| With Ultimate Real Trust Fund Interest Rate of 3.0            |
|---------------------------------------------------------------|
||
| 2003                                                          | 10.89 | 12.70 | 1.81 | 288 | 12.4 |
| 2004                                                          | 10.82 | 12.69 | 1.88 | 309 | 12.40 |
| 2005                                                          | 10.27 | 12.69 | 2.43 | 330 | 12.40 |
| 2006                                                          | 10.18 | 12.69 | 2.51 | 357 | 12.40 |
| 2007                                                          | 10.18 | 12.71 | 2.53 | 383 | 12.40 |
| 2008                                                          | 10.21 | 12.72 | 2.51 | 408 | 12.40 |
| 2009                                                          | 10.28 | 12.73 | 2.45 | 432 | 12.40 |
| 2010                                                          | 10.39 | 12.75 | 2.36 | 454 | 12.40 |
| 2011                                                          | 10.53 | 12.81 | 2.28 | 474 | 12.40 |
| 2012                                                          | 10.78 | 12.82 | 2.04 | 489 | 12.41 |
| 2013                                                          | 11.00 | 12.85 | 1.85 | 502 | 12.42 |
| 2014                                                          | 11.25 | 12.88 | 1.63 | 513 | 12.44 |
| 2015                                                          | 11.51 | 12.91 | 1.40 | 522 | 12.45 |
| 2016                                                          | 11.81 | 12.94 | 1.13 | 527 | 12.46 |
| 2017                                                          | 12.12 | 12.97 | 0.85 | 529 | 12.48 |
| 2018                                                          | 12.45 | 13.01 | 0.56 | 529 | 12.49 |
| 2019                                                          | 12.78 | 13.04 | 0.26 | 527 | 12.51 |
| 2020                                                          | 13.12 | 13.07 | -0.05 | 522 | 12.52 |
| 2021                                                          | 13.48 | 13.11 | -0.37 | 515 | 12.54 |
| 2022                                                          | 13.82 | 13.14 | -0.68 | 507 | 12.55 |
| 2023                                                          | 14.12 | 13.21 | -0.91 | 498 | 12.60 |
| 2024                                                          | 14.42 | 13.28 | -1.14 | 488 | 12.65 |
| 2025                                                          | 14.70 | 13.34 | -1.36 | 478 | 12.69 |
| 2026                                                          | 14.96 | 13.41 | -1.55 | 468 | 12.74 |
| 2027                                                          | 15.21 | 13.47 | -1.73 | 457 | 12.79 |
| 2028                                                          | 15.44 | 13.54 | -1.90 | 445 | 12.84 |
| 2029                                                          | 15.64 | 13.60 | -2.03 | 434 | 12.89 |
| 2030                                                          | 15.81 | 13.66 | -2.14 | 423 | 12.94 |
| 2031                                                          | 15.95 | 13.72 | -2.22 | 412 | 12.99 |
| 2032                                                          | 16.06 | 13.78 | -2.28 | 401 | 13.04 |
| 2033                                                          | 16.16 | 13.84 | -2.32 | 390 | 13.08 |
| 2034                                                          | 16.23 | 13.90 | -2.33 | 380 | 13.13 |
| 2035                                                          | 16.27 | 13.95 | -2.32 | 370 | 13.18 |
| 2036                                                          | 16.30 | 14.01 | -2.30 | 360 | 13.23 |
| 2037                                                          | 16.31 | 14.06 | -2.25 | 351 | 13.28 |
| 2038                                                          | 16.32 | 14.11 | -2.21 | 343 | 13.33 |
| 2039                                                          | 16.32 | 14.16 | -2.15 | 334 | 13.38 |
| 2040                                                          | 16.31 | 14.22 | -2.09 | 326 | 13.43 |
| 2041                                                          | 16.30 | 14.27 | -2.03 | 319 | 13.48 |
| 2042                                                          | 16.28 | 14.32 | -1.96 | 312 | 13.53 |
