| 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%**                                             |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
||
| 2003                                                                                                                                                                                                                                | 0 | -79 | -82 | 0 | -79 | -82 | 0 | -79 | -82 |
| 2004                                                                                                                                                                                                                                | 0 | -84 | -171 | 0 | -84 | -172 | 0 | -84 | -172 |
| 2005                                                                                                                                                                                                                                | 0 | -80 | -259 | 0 | -91 | -271 | 0 | -91 | -271 |
| 2006                                                                                                                                                                                                                                | 6 | -89 | -358 | 0 | -97 | -380 | 0 | -97 | -380 |
| 2007                                                                                                                                                                                                                                | 26 | -94 | -467 | 0 | -100 | -494 | 0 | -100 | -494 |
| 2008                                                                                                                                                                                                                                | 49 | -97 | -581 | 0 | -99 | -612 | 0 | -99 | -612 |
| 2009                                                                                                                                                                                                                                | 74 | -98 | -701 | 0 | -96 | -731 | 0 | -96 | -731 |
| 2010                                                                                                                                                                                                                                | 98 | -99 | -824 | 0 | -92 | -848 | 0 | -92 | -848 |
| 2011                                                                                                                                                                                                                                | 127 | -100 | -952 | 0 | -86 | -963 | 0 | -86 | -963 |
| 2012                                                                                                                                                                                                                                | 165 | -98 | -1,082 | 0 | -77 | -1,072 | 0 | -77 | -1,072 |
| 2013                                                                                                                                                                                                                                | 163 | -95 | -1,213 | 0 | -66 | -1,173 | 0 | -66 | -1,173 |
| 2014                                                                                                                                                                                                                                | 1 | -91 | -1,343 | 0 | -54 | -1,264 | 0 | -54 | -1,264 |
| 2015                                                                                                                                                                                                                                | 1 | -86 | -1,472 | 0 | -39 | -1,343 | 0 | -39 | -1,343 |
| 2016                                                                                                                                                                                                                                | 1 | -79 | -1,598 | 0 | -23 | -1,406 | 0 | -23 | -1,406 |
| 2017                                                                                                                                                                                                                                | 1 | -71 | -1,720 | 0 | -5 | -1,453 | 0 | -5 | -1,453 |
| 2018                                                                                                                                                                                                                                | 1 | -63 | -1,836 | 0 | 15 | -1,482 | 0 | 15 | -1,482 |
| 2019                                                                                                                                                                                                                                | 1 | -54 | -1,947 | 0 | 35 | -1,490 | 0 | 35 | -1,490 |
| 2020                                                                                                                                                                                                                                | 1 | -44 | -2,051 | 0 | 56 | -1,477 | 0 | 56 | -1,477 |
| 2021                                                                                                                                                                                                                                | 1 | -34 | -2,147 | 0 | 79 | -1,440 | 0 | 79 | -1,440 |
| 2022                                                                                                                                                                                                                                | 1 | -23 | -2,236 | 0 | 101 | -1,379 | 0 | 101 | -1,379 |
| 2023                                                                                                                                                                                                                                | 1 | -15 | -2,318 | 0 | 122 | -1,295 | 0 | 122 | -1,295 |
| 2024                                                                                                                                                                                                                                | 2 | -6 | -2,394 | 0 | 142 | -1,187 | 0 | 142 | -1,187 |
| 2025                                                                                                                                                                                                                                | 2 | 1 | -2,465 | 0 | 163 | -1,055 | 0 | 163 | -1,055 |
| 2026                                                                                                                                                                                                                                | 2 | 8 | -2,530 | 0 | 183 | -899 | 0 | 183 | -899 |
| 2027                                                                                                                                                                                                                                | 2 | 14 | -2,591 | 0 | 203 | -717 | 0 | 203 | -717 |
