| 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                                                                                                                                                                                    | 1,453 | 1,453 |   |   |   |
| 2004                                                                                                                                                                                    | 1,529 | 1,528 | 0 | 0.0 | 0.0 |
| 2005                                                                                                                                                                                    | 1,611 | 1,600 | 0 | 0.0 | 0.0 |
| 2006                                                                                                                                                                                    | 1,695 | 1,682 | 0 | 0.0 | 0.0 |
| 2007                                                                                                                                                                                    | 1,779 | 1,783 | 0 | 0.0 | 0.0 |
| 2008                                                                                                                                                                                    | 1,861 | 1,903 | 0 | 0.0 | 0.0 |
| 2009                                                                                                                                                                                    | 1,937 | 2,039 | 0 | 0.0 | 0.0 |
| 2010                                                                                                                                                                                    | 2,007 | 2,189 | 0 | 0.0 | 0.0 |
| 2011                                                                                                                                                                                    | 2,071 | 2,358 | 0 | 0.0 | 0.0 |
| 2012                                                                                                                                                                                    | 2,128 | 2,548 | 0 | 0.0 | 0.0 |
| 2013                                                                                                                                                                                    | 2,174 | 2,729 | 0 | 0.0 | 0.0 |
| 2014                                                                                                                                                                                    | 2,211 | 2,792 | 0 | 0.0 | 0.0 |
| 2015                                                                                                                                                                                    | 2,237 | 2,850 | 0 | 0.0 | 0.0 |
| 2016                                                                                                                                                                                    | 2,251 | 2,901 | 0 | 0.0 | 0.0 |
| 2017                                                                                                                                                                                    | 2,254 | 2,946 | 0 | 0.0 | 0.0 |
| 2018                                                                                                                                                                                    | 2,245 | 2,985 | 0 | 0.0 | 0.0 |
| 2019                                                                                                                                                                                    | 2,224 | 3,018 | 0 | 0.0 | 0.0 |
| 2020                                                                                                                                                                                    | 2,191 | 3,044 | 0 | 0.0 | 0.0 |
| 2021                                                                                                                                                                                    | 2,147 | 3,063 | 0 | 0.0 | 0.0 |
| 2022                                                                                                                                                                                    | 2,092 | 3,076 | 0 | 0.0 | 0.0 |
| 2023                                                                                                                                                                                    | 2,027 | 3,085 | 0 | 0.0 | 0.0 |
| 2024                                                                                                                                                                                    | 1,954 | 3,089 | 0 | 0.0 | 0.0 |
| 2025                                                                                                                                                                                    | 1,873 | 3,089 | 0 | 0.0 | 0.0 |
| 2026                                                                                                                                                                                    | 1,785 | 3,085 | 0 | 0.0 | 0.0 |
| 2027                                                                                                                                                                                    | 1,690 | 3,080 | 0 | 0.0 | 0.0 |
| 2028                                                                                                                                                                                    | 1,589 | 3,072 | 0 | 0.0 | 0.0 |
| 2029                                                                                                                                                                                    | 1,483 | 3,062 | 0 | 0.0 | 0.0 |
| 2030                                                                                                                                                                                    | 1,372 | 3,052 | 0 | 0.0 | 0.0 |
| 2031                                                                                                                                                                                    | 1,259 | 3,041 | 0 | 0.0 | 0.0 |
| 2032                                                                                                                                                                                    | 1,144 | 3,031 | 0 | 0.0 | 0.0 |
| 2033                                                                                                                                                                                    | 1,026 | 3,022 | 0 | 0.0 | 0.0 |
| 2034                                                                                                                                                                                    | 908 | 3,014 | 0 | 0.0 | 0.0 |
| 2035                                                                                                                                                                                    | 789 | 3,008 | 0 | 0.0 | 0.0 |
| 2036                                                                                                                                                                                    | 671 | 3,004 | 0 | 0.0 | 0.0 |
| 2037                                                                                                                                                                                    | 552 | 3,002 | 0 | 0.0 | 0.0 |
| 2038                                                                                                                                                                                    | 435 | 3,002 | 0 | 0.0 | 0.0 |
| 2039                                                                                                                                                                                    | 319 | 3,005 | 0 | 0.0 | 0.0 |
| 2040                                                                                                                                                                                    | 204 | 3,010 | 0 | 0.0 | 0.0 |