| 2043                                                          | 16.28 | 14.37 | -1.91 | 304 | 13.58 |
| 2044                                                          | 16.28 | 14.42 | -1.86 | 298 | 13.63 |
| 2045                                                          | 16.28 | 14.47 | -1.81 | 291 | 13.68 |
| 2046                                                          | 16.29 | 14.53 | -1.76 | 284 | 13.73 |
| 2047                                                          | 16.29 | 14.58 | -1.72 | 278 | 13.78 |
| 2048                                                          | 16.31 | 14.63 | -1.68 | 272 | 13.83 |
| 2049                                                          | 16.33 | 14.68 | -1.64 | 266 | 13.88 |
| 2050                                                          | 16.34 | 14.74 | -1.61 | 260 | 13.93 |
| 2051                                                          | 16.37 | 14.79 | -1.58 | 254 | 13.98 |
| 2052                                                          | 16.39 | 14.84 | -1.55 | 248 | 14.03 |
| 2053                                                          | 16.42 | 14.90 | -1.52 | 243 | 14.08 |
| 2054                                                          | 16.44 | 14.95 | -1.49 | 237 | 14.13 |
| 2055                                                          | 16.46 | 15.01 | -1.46 | 232 | 14.18 |
| 2056                                                          | 16.49 | 15.06 | -1.43 | 226 | 14.23 |
| 2057                                                          | 16.51 | 15.11 | -1.40 | 221 | 14.28 |
| 2058                                                          | 16.52 | 15.17 | -1.36 | 216 | 14.33 |
| 2059                                                          | 16.53 | 15.22 | -1.31 | 212 | 14.38 |
| 2060                                                          | 16.54 | 15.27 | -1.26 | 207 | 14.43 |
| 2061                                                          | 16.54 | 15.32 | -1.21 | 203 | 14.48 |
| 2062                                                          | 16.54 | 15.38 | -1.16 | 199 | 14.53 |
| 2063                                                          | 16.54 | 15.43 | -1.11 | 195 | 14.58 |
| 2064                                                          | 16.54 | 15.48 | -1.06 | 192 | 14.63 |
| 2065                                                          | 16.54 | 15.53 | -1.01 | 189 | 14.69 |
| 2066                                                          | 16.55 | 15.59 | -0.96 | 186 | 14.74 |
| 2067                                                          | 16.55 | 15.64 | -0.91 | 183 | 14.79 |
| 2068                                                          | 16.55 | 15.69 | -0.86 | 181 | 14.84 |
| 2069                                                          | 16.55 | 15.75 | -0.81 | 178 | 14.89 |
| 2070                                                          | 16.56 | 15.80 | -0.76 | 177 | 14.94 |
| 2071                                                          | 16.56 | 15.85 | -0.71 | 175 | 14.99 |
| 2072                                                          | 16.56 | 15.90 | -0.66 | 174 | 15.05 |
| 2073                                                          | 16.56 | 15.96 | -0.60 | 173 | 15.10 |
| 2074                                                          | 16.55 | 16.01 | -0.55 | 172 | 15.15 |
| 2075                                                          | 16.55 | 16.06 | -0.49 | 172 | 15.20 |
| 2076                                                          | 16.54 | 16.11 | -0.43 | 172 | 15.25 |
| 2077                                                          | 16.54 | 16.17 | -0.37 | 172 | 15.31 |
| 2078                                                          | 16.53 | 16.22 | -0.31 | 173 | 15.36 |
|                                                          | Summarized |   |   |
| CostRateOASDI                                                 | IncomeRateOASDI | ActuarialBalanceOASDI | Change inActuarialBalance |   |
| 2003-2077                                                     | 14.44 | 14.52 | 0.09 | 2.00 |   |
| Based on Intermediate Assumptions of the 2003 Trustees Report |
|                                                          | Office of the ActuarySocial Security AdministrationOctober 6, 2003 |

Return to memorandumReturn to list of memos