| 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                                                                                                            | 100.8                                                                 | 100.8                                   | -2,766.1                                  | 259.0                                 |
| 2039                                                                                                            | 101.8                                                                 | 101.8                                   | -2,952.4                                  | 270.8                                 |
| 2040                                                                                                            | 102.6                                                                 | 102.6                                   | -3,145.1                                  | 282.9                                 |
| 2041                                                                                                            | 103.4                                                                 | 103.4                                   | -3,344.4                                  | 295.2                                 |
| 2042                                                                                                            | 104.1                                                                 | 104.1                                   | -3,550.4                                  | 308.0                                 |
| 2043                                                                                                            | 104.8                                                                 | 104.8                                   | -3,763.3                                  | 321.0                                 |
| 2044                                                                                                            | 105.4                                                                 | 105.4                                   | -3,983.2                                  | 334.4                                 |
| 2045                                                                                                            | 105.8                                                                 | 105.8                                   | -4,210.1                                  | 348.0                                 |
| 2046                                                                                                            | 106.3                                                                 | 106.3                                   | -4,444.2                                  | 362.1                                 |
| 2047                                                                                                            | 106.6                                                                 | 106.6                                   | -4,685.8                                  | 376.5                                 |
| 2048                                                                                                            | 107.1                                                                 | 107.1                                   | -4,935.0                                  | 391.4                                 |
| 2049                                                                                                            | 107.4                                                                 | 107.4                                   | -5,192.0                                  | 406.7                                 |
| 2050                                                                                                            | 107.6                                                                 | 107.6                                   | -5,457.0                                  | 422.4                                 |
| 2051                                                                                                            | 107.9                                                                 | 107.9                                   | -5,730.2                                  | 438.6                                 |
| 2052                                                                                                            | 108.2                                                                 | 108.2                                   | -6,011.9                                  | 455.3                                 |
| 2053                                                                                                            | 108.5                                                                 | 108.5                                   | -6,302.4                                  | 472.5                                 |
| 2054                                                                                                            | 108.8                                                                 | 108.8                                   | -6,601.9                                  | 490.3                                 |
| 2055                                                                                                            | 109.3                                                                 | 109.3                                   | -6,910.9                                  | 508.7                                 |
| 2056                                                                                                            | 109.7                                                                 | 109.7                                   | -7,229.5                                  | 527.7                                 |
| 2057                                                                                                            | 110.1                                                                 | 110.1                                   | -7,558.1                                  | 547.2                                 |
| 2058                                                                                                            | 110.6                                                                 | 110.6                                   | -7,897.1                                  | 567.5                                 |
| 2059                                                                                                            | 111.2                                                                 | 111.2                                   | -8,246.9                                  | 588.5                                 |
| 2060                                                                                                            | 111.9                                                                 | 111.9                                   | -8,607.9                                  | 610.2                                 |
| 2061                                                                                                            | 112.7                                                                 | 112.7                                   | -8,980.5                                  | 632.6                                 |
| 2062                                                                                                            | 113.4                                                                 | 113.4                                   | -9,365.0                                  | 655.7                                 |
| 2063                                                                                                            | 114.2                                                                 | 114.2                                   | -9,761.8                                  | 679.6                                 |
| 2064                                                                                                            | 115.1                                                                 | 115.1                                   | -10,171.5                                 | 704.3                                 |
| 2065                                                                                                            | 115.9                                                                 | 115.9                                   | -10,594.3                                 | 729.8                                 |
| 2066                                                                                                            | 116.9                                                                 | 116.9                                   | -11,030.8                                 | 756.1                                 |
| 2067                                                                                                            | 117.7                                                                 | 117.7                                   | -11,481.2                                 | 783.2                                 |
| 2068                                                                                                            | 118.7                                                                 | 118.7                                   | -11,946.0                                 | 811.2                                 |
| 2069                                                                                                            | 119.6                                                                 | 119.6                                   | -12,425.8                                 | 840.1                                 |
| 2070                                                                                                            | 120.7                                                                 | 120.7                                   | -12,921.1                                 | 870.0                                 |
| 2071                                                                                                            | 121.7                                                                 | 121.7                                   | -13,432.3                                 | 900.7                                 |
| 2072                                                                                                            | 122.8                                                                 | 122.8                                   | -13,959.8                                 | 932.5                                 |
| 2073                                                                                                            | 123.9                                                                 | 123.9                                   | -14,504.3                                 | 965.3                                 |
| 2074                                                                                                            | 125.0                                                                 | 125.0                                   | -15,066.3                                 | 999.1                                 |
| 2075                                                                                                            | 126.2                                                                 | 126.2                                   | -15,646.4                                 | 1,034.1                               |
| 2076                                                                                                            | 127.4                                                                 | 127.4                                   | -16,245.2                                 | 1,070.2                               |
| 2077                                                                                                            | 128.7                                                                 | 128.7                                   | -16,863.1                                 | 1,107.4                               |
| 2078                                                                                                            | 130.0                                                                 | 130.0                                   | -17,500.9                                 | 1,145.8                               |
| 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