| IA proceeds go to surviving spouse's individual account if worker dies before entitlementUltimate Real Trust Fund Interest Rate 3.00Ultimate Real IA Rate for Offset 2.70Assumed IA Participation Rate 100% |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
||
| 2003                                                                                                                                                                                                        | 1,453 | 1,453 | 0 | 0.0 | 0.0 | -77 | 0 |
| 2004                                                                                                                                                                                                        | 1,529 | 1,529 | 0 | 0.0 | 0.0 | -79 | 0 |
| 2005                                                                                                                                                                                                        | 1,611 | 1,611 | 0 | 0.0 | 0.0 | -83 | 0 |
| 2006                                                                                                                                                                                                        | 1,695 | 1,645 | 109 | 108.6 | 0.0 | 17 | -112 |
| 2007                                                                                                                                                                                                        | 1,779 | 1,680 | 221 | 109.3 | 0.0 | 19 | -113 |
| 2008                                                                                                                                                                                                        | 1,861 | 1,711 | 335 | 109.7 | 0.0 | 22 | -113 |
| 2009                                                                                                                                                                                                        | 1,937 | 1,738 | 451 | 109.8 | 0.0 | 27 | -113 |
| 2010                                                                                                                                                                                                        | 2,007 | 1,760 | 568 | 109.6 | 0.0 | 33 | -112 |
| 2011                                                                                                                                                                                                        | 2,071 | 1,778 | 687 | 109.2 | 0.6 | 38 | -111 |
| 2012                                                                                                                                                                                                        | 2,128 | 1,790 | 805 | 108.5 | 1.2 | 44 | -109 |
| 2013                                                                                                                                                                                                        | 2,174 | 1,796 | 924 | 107.8 | 1.9 | 52 | -107 |
| 2014                                                                                                                                                                                                        | 2,211 | 1,795 | 1,043 | 106.9 | 2.8 | 59 | -104 |
| 2015                                                                                                                                                                                                        | 2,237 | 1,787 | 1,162 | 105.9 | 3.7 | 67 | -101 |
| 2016                                                                                                                                                                                                        | 2,251 | 1,771 | 1,280 | 104.7 | 4.8 | 75 | -97 |
| 2017                                                                                                                                                                                                        | 2,254 | 1,747 | 1,397 | 103.6 | 5.9 | 83 | -93 |
| 2018                                                                                                                                                                                                        | 2,245 | 1,714 | 1,514 | 102.3 | 7.2 | 90 | -89 |
| 2019                                                                                                                                                                                                        | 2,224 | 1,675 | 1,629 | 101.0 | 8.6 | 97 | -84 |
| 2020                                                                                                                                                                                                        | 2,191 | 1,627 | 1,743 | 99.7 | 10.1 | 104 | -79 |
| 2021                                                                                                                                                                                                        | 2,147 | 1,573 | 1,856 | 98.4 | 11.7 | 111 | -74 |
| 2022                                                                                                                                                                                                        | 2,092 | 1,513 | 1,967 | 97.1 | 13.4 | 117 | -69 |
| 2023                                                                                                                                                                                                        | 2,027 | 1,448 | 2,077 | 95.7 | 15.2 | 121 | -63 |
| 2024                                                                                                                                                                                                        | 1,954 | 1,379 | 2,184 | 94.4 | 17.1 | 124 | -58 |
| 2025                                                                                                                                                                                                        | 1,873 | 1,307 | 2,289 | 92.9 | 19.1 | 126 | -52 |
| 2026                                                                                                                                                                                                        | 1,785 | 1,233 | 2,392 | 91.4 | 21.2 | 128 | -46 |
| 2027                                                                                                                                                                                                        | 1,690 | 1,158 | 2,493 | 90.0 | 23.4 | 129 | -40 |
| 2028                                                                                                                                                                                                        | 1,589 | 1,082 | 2,591 | 88.6 | 25.7 | 129 | -34 |
| 2029                                                                                                                                                                                                        | 1,483 | 1,007 | 2,686 | 87.2 | 28.1 | 128 | -28 |
| 2030                                                                                                                                                                                                        | 1,372 | 932 | 2,779 | 85.9 | 30.6 | 126 | -22 |
| 2031                                                                                                                                                                                                        | 1,259 | 859 | 2,868 | 84.6 | 33.1 | 124 | -17 |
| 2032                                                                                                                                                                                                        | 1,144 | 789 | 2,955 | 83.3 | 35.8 | 120 | -11 |
| 2033                                                                                                                                                                                                        | 1,026 | 722 | 3,038 | 82.0 | 38.5 | 117 | -5 |
| 2034                                                                                                                                                                                                        | 908 | 659 | 3,118 | 80.8 | 41.3 | 112 | 0 |
| 2035                                                                                                                                                                                                        | 789 | 601 | 3,195 | 79.6 | 44.2 | 107 | 6 |
| 2036                                                                                                                                                                                                        | 671 | 546 | 3,268 | 78.3 | 47.1 | 102 | 11 |
| 2037                                                                                                                                                                                                        | 552 | 497 | 3,338 | 77.2 | 50.1 | 96 | 16 |
| 2038                                                                                                                                                                                                        | 435 | 452 | 3,404 | 76.0 | 53.1 | 90 | 21 |
| 2039                                                                                                                                                                                                        | 319 | 413 | 3,466 | 74.8 | 56.2 | 84 | 26 |
| 2040                                                                                                                                                                                                        | 204 | 380 | 3,524 | 73.6 | 59.4 | 78 | 31 |
