| 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      67%** |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
| 2003                                                                                                                                                                                         | 1,453 | 1,453 |   |   |   |
| 2004                                                                                                                                                                                         | 1,529 | 1,528 | 0 | 0.0 | 0.0 |
| 2005                                                                                                                                                                                         | 1,611 | 1,530 | 80 | 79.8 | 0.0 |
| 2006                                                                                                                                                                                         | 1,695 | 1,541 | 162 | 79.6 | 0.1 |
| 2007                                                                                                                                                                                         | 1,779 | 1,573 | 245 | 79.2 | 0.2 |
| 2008                                                                                                                                                                                         | 1,861 | 1,624 | 328 | 78.6 | 0.4 |
| 2009                                                                                                                                                                                         | 1,937 | 1,692 | 411 | 77.9 | 0.7 |
| 2010                                                                                                                                                                                         | 2,007 | 1,776 | 495 | 77.2 | 1.1 |
| 2011                                                                                                                                                                                         | 2,071 | 1,880 | 579 | 76.3 | 1.5 |
| 2012                                                                                                                                                                                         | 2,128 | 2,006 | 662 | 75.4 | 2.0 |
| 2013                                                                                                                                                                                         | 2,174 | 2,124 | 746 | 74.5 | 2.6 |
| 2014                                                                                                                                                                                         | 2,211 | 2,126 | 829 | 73.6 | 3.2 |
| 2015                                                                                                                                                                                         | 2,237 | 2,124 | 912 | 72.6 | 3.9 |
| 2016                                                                                                                                                                                         | 2,251 | 2,117 | 994 | 71.6 | 4.7 |
| 2017                                                                                                                                                                                         | 2,254 | 2,106 | 1,076 | 70.6 | 5.6 |
| 2018                                                                                                                                                                                         | 2,245 | 2,091 | 1,157 | 69.6 | 6.5 |
| 2019                                                                                                                                                                                         | 2,224 | 2,071 | 1,237 | 68.6 | 7.5 |
| 2020                                                                                                                                                                                         | 2,191 | 2,047 | 1,316 | 67.6 | 8.6 |
| 2021                                                                                                                                                                                         | 2,147 | 2,018 | 1,394 | 66.7 | 9.8 |
| 2022                                                                                                                                                                                         | 2,092 | 1,984 | 1,471 | 65.7 | 11.0 |
| 2023                                                                                                                                                                                         | 2,027 | 1,949 | 1,547 | 64.7 | 12.3 |
| 2024                                                                                                                                                                                         | 1,954 | 1,910 | 1,621 | 63.7 | 13.6 |
| 2025                                                                                                                                                                                         | 1,873 | 1,870 | 1,694 | 62.8 | 15.1 |
| 2026                                                                                                                                                                                         | 1,785 | 1,824 | 1,770 | 67.3 | 16.6 |
| 2027                                                                                                                                                                                         | 1,690 | 1,777 | 1,845 | 66.3 | 18.1 |
| 2028                                                                                                                                                                                         | 1,589 | 1,731 | 1,918 | 65.3 | 19.8 |
| 2029                                                                                                                                                                                         | 1,483 | 1,685 | 1,990 | 64.4 | 21.4 |
| 2030                                                                                                                                                                                         | 1,372 | 1,641 | 2,059 | 63.4 | 23.2 |
| 2031                                                                                                                                                                                         | 1,259 | 1,599 | 2,126 | 62.5 | 25.0 |
| 2032                                                                                                                                                                                         | 1,144 | 1,559 | 2,191 | 61.6 | 26.9 |
| 2033                                                                                                                                                                                         | 1,026 | 1,524 | 2,254 | 60.7 | 28.8 |
| 2034                                                                                                                                                                                         | 908 | 1,492 | 2,314 | 59.8 | 30.8 |
| 2035                                                                                                                                                                                         | 789 | 1,464 | 2,372 | 58.9 | 32.9 |
| 2036                                                                                                                                                                                         | 671 | 1,441 | 2,427 | 58.0 | 35.0 |
| 2037                                                                                                                                                                                         | 552 | 1,422 | 2,480 | 57.2 | 37.1 |
| 2038                                                                                                                                                                                         | 435 | 1,408 | 2,529 | 56.3 | 39.3 |
| 2039                                                                                                                                                                                         | 319 | 1,385 | 2,589 | 68.9 | 41.5 |
| 2040                                                                                                                                                                                         | 204 | 1,359 | 2,655 | 76.7 | 43.8 |