| 2028                                                                                                                                                                                                                                | 3 | 20 | -2,648 | 0 | 222 | -510 | 0 | 222 | -510 |
| 2029                                                                                                                                                                                                                                | 3 | 24 | -2,703 | 0 | 240 | -279 | 0 | 240 | -279 |
| 2030                                                                                                                                                                                                                                | 3 | 28 | -2,756 | 0 | 256 | -23 | 0 | 256 | -23 |
| 2031                                                                                                                                                                                                                                | 3 | 29 | -2,809 | 0 | 272 | 256 | 0 | 272 | 256 |
| 2032                                                                                                                                                                                                                                | 4 | 28 | -2,864 | 0 | 286 | 558 | 0 | 286 | 558 |
| 2033                                                                                                                                                                                                                                | 4 | 27 | -2,922 | 0 | 298 | 882 | 0 | 298 | 882 |
| 2034                                                                                                                                                                                                                                | 4 | 24 | -2,985 | 0 | 310 | 1,228 | 0 | 310 | 1,228 |
| 2035                                                                                                                                                                                                                                | 5 | 21 | -3,053 | 0 | 320 | 1,595 | 0 | 320 | 1,595 |
| 2036                                                                                                                                                                                                                                | 5 | 17 | -3,128 | 0 | 330 | 1,982 | 0 | 330 | 1,982 |
| 2037                                                                                                                                                                                                                                | 5 | 11 | -3,210 | 0 | 338 | 2,390 | 0 | 338 | 2,390 |
| 2038                                                                                                                                                                                                                                | 6 | 5 | -3,302 | 0 | 346 | 2,818 | 0 | 346 | 2,818 |
| 2039                                                                                                                                                                                                                                | 6 | -2 | -3,403 | 0 | 353 | 3,265 | 0 | 353 | 3,265 |
| 2040                                                                                                                                                                                                                                | 7 | -9 | -3,514 | 0 | 359 | 3,733 | 0 | 359 | 3,733 |
| 2041                                                                                                                                                                                                                                | 7 | -16 | -3,636 | 0 | 366 | 4,222 | 0 | 366 | 4,222 |
| 2042                                                                                                                                                                                                                                | 8 | -24 | -3,770 | 74 | 373 | 4,732 | 0 | 298 | 4,656 |
| 2043                                                                                                                                                                                                                                | 8 | -32 | -3,916 | 380 | 380 | 5,265 | 0 | 0 | 4,796 |
| 2044                                                                                                                                                                                                                                | 9 | -40 | -4,075 | 387 | 387 | 5,822 | 0 | 0 | 4,940 |
| 2045                                                                                                                                                                                                                                | 10 | -47 | -4,246 | 396 | 396 | 6,405 | 0 | 0 | 5,088 |
| 2046                                                                                                                                                                                                                                | 11 | -55 | -4,429 | 405 | 405 | 7,014 | 0 | 0 | 5,240 |
| 2047                                                                                                                                                                                                                                | 11 | -62 | -4,627 | 414 | 414 | 7,651 | 0 | 0 | 5,398 |
| 2048                                                                                                                                                                                                                                | 12 | -70 | -4,838 | 424 | 424 | 8,317 | 0 | 0 | 5,560 |
| 2049                                                                                                                                                                                                                                | 13 | -78 | -5,063 | 435 | 435 | 9,015 | 0 | 0 | 5,726 |
| 2050                                                                                                                                                                                                                                | 14 | -85 | -5,302 | 446 | 446 | 9,744 | 0 | 0 | 5,898 |
| 2051                                                                                                                                                                                                                                | 16 | -91 | -5,555 | 458 | 458 | 10,508 | 0 | 0 | 6,075 |
| 2052                                                                                                                                                                                                                                | 17 | -98 | -5,822 | 471 | 471 | 11,308 | 0 | 0 | 6,257 |
| 2053                                                                                                                                                                                                                                | 18 | -104 | -6,104 | 484 | 484 | 12,146 | 0 | 0 | 6,445 |
