| Year                                                           | Changein OASDICash Flow                                            | Change inAnnual Unified BudgetCash Flow | Change in Debt Held by  Public1  (End of Year) | Change inAnnual Unified Budget Balance |
|----------------------------------------------------------------|--------------------------------------------------------------------|-----------------------------------------|------------------------------------------------|----------------------------------------|
||
| 2004                                                           | 0.0                                                                | 0.0                                     | 0.0                                            | 0.0                                    |
| 2005                                                           | 25.2                                                               | 25.2                                    | -26.0                                          | 26.0                                   |
| 2006                                                           | 27.3                                                               | 27.3                                    | -54.9                                          | 29.7                                   |
| 2007                                                           | 28.7                                                               | 28.7                                    | -86.2                                          | 32.9                                   |
| 2008                                                           | 31.3                                                               | 31.3                                    | -121.1                                         | 37.4                                   |
| 2009                                                           | 34.1                                                               | 34.1                                    | -160.1                                         | 42.5                                   |
| 2010                                                           | 36.9                                                               | 36.9                                    | -203.1                                         | 47.7                                   |
| 2011                                                           | 41.0                                                               | 41.0                                    | -251.7                                         | 54.5                                   |
| 2012                                                           | 38.3                                                               | 38.3                                    | -298.9                                         | 54.5                                   |
| 2013                                                           | 40.6                                                               | 40.6                                    | -349.8                                         | 59.7                                   |
| 2014                                                           | 42.6                                                               | 42.6                                    | -404.3                                         | 64.7                                   |
| 2015                                                           | 44.4                                                               | 44.4                                    | -462.3                                         | 69.8                                   |
| 2016                                                           | 46.3                                                               | 46.3                                    | -523.9                                         | 75.1                                   |
| 2017                                                           | 47.9                                                               | 47.9                                    | -589.0                                         | 80.3                                   |
| 2018                                                           | 49.8                                                               | 49.8                                    | -658.0                                         | 86.2                                   |
| 2019                                                           | 51.5                                                               | 51.5                                    | -730.8                                         | 91.9                                   |
| 2020                                                           | 53.0                                                               | 53.0                                    | -807.3                                         | 97.8                                   |
| 2021                                                           | 54.2                                                               | 54.2                                    | -887.4                                         | 103.6                                  |
| 2022                                                           | 55.6                                                               | 55.6                                    | -971.2                                         | 109.7                                  |
| 2023                                                           | 59.2                                                               | 59.2                                    | -1,061.3                                       | 118.4                                  |
| 2024                                                           | 63.1                                                               | 63.1                                    | -1,158.2                                       | 127.8                                  |
| 2025                                                           | 67.4                                                               | 67.4                                    | -1,262.3                                       | 137.9                                  |
| 2026                                                           | 71.9                                                               | 71.9                                    | -1,374.3                                       | 148.7                                  |
| 2027                                                           | 76.7                                                               | 76.7                                    | -1,494.5                                       | 160.3                                  |
| 2028                                                           | 81.8                                                               | 81.8                                    | -1,623.6                                       | 172.6                                  |
| 2029                                                           | 87.5                                                               | 87.5                                    | -1,762.4                                       | 186.1                                  |
| 2030                                                           | 93.5                                                               | 93.5                                    | -1,911.6                                       | 200.5                                  |
| 2031                                                           | 100.0                                                              | 100.0                                   | -2,072.0                                       | 216.0                                  |
| 2032                                                           | 107.0                                                              | 107.0                                   | -2,244.4                                       | 232.8                                  |
| 2033                                                           | 114.1                                                              | 114.1                                   | -2,429.3                                       | 250.3                                  |
| 2034                                                           | 121.7                                                              | 121.7                                   | -2,627.6                                       | 269.0                                  |
| 2035                                                           | 129.8                                                              | 129.8                                   | -2,840.1                                       | 289.1                                  |
| 2036                                                           | 138.3                                                              | 138.3                                   | -3,067.8                                       | 310.4                                  |
| 2037                                                           | 147.4                                                              | 147.4                                   | -3,311.6                                       | 333.2                                  |
| 2038                                                           | 155.7                                                              | 155.7                                   | -3,571.3                                       | 356.2                                  |
| 2039                                                           | 164.5                                                              | 164.5                                   | -3,847.9                                       | 380.5                                  |
| 2040                                                           | 173.6                                                              | 173.6                                   | -4,142.1                                       | 406.4                                  |
