| 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%** |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
| 2004                                                                                                                                                                                         | 0.0 | 0.0 | -0.7 | -0.7 | 0.7 | -0.7 |
| 2005                                                                                                                                                                                         | 88.1 | 0.0 | -11.2 | -99.3 | 103.0 | -102.4 |
| 2006                                                                                                                                                                                         | 90.6 | 0.1 | -8.4 | -98.9 | 208.2 | -108.1 |
| 2007                                                                                                                                                                                         | 93.0 | 0.3 | -5.5 | -98.2 | 315.9 | -113.8 |
| 2008                                                                                                                                                                                         | 95.2 | 0.6 | -2.3 | -96.9 | 425.7 | -119.0 |
| 2009                                                                                                                                                                                         | 97.3 | 1.0 | 1.8 | -94.5 | 536.4 | -123.1 |
| 2010                                                                                                                                                                                         | 99.4 | 1.6 | 7.0 | -90.8 | 646.7 | -125.9 |
| 2011                                                                                                                                                                                         | 101.4 | 2.3 | 13.3 | -85.8 | 755.1 | -127.2 |
| 2012                                                                                                                                                                                         | 103.2 | 3.1 | 20.5 | -79.6 | 860.3 | -127.2 |
| 2013                                                                                                                                                                                         | 105.1 | 4.1 | 28.6 | -72.4 | 961.2 | -126.0 |
| 2014                                                                                                                                                                                         | 106.9 | 5.2 | 37.3 | -64.5 | 1,056.9 | -123.6 |
| 2015                                                                                                                                                                                         | 108.7 | 6.5 | 46.5 | -55.7 | 1,146.3 | -120.1 |
| 2016                                                                                                                                                                                         | 110.5 | 8.0 | 56.4 | -46.0 | 1,228.2 | -115.4 |
| 2017                                                                                                                                                                                         | 112.2 | 9.7 | 66.9 | -35.7 | 1,301.8 | -109.4 |
| 2018                                                                                                                                                                                         | 114.0 | 11.5 | 77.9 | -24.6 | 1,366.2 | -102.3 |
| 2019                                                                                                                                                                                         | 115.7 | 13.6 | 89.2 | -13.0 | 1,420.5 | -94.2 |
| 2020                                                                                                                                                                                         | 117.5 | 15.9 | 100.8 | -0.8 | 1,464.0 | -84.9 |
| 2021                                                                                                                                                                                         | 119.3 | 18.4 | 112.7 | 11.8 | 1,495.8 | -74.4 |
| 2022                                                                                                                                                                                         | 121.0 | 21.1 | 124.7 | 24.8 | 1,515.1 | -62.9 |
| 2023                                                                                                                                                                                         | 122.8 | 24.1 | 136.8 | 38.0 | 1,521.4 | -50.4 |
| 2024                                                                                                                                                                                         | 124.6 | 27.3 | 149.2 | 51.9 | 1,513.6 | -36.5 |
| 2025                                                                                                                                                                                         | 126.4 | 30.8 | 161.8 | 66.1 | 1,490.8 | -21.4 |
| 2026                                                                                                                                                                                         | 139.6 | 34.6 | 174.9 | 69.9 | 1,463.6 | -16.1 |
| 2027                                                                                                                                                                                         | 141.6 | 38.6 | 188.7 | 85.7 | 1,419.2 | 1.7 |
| 2028                                                                                                                                                                                         | 143.7 | 43.0 | 202.5 | 101.8 | 1,356.9 | 21.0 |
| 2029                                                                                                                                                                                         | 145.9 | 47.7 | 216.1 | 118.0 | 1,276.1 | 41.3 |
| 2030                                                                                                                                                                                         | 148.0 | 52.7 | 229.4 | 134.1 | 1,176.3 | 62.6 |
| 2031                                                                                                                                                                                         | 150.3 | 58.0 | 243.6 | 151.3 | 1,055.7 | 86.3 |
| 2032                                                                                                                                                                                         | 152.6 | 63.7 | 258.0 | 169.2 | 913.1 | 111.9 |
| 2033                                                                                                                                                                                         | 154.9 | 69.8 | 272.7 | 187.6 | 747.3 | 139.3 |
| 2034                                                                                                                                                                                         | 157.2 | 76.2 | 287.1 | 206.2 | 557.3 | 168.2 |
| 2035                                                                                                                                                                                         | 159.5 | 83.0 | 300.8 | 224.3 | 343.0 | 198.1 |
| 2036                                                                                                                                                                                         | 161.8 | 90.1 | 314.6 | 242.9 | 103.1 | 229.9 |
| 2037                                                                                                                                                                                         | 164.2 | 97.7 | 328.5 | 262.0 | -163.7 | 263.8 |
| 2038                                                                                                                                                                                         | 166.6 | 105.6 | 342.5 | 281.5 | -458.5 | 299.6 |
| 2039                                                                                                                                                                                         | 210.0 | 113.9 | 356.4 | 260.4 | -740.5 | 295.3 |
| 2040                                                                                                                                                                                         | 240.6 | 122.7 | 369.7 | 251.8 | -1,022.0 | 303.1 |
| 2041                                                                                                                                                                                         | 272.1 | 132.0 | 384.0 | 243.9 | -1,303.9 | 311.6 |
| 2042                                                                                                                                                                                         | 318.7 | 141.9 | 398.8 | 222.0 | -1,571.7 | 305.8 |
