| With Ultimate Real Trust Fund Interest Rate of 3.0              |
|-----------------------------------------------------------------|
||
||
||
| 2003                                                            | 1,543 | 1,543 |   | 4,387 | 4,387 |
| 2004                                                            | 1,683 | 1,683 |   | 4,504 | 4,504 |
| 2005                                                            | 1,833 | 1,859 |   | 4,628 | 4,838 |
| 2006                                                            | 1,990 | 2,045 |   | 4,749 | 4,968 |
| 2007                                                            | 2,154 | 2,240 |   | 4,860 | 5,090 |
| 2008                                                            | 2,323 | 2,444 |   | 4,967 | 5,218 |
| 2009                                                            | 2,493 | 2,654 |   | 5,069 | 5,344 |
| 2010                                                            | 2,664 | 2,868 |   | 5,167 | 5,465 |
| 2011                                                            | 2,835 | 3,087 |   | 5,261 | 5,582 |
| 2012                                                            | 3,001 | 3,301 |   | 5,348 | 5,691 |
| 2013                                                            | 3,161 | 3,511 |   | 5,439 | 5,800 |
| 2014                                                            | 3,312 | 3,717 |   | 5,526 | 5,905 |
| 2015                                                            | 3,452 | 3,915 |   | 5,611 | 6,008 |
| 2016                                                            | 3,579 | 4,104 |   | 5,694 | 6,109 |
| 2017                                                            | 3,691 | 4,281 |   | 5,779 | 6,209 |
| 2018                                                            | 3,786 | 4,444 |   | 5,862 | 6,312 |
| 2019                                                            | 3,863 | 4,594 |   | 5,948 | 6,414 |
| 2020                                                            | 3,921 | 4,728 |   | 6,033 | 6,516 |
| 2021                                                            | 3,957 | 4,844 |   | 6,120 | 6,619 |
| 2022                                                            | 3,971 | 4,941 |   | 6,206 | 6,721 |
| 2023                                                            | 3,964 | 5,023 |   | 6,292 | 6,825 |
| 2024                                                            | 3,936 | 5,091 |   | 6,379 | 6,930 |
| 2025                                                            | 3,885 | 5,143 |   | 6,467 | 7,036 |
| 2026                                                            | 3,813 | 5,181 |   | 6,557 | 7,144 |
| 2027                                                            | 3,718 | 5,205 |   | 6,648 | 7,253 |
| 2028                                                            | 3,601 | 5,214 |   | 6,741 | 7,365 |
| 2029                                                            | 3,461 | 5,211 |   | 6,836 | 7,480 |
| 2030                                                            | 3,300 | 5,196 |   | 6,933 | 7,597 |
| 2031                                                            | 3,119 | 5,172 |   | 7,033 | 7,716 |
| 2032                                                            | 2,917 | 5,139 |   | 7,134 | 7,837 |
| 2033                                                            | 2,696 | 5,099 |   | 7,236 | 7,960 |
| 2034                                                            | 2,457 | 5,053 |   | 7,340 | 8,086 |
| 2035                                                            | 2,200 | 5,004 |   | 7,445 | 8,213 |
| 2036                                                            | 1,925 | 4,951 |   | 7,552 | 8,342 |
| 2037                                                            | 1,634 | 4,898 |   | 7,660 | 8,473 |
| 2038                                                            | 1,326 | 4,843 |   | 7,769 | 8,601 |
| 2039                                                            | 1,001 | 4,788 |   | 7,880 | 8,732 |
| 2040                                                            | 661 | 4,734 |   | 7,990 | 8,862 |
| 2041                                                            | 303 | 4,681 |   | 8,101 | 8,993 |
| 2042                                                            | -- | 4,629 |   | 8,214 | 9,126 |
| 2043                                                            | -- | 4,578 |   | 8,327 | 9,256 |
| 2044                                                            | -- | 4,528 |   | 8,440 | 9,388 |
| 2045                                                            | -- | 4,478 |   | 8,555 | 9,521 |
| 2046                                                            | -- | 4,428 |   | 8,669 | 9,653 |
| 2047                                                            | -- | 4,378 |   | 8,784 | 9,787 |
| 2048                                                            | -- | 4,328 |   | 8,900 | 9,922 |
| 2049                                                            | -- | 4,277 |   | 9,018 | 10,058 |
| 2050                                                            | -- | 4,225 |   | 9,136 | 10,196 |
| 2051                                                            | -- | 4,173 |   | 9,256 | 10,335 |
| 2052                                                            | -- | 4,119 |   | 9,377 | 10,475 |
| 2053                                                            | -- | 4,064 |   | 9,499 | 10,617 |
| 2054                                                            | -- | 4,007 |   | 9,623 | 10,762 |
| 2055                                                            | -- | 3,950 |   | 9,749 | 10,908 |
| 2056                                                            | -- | 3,891 |   | 9,877 | 11,053 |
| 2057                                                            | -- | 3,832 |   | 10,008 | 11,199 |
| 2058                                                            | -- | 3,773 |   | 10,140 | 11,348 |
| 2059                                                            | -- | 3,715 |   | 10,274 | 11,499 |
| 2060                                                            | -- | 3,658 |   | 10,409 | 11,651 |
| 2061                                                            | -- | 3,603 |   | 10,546 | 11,805 |
| 2062                                                            | -- | 3,550 |   | 10,685 | 11,962 |
| 2063                                                            | -- | 3,499 |   | 10,826 | 12,120 |
| 2064                                                            | -- | 3,450 |   | 10,967 | 12,280 |
| 2065                                                            | -- | 3,405 |   | 11,111 | 12,441 |
| 2066                                                            | -- | 3,362 |   | 11,256 | 12,604 |
| 2067                                                            | -- | 3,322 |   | 11,402 | 12,769 |
| 2068                                                            | -- | 3,285 |   | 11,550 | 12,936 |
| 2069                                                            | -- | 3,251 |   | 11,699 | 13,105 |
| 2070                                                            | -- | 3,222 |   | 11,850 | 13,274 |
| 2071                                                            | -- | 3,196 |   | 12,002 | 13,446 |
| 2072                                                            | -- | 3,175 |   | 12,156 | 13,619 |
| 2073                                                            | -- | 3,159 |   | 12,311 | 13,794 |
| 2074                                                            | -- | 3,150 |   | 12,468 | 13,972 |
| 2075                                                            | -- | 3,146 |   | 12,627 | 14,151 |
| 2076                                                            | -- | 3,149 |   | 12,788 | 14,332 |
| 2077                                                            | -- | 3,159 |   | 12,950 | 14,515 |
| 2078                                                            | -- | 3,178 |   | 13,115 | 14,701 |
| 1 Based on Intermediate Assumptions of the 2003 Trustees Report |
|                                                            | Office of the ActuarySocial Security AdministrationOctober 6, 2003 |

Return to memorandumReturn to list of memos