| 2041                                                           | 183.3                                                              | 183.3                                   | -4,455.2                                       | 433.7                                  |
| 2042                                                           | 193.5                                                              | 193.5                                   | -4,788.2                                       | 462.7                                  |
| 2043                                                           | 203.1                                                              | 203.1                                   | -5,141.0                                       | 492.3                                  |
| 2044                                                           | 213.1                                                              | 213.1                                   | -5,514.8                                       | 523.5                                  |
| 2045                                                           | 223.7                                                              | 223.7                                   | -5,910.7                                       | 556.5                                  |
| 2046                                                           | 234.8                                                              | 234.8                                   | -6,329.8                                       | 591.3                                  |
| 2047                                                           | 246.4                                                              | 246.4                                   | -6,773.5                                       | 628.0                                  |
| 2048                                                           | 257.8                                                              | 257.8                                   | -7,242.2                                       | 666.0                                  |
| 2049                                                           | 269.6                                                              | 269.6                                   | -7,737.2                                       | 705.9                                  |
| 2050                                                           | 282.1                                                              | 282.1                                   | -8,259.8                                       | 748.0                                  |
| 2051                                                           | 295.0                                                              | 295.0                                   | -8,811.5                                       | 792.2                                  |
| 2052                                                           | 308.6                                                              | 308.6                                   | -9,393.7                                       | 838.8                                  |
| 2053                                                           | 322.3                                                              | 322.3                                   | -10,007.4                                      | 887.4                                  |
| 2054                                                           | 336.4                                                              | 336.4                                   | -10,654.2                                      | 938.2                                  |
| 2055                                                           | 351.1                                                              | 351.1                                   | -11,335.5                                      | 991.6                                  |
| 2056                                                           | 365.7                                                              | 365.7                                   | -12,052.2                                      | 1,046.9                                |
| 2057                                                           | 380.6                                                              | 380.6                                   | -12,805.8                                      | 1,104.6                                |
| 2058                                                           | 396.0                                                              | 396.0                                   | -13,597.8                                      | 1,165.0                                |
| 2059                                                           | 411.7                                                              | 411.7                                   | -14,429.8                                      | 1,228.1                                |
| 2060                                                           | 427.9                                                              | 427.9                                   | -15,303.4                                      | 1,293.9                                |
| 2061                                                           | 444.4                                                              | 444.4                                   | -16,220.3                                      | 1,362.6                                |
| 2062                                                           | 461.5                                                              | 461.5                                   | -17,182.3                                      | 1,434.4                                |
| 2063                                                           | 479.3                                                              | 479.3                                   | -18,191.5                                      | 1,509.6                                |
| 2064                                                           | 497.6                                                              | 497.6                                   | -19,249.7                                      | 1,588.1                                |
| 2065                                                           | 516.3                                                              | 516.3                                   | -20,359.0                                      | 1,669.9                                |
| 2066                                                           | 535.5                                                              | 535.5                                   | -21,521.3                                      | 1,755.3                                |
| 2067                                                           | 555.3                                                              | 555.3                                   | -22,738.9                                      | 1,844.4                                |
| 2068                                                           | 575.8                                                              | 575.8                                   | -24,014.2                                      | 1,937.6                                |
| 2069                                                           | 597.0                                                              | 597.0                                   | -25,349.5                                      | 2,034.7                                |
| 2070                                                           | 618.5                                                              | 618.5                                   | -26,747.1                                      | 2,135.9                                |
| 2071                                                           | 640.7                                                              | 640.7                                   | -28,209.4                                      | 2,241.4                                |
| 2072                                                           | 663.3                                                              | 663.3                                   | -29,738.9                                      | 2,351.1                                |
| 2073                                                           | 686.9                                                              | 686.9                                   | -31,338.5                                      | 2,465.8                                |
| 2074                                                           | 711.0                                                              | 711.0                                   | -33,011.0                                      | 2,585.3                                |
| 2075                                                           | 735.7                                                              | 735.7                                   | -34,759.1                                      | 2,709.6                                |
| 2076                                                           | 760.9                                                              | 760.9                                   | -36,585.6                                      | 2,838.9                                |
| 2077                                                           | 786.7                                                              | 786.7                                   | -38,493.5                                      | 2,973.5                                |
| 2078                                                           | 813.5                                                              | 813.5                                   | -40,486.2                                      | 3,113.9                                |
| Based on Intermediate Assumptions of the 2003 Trustees Report. |
|                                                           | Office of the ActuarySocial Security AdministrationOctober 6, 2003 |

Return to memorandumReturn to list of memos