| 2041                                                                                                                                                                                    | 91 | 3,017 | 0 | 0.0 | 0.0 |
| 2042                                                                                                                                                                                    | -- | 3,026 | 0 | 0.0 | 0.0 |
| 2043                                                                                                                                                                                    | -- | 3,038 | 0 | 0.0 | 0.0 |
| 2044                                                                                                                                                                                    | -- | 3,052 | 0 | 0.0 | 0.0 |
| 2045                                                                                                                                                                                    | -- | 3,068 | 0 | 0.0 | 0.0 |
| 2046                                                                                                                                                                                    | -- | 3,085 | 0 | 0.0 | 0.0 |
| 2047                                                                                                                                                                                    | -- | 3,104 | 0 | 0.0 | 0.0 |
| 2048                                                                                                                                                                                    | -- | 3,125 | 0 | 0.0 | 0.0 |
| 2049                                                                                                                                                                                    | -- | 3,147 | 0 | 0.0 | 0.0 |
| 2050                                                                                                                                                                                    | -- | 3,171 | 0 | 0.0 | 0.0 |
| 2051                                                                                                                                                                                    | -- | 3,195 | 0 | 0.0 | 0.0 |
| 2052                                                                                                                                                                                    | -- | 3,221 | 0 | 0.0 | 0.0 |
| 2053                                                                                                                                                                                    | -- | 3,247 | 0 | 0.0 | 0.0 |
| 2054                                                                                                                                                                                    | -- | 3,275 | 0 | 0.0 | 0.0 |
| 2055                                                                                                                                                                                    | -- | 3,303 | 0 | 0.0 | 0.0 |
| 2056                                                                                                                                                                                    | -- | 3,332 | 0 | 0.0 | 0.0 |
| 2057                                                                                                                                                                                    | -- | 3,361 | 0 | 0.0 | 0.0 |
| 2058                                                                                                                                                                                    | -- | 3,392 | 0 | 0.0 | 0.0 |
| 2059                                                                                                                                                                                    | -- | 3,423 | 0 | 0.0 | 0.0 |
| 2060                                                                                                                                                                                    | -- | 3,454 | 0 | 0.0 | 0.0 |
| 2061                                                                                                                                                                                    | -- | 3,487 | 0 | 0.0 | 0.0 |
| 2062                                                                                                                                                                                    | -- | 3,520 | 0 | 0.0 | 0.0 |
| 2063                                                                                                                                                                                    | -- | 3,553 | 0 | 0.0 | 0.0 |
| 2064                                                                                                                                                                                    | -- | 3,587 | 0 | 0.0 | 0.0 |
| 2065                                                                                                                                                                                    | -- | 3,621 | 0 | 0.0 | 0.0 |
| 2066                                                                                                                                                                                    | -- | 3,656 | 0 | 0.0 | 0.0 |
| 2067                                                                                                                                                                                    | -- | 3,691 | 0 | 0.0 | 0.0 |
| 2068                                                                                                                                                                                    | -- | 3,727 | 0 | 0.0 | 0.0 |
| 2069                                                                                                                                                                                    | -- | 3,762 | 0 | 0.0 | 0.0 |
| 2070                                                                                                                                                                                    | -- | 3,798 | 0 | 0.0 | 0.0 |
| 2071                                                                                                                                                                                    | -- | 3,833 | 0 | 0.0 | 0.0 |
| 2072                                                                                                                                                                                    | -- | 3,868 | 0 | 0.0 | 0.0 |
| 2073                                                                                                                                                                                    | -- | 3,903 | 0 | 0.0 | 0.0 |
| 2074                                                                                                                                                                                    | -- | 3,938 | 0 | 0.0 | 0.0 |
| 2075                                                                                                                                                                                    | -- | 3,973 | 0 | 0.0 | 0.0 |
| 2076                                                                                                                                                                                    | -- | 4,008 | 0 | 0.0 | 0.0 |
| 2077                                                                                                                                                                                    | -- | 4,042 | 0 | 0.0 | 0.0 |
| 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 ActuarySocial Security AdministrationSeptember 9, 2003 |

Return to List of TablesReturn to memorandumList of memos