| With Ultimate Real Trust Fund Interest Rate of 3.0                                                    |
|-------------------------------------------------------------------------------------------------------|
||
| 2003                                                                                                  | 10.89 | 12.73 | 1.83 | 288 |   | 12.40 |
| 2004                                                                                                  | 10.78 | 12.70 | 1.91 | 309 |   | 12.40 |
| 2005                                                                                                  | 10.65 | 12.71 | 2.06 | 331 |   | 12.40 |
| 2006                                                                                                  | 10.51 | 12.70 | 2.20 | 355 |   | 12.40 |
| 2007                                                                                                  | 10.47 | 12.72 | 2.25 | 378 |   | 12.40 |
| 2008                                                                                                  | 10.48 | 12.73 | 2.25 | 400 |   | 12.40 |
| 2009                                                                                                  | 10.53 | 12.74 | 2.20 | 422 |   | 12.40 |
| 2010                                                                                                  | 10.63 | 12.76 | 2.13 | 442 |   | 12.40 |
| 2011                                                                                                  | 10.75 | 12.82 | 2.07 | 460 |   | 12.40 |
| 2012                                                                                                  | 10.91 | 12.81 | 1.90 | 477 |   | 12.40 |
| 2013                                                                                                  | 11.11 | 12.83 | 1.72 | 490 |   | 12.40 |
| 2014                                                                                                  | 11.32 | 12.84 | 1.52 | 501 |   | 12.40 |
| 2015                                                                                                  | 11.56 | 12.86 | 1.30 | 510 |   | 12.40 |
| 2016                                                                                                  | 11.83 | 12.88 | 1.05 | 515 |   | 12.40 |
| 2017                                                                                                  | 12.12 | 12.90 | 0.78 | 518 |   | 12.40 |
| 2018                                                                                                  | 12.42 | 12.91 | 0.50 | 518 |   | 12.40 |
| 2019                                                                                                  | 12.71 | 12.93 | 0.22 | 516 |   | 12.40 |
| 2020                                                                                                  | 13.03 | 12.95 | -0.08 | 512 |   | 12.40 |
| 2021                                                                                                  | 13.35 | 12.97 | -0.38 | 506 |   | 12.40 |
| 2022                                                                                                  | 13.65 | 12.99 | -0.66 | 498 |   | 12.40 |
| 2023                                                                                                  | 13.93 | 13.01 | -0.92 | 491 |   | 12.40 |
| 2024                                                                                                  | 14.19 | 13.03 | -1.17 | 482 |   | 12.40 |
| 2025                                                                                                  | 14.45 | 13.04 | -1.41 | 472 |   | 12.40 |
| 2026                                                                                                  | 14.69 | 13.06 | -1.63 | 461 |   | 12.40 |
| 2027                                                                                                  | 14.91 | 13.07 | -1.84 | 450 |   | 12.40 |
| 2028                                                                                                  | 15.13 | 13.09 | -2.03 | 438 |   | 12.40 |
| 2029                                                                                                  | 15.32 | 13.11 | -2.21 | 425 |   | 12.40 |
| 2030                                                                                                  | 15.48 | 13.12 | -2.36 | 412 |   | 12.40 |
| 2031                                                                                                  | 15.62 | 13.13 | -2.49 | 399 |   | 12.40 |
| 2032                                                                                                  | 15.74 | 13.14 | -2.59 | 386 |   | 12.40 |
| 2033                                                                                                  | 15.83 | 13.15 | -2.68 | 373 |   | 12.40 |
| 2034                                                                                                  | 15.91 | 13.16 | -2.75 | 360 |   | 12.40 |
| 2035                                                                                                  | 15.97 | 13.17 | -2.80 | 346 |   | 12.40 |
| 2036                                                                                                  | 16.01 | 13.17 | -2.84 | 333 |   | 12.40 |
| 2037                                                                                                  | 16.07 | 13.18 | -2.89 | 319 |   | 12.40 |
| 2038                                                                                                  | 16.11 | 15.62 | -0.48 | 306 | 2.44 | 14.84 |
| 2039                                                                                                  | 16.14 | 15.63 | -0.51 | 307 |   | 14.84 |
| 2040                                                                                                  | 16.17 | 15.63 | -0.54 | 308 |   | 14.84 |
| 2041                                                                                                  | 16.20 | 15.64 | -0.56 | 309 |   | 14.84 |
| 2042                                                                                                  | 16.23 | 15.64 | -0.59 | 310 |   | 14.84 |
| 2043                                                                                                  | 16.27 | 15.65 | -0.62 | 311 |   | 14.84 |
