| IA proceeds go to estate if worker dies before entitlementUltimate Real Trust Fund Interest Rate 3.00Ultimate Real PRSA Rate for Offset     3.70**Assumed PRSA Participation Rate  0%** |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
| 2004                                                                                                                                                                                    | 0.0 | 0.0 | -0.7 | -0.7 | 0.7 | -0.7 |
| 2005                                                                                                                                                                                    | 0.0 | 0.0 | -11.2 | -11.2 | 12.3 | -11.6 |
| 2006                                                                                                                                                                                    | 0.0 | 0.0 | -8.4 | -8.4 | 21.3 | -9.4 |
| 2007                                                                                                                                                                                    | 0.0 | 0.0 | -5.5 | -5.5 | 27.6 | -6.9 |
| 2008                                                                                                                                                                                    | 0.0 | 0.0 | -2.3 | -2.3 | 30.8 | -4.1 |
| 2009                                                                                                                                                                                    | 0.0 | 0.0 | 1.8 | 1.8 | 30.0 | 0.0 |
| 2010                                                                                                                                                                                    | 0.0 | 0.0 | 7.0 | 7.0 | 23.7 | 5.4 |
| 2011                                                                                                                                                                                    | 0.0 | 0.0 | 13.3 | 13.3 | 10.7 | 12.3 |
| 2012                                                                                                                                                                                    | 0.0 | 0.0 | 20.5 | 20.5 | -10.1 | 20.5 |
| 2013                                                                                                                                                                                    | 0.0 | 0.0 | 28.6 | 28.6 | -39.9 | 30.1 |
| 2014                                                                                                                                                                                    | 0.0 | 0.0 | 37.3 | 37.3 | -79.5 | 40.8 |
| 2015                                                                                                                                                                                    | 0.0 | 0.0 | 46.5 | 46.5 | -129.9 | 52.7 |
| 2016                                                                                                                                                                                    | 0.0 | 0.0 | 56.4 | 56.4 | -191.9 | 65.8 |
| 2017                                                                                                                                                                                    | 0.0 | 0.0 | 66.9 | 66.9 | -266.6 | 80.2 |
| 2018                                                                                                                                                                                    | 0.0 | 0.0 | 77.9 | 77.9 | -354.8 | 96.0 |
| 2019                                                                                                                                                                                    | 0.0 | 0.0 | 89.2 | 89.2 | -457.2 | 112.8 |
| 2020                                                                                                                                                                                    | 0.0 | 0.0 | 100.8 | 100.8 | -574.8 | 130.8 |
| 2021                                                                                                                                                                                    | 0.0 | 0.0 | 112.7 | 112.7 | -708.1 | 150.1 |
| 2022                                                                                                                                                                                    | 0.0 | 0.0 | 124.7 | 124.7 | -857.8 | 170.3 |
| 2023                                                                                                                                                                                    | 0.0 | 0.0 | 136.7 | 136.7 | -1,024.3 | 191.5 |
| 2024                                                                                                                                                                                    | 0.0 | 0.0 | 149.2 | 149.2 | -1,208.7 | 214.2 |
| 2025                                                                                                                                                                                    | 0.0 | 0.0 | 161.7 | 161.7 | -1,411.5 | 238.0 |
| 2026                                                                                                                                                                                    | 0.0 | 0.0 | 174.8 | 174.8 | -1,633.9 | 263.5 |
| 2027                                                                                                                                                                                    | 0.0 | 0.0 | 188.5 | 188.5 | -1,877.1 | 290.8 |
| 2028                                                                                                                                                                                    | 0.0 | 0.0 | 202.4 | 202.4 | -2,141.9 | 319.4 |
| 2029                                                                                                                                                                                    | 0.0 | 0.0 | 215.9 | 215.9 | -2,428.5 | 349.0 |
| 2030                                                                                                                                                                                    | 0.0 | 0.0 | 229.2 | 229.2 | -2,737.4 | 379.6 |
| 2031                                                                                                                                                                                    | 0.0 | 0.0 | 243.3 | 243.3 | -3,070.1 | 412.4 |
| 2032                                                                                                                                                                                    | 0.0 | 0.0 | 257.7 | 257.7 | -3,427.6 | 446.9 |
| 2033                                                                                                                                                                                    | 0.0 | 0.0 | 272.3 | 272.3 | -3,810.9 | 483.1 |
| 2034                                                                                                                                                                                    | 0.0 | 0.0 | 286.6 | 286.6 | -4,220.5 | 520.6 |
| 2035                                                                                                                                                                                    | 0.0 | 0.0 | 300.2 | 300.2 | -4,656.3 | 558.7 |
| 2036                                                                                                                                                                                    | 0.0 | 0.0 | 313.9 | 313.9 | -5,119.3 | 598.7 |
| 2037                                                                                                                                                                                    | 0.0 | 0.0 | 327.7 | 327.7 | -5,610.5 | 640.3 |
| 2038                                                                                                                                                                                    | 0.0 | 0.0 | 341.6 | 341.6 | -6,130.6 | 683.6 |
| 2039                                                                                                                                                                                    | 0.0 | 0.0 | 355.4 | 355.4 | -6,680.6 | 728.6 |
| 2040                                                                                                                                                                                    | 0.0 | 0.0 | 368.5 | 368.5 | -7,260.6 | 774.6 |
| 2041                                                                                                                                                                                    | 0.0 | 0.0 | 382.6 | 382.6 | -7,872.6 | 823.4 |
| 2042                                                                                                                                                                                    | 0.0 | 0.0 | 397.3 | 397.3 | -8,517.9 | 874.7 |