| 2041                                                                                                                                                                                                        | 91 | 351 | 3,579 | 72.5 | 62.6 | 72 | 36 |
| 2042                                                                                                                                                                                                        | -- | 328 | 3,629 | 71.4 | 65.8 | 67 | 41 |
| 2043                                                                                                                                                                                                        | -- | 310 | 3,675 | 70.2 | 69.1 | 61 | 45 |
| 2044                                                                                                                                                                                                        | -- | 296 | 3,716 | 69.1 | 72.4 | 55 | 50 |
| 2045                                                                                                                                                                                                        | -- | 288 | 3,753 | 68.0 | 75.7 | 50 | 54 |
| 2046                                                                                                                                                                                                        | -- | 284 | 3,786 | 66.9 | 79.1 | 45 | 59 |
| 2047                                                                                                                                                                                                        | -- | 284 | 3,814 | 65.8 | 82.3 | 40 | 63 |
| 2048                                                                                                                                                                                                        | -- | 288 | 3,838 | 64.8 | 85.5 | 35 | 68 |
| 2049                                                                                                                                                                                                        | -- | 297 | 3,857 | 63.7 | 89.2 | 30 | 72 |
| 2050                                                                                                                                                                                                        | -- | 309 | 3,871 | 62.7 | 92.5 | 26 | 76 |
| 2051                                                                                                                                                                                                        | -- | 325 | 3,881 | 61.6 | 95.5 | 21 | 80 |
| 2052                                                                                                                                                                                                        | -- | 344 | 3,887 | 60.6 | 97.8 | 18 | 83 |
| 2053                                                                                                                                                                                                        | -- | 366 | 3,890 | 59.6 | 100.0 | 14 | 87 |
| 2054                                                                                                                                                                                                        | -- | 391 | 3,890 | 58.6 | 102.0 | 11 | 90 |
| 2055                                                                                                                                                                                                        | -- | 418 | 3,886 | 57.7 | 103.9 | 8 | 93 |
| 2056                                                                                                                                                                                                        | -- | 448 | 3,880 | 56.7 | 105.5 | 5 | 95 |
| 2057                                                                                                                                                                                                        | -- | 480 | 3,871 | 55.8 | 107.0 | 2 | 98 |
| 2058                                                                                                                                                                                                        | -- | 513 | 3,859 | 54.9 | 108.3 | 0 | 100 |
| 2059                                                                                                                                                                                                        | -- | 549 | 3,845 | 54.0 | 109.4 | -3 | 102 |
| 2060                                                                                                                                                                                                        | -- | 587 | 3,829 | 53.1 | 110.4 | -5 | 103 |
| 2061                                                                                                                                                                                                        | -- | 627 | 3,811 | 52.3 | 111.2 | -8 | 105 |
| 2062                                                                                                                                                                                                        | -- | 668 | 3,791 | 51.4 | 111.8 | -10 | 106 |
| 2063                                                                                                                                                                                                        | -- | 711 | 3,770 | 50.6 | 112.2 | -12 | 108 |
| 2064                                                                                                                                                                                                        | -- | 755 | 3,747 | 49.7 | 112.5 | -13 | 109 |
| 2065                                                                                                                                                                                                        | -- | 800 | 3,726 | 48.9 | 112.6 | -15 | 110 |
| 2066                                                                                                                                                                                                        | -- | 845 | 3,704 | 48.1 | 112.6 | -16 | 111 |
| 2067                                                                                                                                                                                                        | -- | 892 | 3,681 | 47.3 | 112.4 | -18 | 111 |
| 2068                                                                                                                                                                                                        | -- | 940 | 3,657 | 46.5 | 112.1 | -19 | 112 |
| 2069                                                                                                                                                                                                        | -- | 988 | 3,633 | 45.8 | 111.6 | -20 | 112 |
| 2070                                                                                                                                                                                                        | -- | 1,037 | 3,608 | 45.0 | 111.1 | -21 | 113 |
| 2071                                                                                                                                                                                                        | -- | 1,086 | 3,583 | 44.2 | 110.4 | -22 | 113 |
| 2072                                                                                                                                                                                                        | -- | 1,135 | 3,558 | 43.5 | 109.5 | -23 | 114 |
| 2073                                                                                                                                                                                                        | -- | 1,185 | 3,532 | 42.8 | 108.6 | -24 | 114 |
| 2074                                                                                                                                                                                                        | -- | 1,235 | 3,507 | 42.1 | 107.6 | -24 | 114 |
| 2075                                                                                                                                                                                                        | -- | 1,286 | 3,482 | 41.4 | 106.5 | -25 | 114 |
| 2076                                                                                                                                                                                                        | -- | 1,336 | 3,457 | 40.7 | 105.4 | -26 | 114 |
| 2077                                                                                                                                                                                                        | -- | 1,387 | 3,433 | 40.0 | 104.1 | -26 | 114 |
|                                                                                                                                                                                                        | 3,086 | 1,439 |
| Based on Intermediate Assumptions of the 2003 Trustees Report.1 Includes matching low-income subsidy from the General Fund of the Treasury but excludes the effect of any voluntary worker contributions.   |
|                                                                                                                                                                                                        | Office of the Chief ActuarySocial Security AdministrationNovember 18, 2003 |

Return to memorandumList of memos