| 2044                                                                                                  | 16.31 | 15.65 | -0.66 | 311 |   | 14.84 |
| 2045                                                                                                  | 16.36 | 15.66 | -0.70 | 311 |   | 14.84 |
| 2046                                                                                                  | 16.42 | 15.66 | -0.76 | 311 |   | 14.84 |
| 2047                                                                                                  | 16.48 | 15.67 | -0.81 | 310 |   | 14.84 |
| 2048                                                                                                  | 16.54 | 15.68 | -0.87 | 309 |   | 14.84 |
| 2049                                                                                                  | 16.61 | 15.68 | -0.93 | 308 |   | 14.84 |
| 2050                                                                                                  | 16.68 | 15.69 | -0.99 | 306 |   | 14.84 |
| 2051                                                                                                  | 16.76 | 15.70 | -1.07 | 304 |   | 14.84 |
| 2052                                                                                                  | 16.85 | 15.70 | -1.15 | 301 |   | 14.84 |
| 2053                                                                                                  | 16.93 | 15.71 | -1.22 | 298 |   | 14.84 |
| 2054                                                                                                  | 17.02 | 15.72 | -1.30 | 295 |   | 14.84 |
| 2055                                                                                                  | 17.10 | 15.72 | -1.37 | 291 |   | 14.84 |
| 2056                                                                                                  | 17.18 | 15.73 | -1.45 | 286 |   | 14.84 |
| 2057                                                                                                  | 17.25 | 15.74 | -1.52 | 281 |   | 14.84 |
| 2058                                                                                                  | 17.32 | 15.74 | -1.58 | 276 |   | 14.84 |
| 2059                                                                                                  | 17.38 | 15.75 | -1.63 | 271 |   | 14.84 |
| 2060                                                                                                  | 17.44 | 15.75 | -1.69 | 265 |   | 14.84 |
| 2061                                                                                                  | 17.49 | 15.76 | -1.74 | 259 |   | 14.84 |
| 2062                                                                                                  | 17.55 | 15.76 | -1.79 | 253 |   | 14.84 |
| 2063                                                                                                  | 17.61 | 15.77 | -1.84 | 246 |   | 14.84 |
| 2064                                                                                                  | 17.67 | 15.77 | -1.90 | 239 |   | 14.84 |
| 2065                                                                                                  | 17.73 | 15.78 | -1.95 | 232 |   | 14.84 |
| 2066                                                                                                  | 17.79 | 15.78 | -2.01 | 224 |   | 14.84 |
| 2067                                                                                                  | 17.85 | 15.79 | -2.07 | 216 |   | 14.84 |
| 2068                                                                                                  | 17.92 | 15.79 | -2.13 | 207 |   | 14.84 |
| 2069                                                                                                  | 17.98 | 15.80 | -2.18 | 198 |   | 14.84 |
| 2070                                                                                                  | 18.04 | 15.80 | -2.24 | 189 |   | 14.84 |
| 2071                                                                                                  | 18.11 | 15.80 | -2.31 | 179 |   | 14.84 |
| 2072                                                                                                  | 18.18 | 15.81 | -2.37 | 169 |   | 14.84 |
| 2073                                                                                                  | 18.24 | 15.81 | -2.43 | 158 |   | 14.84 |
| 2074                                                                                                  | 18.30 | 15.82 | -2.48 | 147 |   | 14.84 |
| 2075                                                                                                  | 18.37 | 15.82 | -2.54 | 136 |   | 14.84 |
| 2076                                                                                                  | 18.43 | 15.83 | -2.60 | 124 |   | 14.84 |
| 2077                                                                                                  | 18.49 | 15.83 | -2.66 | 112 |   | 14.84 |
| 2078                                                                                                  | 18.55 | 15.83 | -2.71 | 100 |   | 14.84 |
|                                                                                                  | Summarized |   |   |
|                                                                                                  | Cost RateOASDI | Income RateOASDI | ActuarialBalanceOASDI | Change in ActuarialBalance |   |   |
| 2003-27                                                                                               | 12.49 | 14.28 | 1.79 | 0.53 |   |   |
| 2003-52                                                                                               | 13.92 | 14.38 | 0.47 | 1.41 |   |   |
| 2003-77                                                                                               | 14.69 | 14.69 | 0.00 | 1.92 |   |   |
| Based on Intermediate Assumptions of the 2003 Trustees ReportWith Ultimate Real Interest Rate of 3.00 | Office of the ActuarySocial Security AdministrationSeptember 29, 2003 |

Return to memorandumList of memos