| 2043                                                                                                                                                                                         | 366.4 | 152.4 | 414.2 | 200.2 | -1,825.0 | 299.1 |
| 2044                                                                                                                                                                                         | 415.3 | 163.6 | 430.2 | 178.4 | -2,063.5 | 291.7 |
| 2045                                                                                                                                                                                         | 465.5 | 175.0 | 445.9 | 155.4 | -2,285.5 | 282.1 |
| 2046                                                                                                                                                                                         | 501.9 | 186.9 | 462.9 | 147.9 | -2,506.4 | 287.5 |
| 2047                                                                                                                                                                                         | 508.6 | 199.2 | 480.4 | 171.0 | -2,757.8 | 324.3 |
| 2048                                                                                                                                                                                         | 515.3 | 212.0 | 498.2 | 195.0 | -3,041.3 | 363.9 |
| 2049                                                                                                                                                                                         | 522.2 | 225.3 | 516.7 | 219.8 | -3,359.0 | 406.3 |
| 2050                                                                                                                                                                                         | 529.1 | 239.0 | 535.1 | 245.1 | -3,712.1 | 451.0 |
| 2051                                                                                                                                                                                         | 536.0 | 253.3 | 554.1 | 271.4 | -4,103.0 | 499.0 |
| 2052                                                                                                                                                                                         | 543.0 | 268.0 | 573.6 | 298.6 | -4,533.7 | 550.1 |
| 2053                                                                                                                                                                                         | 550.1 | 283.2 | 593.4 | 326.4 | -5,005.9 | 604.3 |
| 2054                                                                                                                                                                                         | 557.4 | 298.9 | 613.4 | 354.9 | -5,521.6 | 661.5 |
| 2055                                                                                                                                                                                         | 564.7 | 313.1 | 633.5 | 381.9 | -6,080.6 | 719.8 |
| 2056                                                                                                                                                                                         | 572.1 | 327.7 | 653.7 | 409.2 | -6,684.6 | 781.0 |
| 2057                                                                                                                                                                                         | 579.7 | 342.5 | 674.1 | 436.9 | -7,335.1 | 845.2 |
| 2058                                                                                                                                                                                         | 587.4 | 357.7 | 694.4 | 464.7 | -8,033.9 | 912.4 |
| 2059                                                                                                                                                                                         | 595.2 | 373.1 | 714.9 | 492.9 | -8,782.5 | 982.7 |
| 2060                                                                                                                                                                                         | 603.0 | 388.9 | 735.4 | 521.3 | -9,582.9 | 1,056.2 |
| 2061                                                                                                                                                                                         | 611.0 | 405.0 | 756.2 | 550.2 | -10,437.1 | 1,133.3 |
| 2062                                                                                                                                                                                         | 619.0 | 421.3 | 777.3 | 579.6 | -11,347.2 | 1,214.1 |
| 2063                                                                                                                                                                                         | 627.2 | 438.0 | 798.9 | 609.7 | -12,315.7 | 1,298.9 |
| 2064                                                                                                                                                                                         | 635.4 | 455.0 | 820.8 | 640.4 | -13,344.8 | 1,387.8 |
| 2065                                                                                                                                                                                         | 643.7 | 470.1 | 843.3 | 669.7 | -14,434.9 | 1,478.8 |
| 2066                                                                                                                                                                                         | 652.2 | 485.3 | 866.2 | 699.3 | -15,588.3 | 1,573.8 |
| 2067                                                                                                                                                                                         | 660.7 | 500.5 | 889.7 | 729.5 | -16,807.3 | 1,673.0 |
| 2068                                                                                                                                                                                         | 669.3 | 515.7 | 913.7 | 760.1 | -18,094.4 | 1,776.7 |
| 2069                                                                                                                                                                                         | 678.0 | 531.0 | 938.1 | 791.1 | -19,452.1 | 1,884.7 |
| 2070                                                                                                                                                                                         | 686.7 | 546.2 | 961.0 | 820.6 | -20,880.9 | 1,995.3 |
| 2071                                                                                                                                                                                         | 695.5 | 561.5 | 984.3 | 850.3 | -22,383.1 | 2,110.4 |
| 2072                                                                                                                                                                                         | 704.4 | 576.8 | 1,007.9 | 880.3 | -23,961.3 | 2,230.1 |
| 2073                                                                                                                                                                                         | 713.4 | 592.1 | 1,031.8 | 910.5 | -25,617.9 | 2,354.6 |
| 2074                                                                                                                                                                                         | 722.5 | 607.4 | 1,056.2 | 941.1 | -27,355.8 | 2,484.0 |
| 2075                                                                                                                                                                                         | 731.7 | 622.7 | 1,081.0 | 971.9 | -29,177.6 | 2,618.5 |
| 2076                                                                                                                                                                                         | 741.0 | 637.9 | 1,106.1 | 1,003.0 | -31,086.0 | 2,758.2 |
| 2077                                                                                                                                                                                         | 750.5 | 653.1 | 1,131.6 | 1,034.2 | -33,083.8 | 2,903.2 |
| 2078                                                                                                                                                                                         | 760.0 | 668.2 | 1,157.3 | 1,065.5 | -35,173.7 | 3,053.6 |
| Based on Intermediate Assumptions of the 2003 Trustees Report.1/ Excluding the effect of general fund transfers to the Trust Funds, which do not affect the unified budget.                  |
|                                                                                                                                                                                         | Office of the Chief ActuarySocial Security AdministrationSeptember 9, 2003 |

Return to List of TablesReturn to memorandumList of memos