| 2054                                                                                                                                                                                                                                | 20 | -110 | -6,401 | 497 | 497 | 13,022 | 0 | 0 | 6,638 |
| 2055                                                                                                                                                                                                                                | 21 | -117 | -6,713 | 510 | 510 | 13,938 | 0 | 0 | 6,838 |
| 2056                                                                                                                                                                                                                                | 22 | -123 | -7,041 | 524 | 524 | 14,895 | 0 | 0 | 7,043 |
| 2057                                                                                                                                                                                                                                | 24 | -129 | -7,386 | 537 | 537 | 15,895 | 0 | 0 | 7,254 |
| 2058                                                                                                                                                                                                                                | 26 | -136 | -7,748 | 550 | 550 | 16,938 | 0 | 0 | 7,472 |
| 2059                                                                                                                                                                                                                                | 27 | -143 | -8,128 | 563 | 563 | 18,026 | 0 | 0 | 7,696 |
| 2060                                                                                                                                                                                                                                | 29 | -151 | -8,526 | 575 | 575 | 19,159 | 0 | 0 | 7,927 |
| 2061                                                                                                                                                                                                                                | 31 | -158 | -8,945 | 588 | 588 | 20,339 | 0 | 0 | 8,164 |
| 2062                                                                                                                                                                                                                                | 32 | -166 | -9,384 | 601 | 601 | 21,568 | 0 | 0 | 8,409 |
| 2063                                                                                                                                                                                                                                | 34 | -173 | -9,843 | 614 | 614 | 22,848 | 0 | 0 | 8,662 |
| 2064                                                                                                                                                                                                                                | 36 | -180 | -10,324 | 628 | 628 | 24,180 | 0 | 0 | 8,921 |
| 2065                                                                                                                                                                                                                                | 38 | -188 | -10,827 | 642 | 642 | 25,566 | 0 | 0 | 9,189 |
| 2066                                                                                                                                                                                                                                | 40 | -195 | -11,353 | 657 | 657 | 27,009 | 0 | 0 | 9,465 |
| 2067                                                                                                                                                                                                                                | 42 | -202 | -11,901 | 672 | 672 | 28,512 | 0 | 0 | 9,749 |
| 2068                                                                                                                                                                                                                                | 44 | -209 | -12,474 | 687 | 687 | 30,075 | 0 | 0 | 10,041 |
| 2069                                                                                                                                                                                                                                | 46 | -217 | -13,071 | 703 | 703 | 31,701 | 0 | 0 | 10,342 |
| 2070                                                                                                                                                                                                                                | 48 | -222 | -13,692 | 719 | 719 | 33,393 | 0 | 0 | 10,653 |
| 2071                                                                                                                                                                                                                                | 50 | -227 | -14,337 | 736 | 736 | 35,153 | 0 | 0 | 10,972 |
| 2072                                                                                                                                                                                                                                | 52 | -233 | -15,007 | 753 | 753 | 36,983 | 0 | 0 | 11,301 |
| 2073                                                                                                                                                                                                                                | 54 | -238 | -15,702 | 770 | 770 | 38,885 | 0 | 0 | 11,640 |
| 2074                                                                                                                                                                                                                                | 56 | -244 | -16,424 | 787 | 787 | 40,863 | 0 | 0 | 11,990 |
| 2075                                                                                                                                                                                                                                | 58 | -249 | -17,174 | 805 | 805 | 42,918 | 0 | 0 | 12,349 |
| 2076                                                                                                                                                                                                                                | 60 | -255 | -17,951 | 823 | 823 | 45,052 | 0 | 0 | 12,720 |
| 2077                                                                                                                                                                                                                                | 62 | -260 | -18,758 | 840 | 840 | 47,270 | 0 | 0 | 13,101 |
| 1/ Including redemption of Trust Fund assets as of 1-1-2003.2/ Includes reimbursement for minimum DI benefits and specified transfers from FY 2007-2013.3/ Trust Funds are assumed to borrow from the General Fund of the Treasury. |
|                                                                                                                                                                                                                                | Office of the ActuarySocial Security AdministrationSeptember 9, 2003 |

Return to List of TablesReturn to memorandumList of memos