| 2043                                                                                                                                                                                    | 0.0 | 0.0 | 412.5 | 412.5 | -9,198.3 | 928.5 |
| 2044                                                                                                                                                                                    | 0.0 | 0.0 | 428.3 | 428.3 | -9,915.4 | 985.0 |
| 2045                                                                                                                                                                                    | 0.0 | 0.0 | 443.8 | 443.8 | -10,670.0 | 1,043.4 |
| 2046                                                                                                                                                                                    | 0.0 | 0.0 | 460.5 | 460.5 | -11,464.4 | 1,105.2 |
| 2047                                                                                                                                                                                    | 0.0 | 0.0 | 477.7 | 477.7 | -12,300.4 | 1,169.9 |
| 2048                                                                                                                                                                                    | 0.0 | 0.0 | 495.3 | 495.3 | -13,179.6 | 1,237.5 |
| 2049                                                                                                                                                                                    | 0.0 | 0.0 | 513.5 | 513.5 | -14,103.9 | 1,308.1 |
| 2050                                                                                                                                                                                    | 0.0 | 0.0 | 531.5 | 531.5 | -15,074.5 | 1,381.4 |
| 2051                                                                                                                                                                                    | 0.0 | 0.0 | 550.3 | 550.3 | -16,093.5 | 1,458.1 |
| 2052                                                                                                                                                                                    | 0.0 | 0.0 | 569.4 | 569.4 | -17,162.8 | 1,538.1 |
| 2053                                                                                                                                                                                    | 0.0 | 0.0 | 588.8 | 588.8 | -18,284.2 | 1,621.3 |
| 2054                                                                                                                                                                                    | 0.0 | 0.0 | 608.5 | 608.5 | -19,459.4 | 1,707.8 |
| 2055                                                                                                                                                                                    | 0.0 | 0.0 | 628.1 | 628.1 | -20,690.1 | 1,797.5 |
| 2056                                                                                                                                                                                    | 0.0 | 0.0 | 647.8 | 647.8 | -21,978.0 | 1,890.5 |
| 2057                                                                                                                                                                                    | 0.0 | 0.0 | 667.6 | 667.6 | -23,325.0 | 1,987.1 |
| 2058                                                                                                                                                                                    | 0.0 | 0.0 | 687.4 | 687.4 | -24,732.7 | 2,087.1 |
| 2059                                                                                                                                                                                    | 0.0 | 0.0 | 707.2 | 707.2 | -26,203.2 | 2,190.8 |
| 2060                                                                                                                                                                                    | 0.0 | 0.0 | 727.1 | 727.1 | -27,738.2 | 2,298.2 |
| 2061                                                                                                                                                                                    | 0.0 | 0.0 | 747.2 | 747.2 | -29,340.0 | 2,409.7 |
| 2062                                                                                                                                                                                    | 0.0 | 0.0 | 767.6 | 767.6 | -31,010.8 | 2,525.4 |
| 2063                                                                                                                                                                                    | 0.0 | 0.0 | 788.5 | 788.5 | -32,753.3 | 2,645.7 |
| 2064                                                                                                                                                                                    | 0.0 | 0.0 | 809.6 | 809.6 | -34,569.7 | 2,770.4 |
| 2065                                                                                                                                                                                    | 0.0 | 0.0 | 831.2 | 831.2 | -36,462.9 | 2,900.1 |
| 2066                                                                                                                                                                                    | 0.0 | 0.0 | 853.1 | 853.1 | -38,435.5 | 3,034.6 |
| 2067                                                                                                                                                                                    | 0.0 | 0.0 | 875.4 | 875.4 | -40,490.2 | 3,174.3 |
| 2068                                                                                                                                                                                    | 0.0 | 0.0 | 898.3 | 898.3 | -42,630.2 | 3,319.3 |
| 2069                                                                                                                                                                                    | 0.0 | 0.0 | 921.6 | 921.6 | -44,858.4 | 3,469.8 |
| 2070                                                                                                                                                                                    | 0.0 | 0.0 | 943.3 | 943.3 | -47,175.7 | 3,623.9 |
| 2071                                                                                                                                                                                    | 0.0 | 0.0 | 965.2 | 965.2 | -49,585.2 | 3,783.5 |
| 2072                                                                                                                                                                                    | 0.0 | 0.0 | 987.5 | 987.5 | -52,089.8 | 3,948.9 |
| 2073                                                                                                                                                                                    | 0.0 | 0.0 | 1,010.0 | 1,010.0 | -54,692.8 | 4,120.1 |
| 2074                                                                                                                                                                                    | 0.0 | 0.0 | 1,032.9 | 1,032.9 | -57,397.4 | 4,297.6 |
| 2075                                                                                                                                                                                    | 0.0 | 0.0 | 1,056.0 | 1,056.0 | -60,207.0 | 4,481.4 |
| 2076                                                                                                                                                                                    | 0.0 | 0.0 | 1,079.4 | 1,079.4 | -63,125.0 | 4,671.6 |
| 2077                                                                                                                                                                                    | 0.0 | 0.0 | 1,103.1 | 1,103.1 | -66,155.0 | 4,868.5 |
| 2078                                                                                                                                                                                    | 0.0 | 0.0 | 1,127.0 | 1,127.0 | -69,300.4 | 5,072.3 |
| Based on Intermediate Assumptions of the 2003 Trustees Report.1/ Excludes proceeds of PRSAs that go to the worker's estate if the worker dies before entitlement.                       |
|                                                                                                                                                                                    | Office of the ActuarySocial Security AdministrationSeptember 9, 2003 |

Return to List of TablesReturn to memorandumList of memos