | 84.5                                                                  | 84.5                                    | -1,649.5                                  | 178.2                                 |
| 2032                                                                                                            | 87.4                                                                  | 87.4                                    | -1,787.7                                  | 189.0                                 |
| 2033                                                                                                            | 90.3                                                                  | 90.3                                    | -1,933.0                                  | 200.3                                 |
| 2034                                                                                                            | 93.1                                                                  | 93.1                                    | -2,085.5                                  | 211.9                                 |
| 2035                                                                                                            | 95.9                                                                  | 95.9                                    | -2,245.3                                  | 223.9                                 |
| 2036                                                                                                            | 98.6                                                                  | 98.6                                    | -2,412.7                                  | 236.3                                 |
| 2037                                                                                                            | 99.6                                                                  | 99.6                                    | -2,586.2                                  | 247.4                                 |
| 2038                                                                                                            | 305.7                                                                 | 305.7                                   | -2,974.0                                  | 470.1                                 |
| 2039                                                                                                            | 309.5                                                                 | 309.5                                   | -3,377.4                                  | 497.3                                 |
| 2040                                                                                                            | 313.3                                                                 | 313.3                                   | -3,796.7                                  | 525.4                                 |
| 2041                                                                                                            | 317.0                                                                 | 317.0                                   | -4,232.3                                  | 554.4                                 |
| 2042                                                                                                            | 320.7                                                                 | 320.7                                   | -4,684.8                                  | 584.3                                 |
| 2043                                                                                                            | 324.4                                                                 | 324.4                                   | -5,154.6                                  | 615.2                                 |
| 2044                                                                                                            | 328.0                                                                 | 328.0                                   | -5,642.1                                  | 647.2                                 |
| 2045                                                                                                            | 331.4                                                                 | 331.4                                   | -6,147.6                                  | 679.9                                 |
| 2046                                                                                                            | 334.8                                                                 | 334.8                                   | -6,671.9                                  | 713.8                                 |
| 2047                                                                                                            | 338.2                                                                 | 338.2                                   | -7,215.3                                  | 748.8                                 |
| 2048                                                                                                            | 341.8                                                                 | 341.8                                   | -7,778.6                                  | 785.0                                 |
| 2049                                                                                                            | 345.2                                                                 | 345.2                                   | -8,362.3                                  | 822.3                                 |
| 2050                                                                                                            | 348.5                                                                 | 348.5                                   | -8,966.9                                  | 860.8                                 |
| 2051                                                                                                            | 351.9                                                                 | 351.9                                   | -9,593.0                                  | 900.5                                 |
| 2052                                                                                                            | 355.4                                                                 | 355.4                                   | -10,241.5                                 | 941.7                                 |
| 2053                                                                                                            | 359.0                                                                 | 359.0                                   | -10,913.1                                 | 984.3                                 |
| 2054                                                                                                            | 362.6                                                                 | 362.6                                   | -11,608.5                                 | 1,028.3                               |
| 2055                                                                                                            | 366.4                                                                 | 366.4                                   | -12,328.6                                 | 1,073.9                               |
| 2056                                                                                                            | 370.1                                                                 | 370.1                                   | -13,074.1                                 | 1,121.0                               |
| 2057                                                                                                            | 374.0                                                                 | 374.0                                   | -13,845.8                                 | 1,169.7                               |
| 2058                                                                                                            | 378.0                                                                 | 378.0                                   | -14,644.9                                 | 1,220.2                               |
| 2059                                                                                                            | 382.2                                                                 | 382.2                                   | -15,472.1                                 | 1,272.4                               |
| 2060                                                                                                            | 386.4                                                                 | 386.4                                   | -16,328.4                                 | 1,326.5                               |
| 2061                                                                                                            | 390.8                                                                 | 390.8                                   | -17,214.9                                 | 1,382.3                               |
| 2062                                                                                                            | 395.2                                                                 | 395.2                                   | -18,132.4                                 | 1,440.0                               |
| 2063                                                                                                            | 399.7                                                                 | 399.7                                   | -19,082.0                                 | 1,499.7                               |
| 2064                                                                                                            | 404.3                                                                 | 404.3                                   | -20,064.8                                 | 1,561.5                               |
| 2065                                                                                                            | 409.0                                                                 | 409.0                                   | -21,081.8                                 | 1,625.3                               |
| 2066                                                                                                            | 413.7                                                                 | 413.7                                   | -22,134.1                                 | 1,691.2                               |
| 2067                                                                                                            | 418.4                                                                 | 418.4                                   | -23,222.8                                 | 1,759.2                               |
| 2068                                                                                                            | 423.3                                                                 | 423.3                                   | -24,349.1                                 | 1,829.5                               |
| 2069                                                                                                            | 428.2                                                                 | 428.2                                   | -25,514.2                                 | 1,902.2                               |
| 2070                                                                                                            | 433.3                                                                 | 433.3                                   | -26,719.3                                 | 1,977.3                               |
| 2071                                                                                                            | 438.3                                                                 | 438.3                                   | -27,965.6                                 | 2,054.7                               |
| 2072                                                                                                            | 443.4                                                                 | 443.4                                   | -29,254.6                                 | 2,134.8                               |
| 2073                                                                                                            | 448.6                                                                 | 448.6                                   | -30,587.5                                 | 2,217.5                               |
| 2074                                                                                                            | 453.9                                                                 | 453.9                                   | -31,965.8                                 | 2,303.0                               |
| 2075                                                                                                            | 459.3                                                                 | 459.3                                   | -33,390.9                                 | 2,391.2                               |
| 2076                                                                                                            | 464.8                                                                 | 464.8                                   | -34,864.3                                 | 2,482.4                               |
| 2077                                                                                                            | 470.3                                                                 | 470.3                                   | -36,387.5                                 | 2,576.5                               |
| 2078                                                                                                            | 475.9                                                                 | 475.9                                   | -37,962.1                                 | 2,673.7                               |
| Based on Intermediate Assumptions of the 2003 Trustees ReportWith Ultimate Real Trust Fund Interest Rate of 3.0 | Office of the ActuarySocial Security AdministrationSeptember 29, 2003 |

Return to memorandumList of memos