| **IA proceeds go to estate if worker dies before entitlement**Ultimate Real Trust Fund Interest Rate 3.00Ultimate Real IA Yield Rate 4.45Ultimate Real Annuity Yield Rate 3.00 |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
||
| 2003                                                                                                                                                                           | 1,453 | 1,453 | 0 | 0.0 | 0.0 |
| 2004                                                                                                                                                                           | 1,529 | 1,536 | 0 | 0.0 | 0.0 |
| 2005                                                                                                                                                                           | 1,611 | 1,636 | 0 | 0.0 | 0.0 |
| 2006                                                                                                                                                                           | 1,695 | 1,656 | 85 | 84.6 | 0.0 |
| 2007                                                                                                                                                                           | 1,779 | 1,683 | 173 | 86.1 | 0.0 |
| 2008                                                                                                                                                                           | 1,861 | 1,714 | 263 | 87.3 | 0.0 |
| 2009                                                                                                                                                                           | 1,937 | 1,743 | 354 | 87.7 | 0.0 |
| 2010                                                                                                                                                                           | 2,007 | 1,771 | 447 | 87.9 | 0.0 |
| 2011                                                                                                                                                                           | 2,071 | 1,799 | 541 | 87.9 | 0.0 |
| 2012                                                                                                                                                                           | 2,128 | 1,825 | 636 | 87.6 | 0.0 |
| 2013                                                                                                                                                                           | 2,174 | 1,847 | 731 | 87.2 | 0.8 |
| 2014                                                                                                                                                                           | 2,211 | 1,863 | 826 | 86.7 | 1.5 |
| 2015                                                                                                                                                                           | 2,237 | 1,872 | 920 | 86.0 | 2.4 |
| 2016                                                                                                                                                                           | 2,251 | 1,875 | 1,013 | 85.2 | 3.3 |
| 2017                                                                                                                                                                           | 2,254 | 1,871 | 1,106 | 84.3 | 4.3 |
| 2018                                                                                                                                                                           | 2,245 | 1,860 | 1,197 | 83.4 | 5.4 |
| 2019                                                                                                                                                                           | 2,224 | 1,844 | 1,287 | 82.5 | 6.6 |
| 2020                                                                                                                                                                           | 2,191 | 1,821 | 1,376 | 81.4 | 7.9 |
| 2021                                                                                                                                                                           | 2,147 | 1,791 | 1,463 | 80.4 | 9.2 |
| 2022                                                                                                                                                                           | 2,092 | 1,754 | 1,549 | 79.3 | 10.6 |
| 2023                                                                                                                                                                           | 2,027 | 1,712 | 1,633 | 78.3 | 12.1 |
| 2024                                                                                                                                                                           | 1,954 | 1,664 | 1,714 | 77.2 | 13.7 |
| 2025                                                                                                                                                                           | 1,873 | 1,613 | 1,794 | 76.1 | 15.3 |
| 2026                                                                                                                                                                           | 1,785 | 1,557 | 1,872 | 74.9 | 17.0 |
| 2027                                                                                                                                                                           | 1,690 | 1,499 | 1,946 | 73.7 | 18.8 |
| 2028                                                                                                                                                                           | 1,589 | 1,439 | 2,019 | 72.6 | 20.7 |
| 2029                                                                                                                                                                           | 1,483 | 1,377 | 2,089 | 71.5 | 22.6 |
| 2030                                                                                                                                                                           | 1,372 | 1,315 | 2,156 | 70.4 | 24.6 |
| 2031                                                                                                                                                                           | 1,259 | 1,254 | 2,221 | 69.3 | 26.6 |
| 2032                                                                                                                                                                           | 1,144 | 1,193 | 2,282 | 68.2 | 28.7 |
| 2033                                                                                                                                                                           | 1,026 | 1,133 | 2,341 | 67.2 | 30.8 |
| 2034                                                                                                                                                                           | 908 | 1,076 | 2,397 | 66.2 | 32.9 |
| 2035                                                                                                                                                                           | 789 | 1,021 | 2,450 | 65.2 | 35.1 |
| 2036                                                                                                                                                                           | 671 | 968 | 2,499 | 64.2 | 37.4 |
| 2037                                                                                                                                                                           | 552 | 919 | 2,546 | 63.2 | 39.7 |
| 2038                                                                                                                                                                           | 435 | 872 | 2,589 | 62.3 | 42.0 |
| 2039                                                                                                                                                                           | 319 | 828 | 2,629 | 61.3 | 44.3 |
| 2040                                                                                                                                                                           | 204 | 788 | 2,665 | 60.3 | 46.6 |