| 2041                                                                                                                                                                                         | 91 | 1,329 | 2,726 | 84.2 | 46.1 |
| 2042                                                                                                                                                                                         | -- | 1,291 | 2,807 | 95.7 | 48.5 |
| 2043                                                                                                                                                                                         | -- | 1,247 | 2,896 | 106.9 | 51.0 |
| 2044                                                                                                                                                                                         | -- | 1,195 | 2,994 | 117.6 | 53.5 |
| 2045                                                                                                                                                                                         | -- | 1,137 | 3,100 | 128.0 | 56.2 |
| 2046                                                                                                                                                                                         | -- | 1,076 | 3,211 | 134.0 | 58.8 |
| 2047                                                                                                                                                                                         | -- | 1,021 | 3,318 | 131.8 | 61.4 |
| 2048                                                                                                                                                                                         | -- | 971 | 3,421 | 129.7 | 64.0 |
| 2049                                                                                                                                                                                         | -- | 927 | 3,521 | 127.6 | 66.5 |
| 2050                                                                                                                                                                                         | -- | 887 | 3,617 | 125.5 | 69.0 |
| 2051                                                                                                                                                                                         | -- | 853 | 3,710 | 123.4 | 71.5 |
| 2052                                                                                                                                                                                         | -- | 822 | 3,799 | 121.4 | 74.0 |
| 2053                                                                                                                                                                                         | -- | 797 | 3,884 | 119.4 | 76.4 |
| 2054                                                                                                                                                                                         | -- | 775 | 3,966 | 117.4 | 78.8 |
| 2055                                                                                                                                                                                         | -- | 757 | 4,045 | 115.5 | 81.1 |
| 2056                                                                                                                                                                                         | -- | 743 | 4,120 | 113.6 | 83.4 |
| 2057                                                                                                                                                                                         | -- | 733 | 4,192 | 111.8 | 85.7 |
| 2058                                                                                                                                                                                         | -- | 725 | 4,261 | 110.0 | 87.9 |
| 2059                                                                                                                                                                                         | -- | 722 | 4,326 | 108.2 | 90.1 |
| 2060                                                                                                                                                                                         | -- | 721 | 4,387 | 106.4 | 92.3 |
| 2061                                                                                                                                                                                         | -- | 724 | 4,446 | 104.7 | 94.4 |
| 2062                                                                                                                                                                                         | -- | 729 | 4,501 | 103.0 | 96.5 |
| 2063                                                                                                                                                                                         | -- | 738 | 4,553 | 101.3 | 98.5 |
| 2064                                                                                                                                                                                         | -- | 749 | 4,602 | 99.6 | 100.5 |
| 2065                                                                                                                                                                                         | -- | 762 | 4,652 | 98.0 | 102.5 |
| 2066                                                                                                                                                                                         | -- | 778 | 4,699 | 96.4 | 104.5 |
| 2067                                                                                                                                                                                         | -- | 796 | 4,743 | 94.8 | 106.3 |
| 2068                                                                                                                                                                                         | -- | 815 | 4,783 | 93.2 | 108.2 |
| 2069                                                                                                                                                                                         | -- | 837 | 4,821 | 91.7 | 110.0 |
| 2070                                                                                                                                                                                         | -- | 860 | 4,856 | 90.2 | 111.8 |
| 2071                                                                                                                                                                                         | -- | 884 | 4,888 | 88.7 | 113.5 |
| 2072                                                                                                                                                                                         | -- | 909 | 4,916 | 87.2 | 115.2 |
| 2073                                                                                                                                                                                         | -- | 936 | 4,942 | 85.7 | 116.9 |
| 2074                                                                                                                                                                                         | -- | 963 | 4,965 | 84.3 | 118.6 |
| 2075                                                                                                                                                                                         | -- | 992 | 4,984 | 82.9 | 120.2 |
| 2076                                                                                                                                                                                         | -- | 1,021 | 5,001 | 81.5 | 121.8 |
| 2077                                                                                                                                                                                         | -- | 1,051 | 5,014 | 80.1 | 123.4 |
| Based on Intermediate Assumptions of the 2003 Trustees Report.1/ Excludes proceeds of PRSAs that go to the worker's estate if the worker dies before entitlement.                            |
|                                                                                                                                                                                         | Office of the Chief ActuarySocial Security AdministrationSeptember 9, 2003 |

Return to List of TablesReturn to memorandumList of memos