| 2041                                                                                                                                                                           | 91 | 750 | 2,698 | 59.4 | 49.0 |
| 2042                                                                                                                                                                           | - | 716 | 2,728 | 58.5 | 51.4 |
| 2043                                                                                                                                                                           | - | 687 | 2,753 | 57.6 | 53.8 |
| 2044                                                                                                                                                                           | - | 660 | 2,776 | 56.7 | 56.2 |
| 2045                                                                                                                                                                           | - | 636 | 2,794 | 55.7 | 58.6 |
| 2046                                                                                                                                                                           | - | 615 | 2,809 | 54.9 | 61.1 |
| 2047                                                                                                                                                                           | - | 595 | 2,820 | 54.0 | 63.4 |
| 2048                                                                                                                                                                           | - | 578 | 2,828 | 53.1 | 65.7 |
| 2049                                                                                                                                                                           | - | 563 | 2,831 | 52.2 | 68.3 |
| 2050                                                                                                                                                                           | - | 550 | 2,831 | 51.4 | 70.8 |
| 2051                                                                                                                                                                           | - | 538 | 2,826 | 50.5 | 73.2 |
| 2052                                                                                                                                                                           | - | 528 | 2,818 | 49.7 | 75.5 |
| 2053                                                                                                                                                                           | - | 518 | 2,807 | 48.9 | 77.6 |
| 2054                                                                                                                                                                           | - | 510 | 2,792 | 48.1 | 78.9 |
| 2055                                                                                                                                                                           | - | 502 | 2,776 | 47.3 | 80.1 |
| 2056                                                                                                                                                                           | - | 496 | 2,757 | 46.5 | 81.1 |
| 2057                                                                                                                                                                           | - | 490 | 2,736 | 45.8 | 82.1 |
| 2058                                                                                                                                                                           | - | 484 | 2,712 | 45.0 | 82.8 |
| 2059                                                                                                                                                                           | - | 480 | 2,687 | 44.3 | 83.5 |
| 2060                                                                                                                                                                           | - | 475 | 2,661 | 43.6 | 84.0 |
| 2061                                                                                                                                                                           | - | 472 | 2,633 | 42.9 | 84.4 |
| 2062                                                                                                                                                                           | - | 469 | 2,603 | 42.2 | 84.7 |
| 2063                                                                                                                                                                           | - | 468 | 2,572 | 41.5 | 84.9 |
| 2064                                                                                                                                                                           | - | 468 | 2,540 | 40.8 | 84.9 |
| 2065                                                                                                                                                                           | - | 467 | 2,509 | 40.1 | 84.9 |
| 2066                                                                                                                                                                           | - | 467 | 2,477 | 39.5 | 84.7 |
| 2067                                                                                                                                                                           | - | 467 | 2,444 | 38.8 | 84.4 |
| 2068                                                                                                                                                                           | - | 467 | 2,411 | 38.2 | 84.0 |
| 2069                                                                                                                                                                           | - | 467 | 2,377 | 37.6 | 83.6 |
| 2070                                                                                                                                                                           | - | 467 | 2,342 | 36.9 | 83.0 |
| 2071                                                                                                                                                                           | - | 467 | 2,308 | 36.3 | 82.4 |
| 2072                                                                                                                                                                           | - | 466 | 2,273 | 35.7 | 81.7 |
| 2073                                                                                                                                                                           | - | 466 | 2,238 | 35.1 | 80.9 |
| 2074                                                                                                                                                                           | - | 465 | 2,203 | 34.5 | 80.1 |
| 2075                                                                                                                                                                           | - | 464 | 2,168 | 34.0 | 79.2 |
| 2076                                                                                                                                                                           | - | 463 | 2,133 | 33.4 | 78.3 |
| 2077                                                                                                                                                                           | - | 462 | 2,098 | 32.8 | 77.3 |
| Based on Intermediate Assumptions of the 2003 Trustees Report.1 Excludes proceeds to workers' estates in the case of death before benefit entitlement.                         |
|                                                                                                                                                                           | Office of the Chief ActuarySocial Security AdministrationFebruary 11, 2004 |

Return to memorandumList of memos