| IA proceeds go to surviving spouse's individual account if worker dies before entitlementUltimate Real Trust Fund Interest Rate 3.00Ultimate Real IA Rate for Offset 2.70Assumed IA Participation Rate 100%                                                                                                |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
| 2004                                                                                                                                                                                                                                                                                                       | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2005                                                                                                                                                                                                                                                                                                       | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2006                                                                                                                                                                                                                                                                                                       | 123.7 | 0.0 | -3.7 | -127.4 | 131.2 | -131.3 |
| 2007                                                                                                                                                                                                                                                                                                       | 128.4 | 0.0 | -3.8 | -132.1 | 271.5 | -144.1 |
| 2008                                                                                                                                                                                                                                                                                                       | 132.9 | 0.0 | -3.8 | -136.7 | 420.9 | -157.3 |
| 2009                                                                                                                                                                                                                                                                                                       | 137.2 | 0.0 | -3.8 | -141.0 | 579.4 | -170.7 |
| 2010                                                                                                                                                                                                                                                                                                       | 141.2 | 0.0 | -3.7 | -144.8 | 746.7 | -184.1 |
| 2011                                                                                                                                                                                                                                                                                                       | 145.0 | 0.8 | -3.3 | -147.5 | 921.7 | -196.8 |
| 2012                                                                                                                                                                                                                                                                                                       | 148.5 | 1.8 | -2.7 | -149.5 | 1,104.1 | -209.2 |
| 2013                                                                                                                                                                                                                                                                                                       | 152.1 | 2.9 | -1.8 | -151.0 | 1,293.3 | -221.4 |
| 2014                                                                                                                                                                                                                                                                                                       | 155.4 | 4.3 | -0.4 | -151.6 | 1,488.8 | -233.2 |
| 2015                                                                                                                                                                                                                                                                                                       | 158.6 | 5.8 | 1.4 | -151.3 | 1,689.8 | -244.3 |
| 2016                                                                                                                                                                                                                                                                                                       | 161.6 | 7.6 | 3.8 | -150.2 | 1,895.5 | -254.9 |
| 2017                                                                                                                                                                                                                                                                                                       | 164.6 | 9.6 | 6.7 | -148.3 | 2,105.1 | -264.8 |
| 2018                                                                                                                                                                                                                                                                                                       | 167.5 | 11.9 | 10.1 | -145.6 | 2,318.2 | -274.4 |
| 2019                                                                                                                                                                                                                                                                                                       | 170.4 | 14.4 | 14.0 | -142.1 | 2,534.1 | -283.4 |
| 2020                                                                                                                                                                                                                                                                                                       | 173.3 | 17.1 | 18.4 | -137.7 | 2,752.0 | -291.7 |
| 2021                                                                                                                                                                                                                                                                                                       | 176.1 | 20.1 | 23.4 | -132.6 | 2,971.2 | -299.3 |
| 2022                                                                                                                                                                                                                                                                                                       | 178.9 | 23.4 | 28.7 | -126.8 | 3,190.9 | -306.3 |
| 2023                                                                                                                                                                                                                                                                                                       | 181.7 | 27.0 | 34.4 | -120.3 | 3,410.5 | -312.6 |
| 2024                                                                                                                                                                                                                                                                                                       | 184.5 | 30.9 | 40.6 | -113.0 | 3,629.3 | -318.1 |
| 2025                                                                                                                                                                                                                                                                                                       | 187.0 | 35.0 | 47.2 | -104.8 | 3,846.1 | -322.5 |
| 2026                                                                                                                                                                                                                                                                                                       | 189.6 | 39.5 | 54.2 | -95.9 | 4,060.2 | -326.2 |
| 2027                                                                                                                                                                                                                                                                                                       | 192.2 | 44.3 | 61.8 | -86.1 | 4,270.7 | -328.8 |
| 2028                                                                                                                                                                                                                                                                                                       | 194.9 | 49.4 | 70.1 | -75.4 | 4,476.6 | -330.2 |
| 2029                                                                                                                                                                                                                                                                                                       | 197.7 | 54.9 | 78.6 | -64.2 | 4,677.0 | -330.8 |
| 2030                                                                                                                                                                                                                                                                                                       | 200.5 | 60.7 | 87.5 | -52.3 | 4,871.2 | -330.4 |
| 2031                                                                                                                                                                                                                                                                                                       | 203.4 | 66.8 | 96.7 | -39.9 | 5,058.4 | -329.1 |
| 2032                                                                                                                                                                                                                                                                                                       | 206.3 | 73.3 | 106.1 | -26.9 | 5,237.9 | -326.8 |
| 2033                                                                                                                                                                                                                                                                                                       | 209.3 | 80.1 | 115.8 | -13.3 | 5,408.7 | -323.4 |
| 2034                                                                                                                                                                                                                                                                                                       | 212.3 | 87.3 | 125.7 | 0.8 | 5,570.2 | -319.0 |
| 2035                                                                                                                                                                                                                                                                                                       | 215.3 | 94.9 | 135.9 | 15.5 | 5,721.4 | -313.4 |
| 2036                                                                                                                                                                                                                                                                                                       | 218.4 | 102.8 | 146.3 | 30.7 | 5,861.4 | -306.7 |
| 2037                                                                                                                                                                                                                                                                                                       | 221.5 | 111.1 | 156.9 | 46.4 | 5,989.4 | -298.7 |
| 2038                                                                                                                                                                                                                                                                                                       | 224.7 | 119.7 | 167.8 | 62.8 | 6,104.4 | -289.5 |
| 2039                                                                                                                                                                                                                                                                                                       | 227.9 | 128.7 | 178.9 | 79.7 | 6,205.4 | -278.8 |
| 2040                                                                                                                                                                                                                                                                                                       | 231.1 | 138.1 | 190.3 | 97.4 | 6,291.3 | -266.6 |
| 2041                                                                                                                                                                                                                                                                                                       | 234.3 | 147.9 | 202.2 | 115.8 | 6,360.8 | -252.7 |
| 2042                                                                                                                                                                                                                                                                                                       | 237.5 | 158.1 | 214.4 | 135.0 | 6,412.5 | -237.0 |
| 2043                                                                                                                                                                                                                                                                                                       | 240.8 | 168.6 | 227.2 | 155.0 | 6,445.2 | -219.5 |
| 2044                                                                                                                                                                                                                                                                                                       | 244.1 | 179.6 | 240.5 | 176.0 | 6,457.3 | -199.8 |
| 2045                                                                                                                                                                                                                                                                                                       | 247.4 | 191.0 | 254.3 | 197.9 | 6,447.2 | -178.0 |
| 2046                                                                                                                                                                                                                                                                                                       | 250.7 | 202.8 | 268.7 | 220.8 | 6,413.3 | -153.8 |
| 2047                                                                                                                                                                                                                                                                                                       | 254.0 | 214.5 | 283.6 | 244.1 | 6,354.2 | -127.7 |
| 2048                                                                                                                                                                                                                                                                                                       | 257.4 | 226.7 | 299.1 | 268.4 | 6,268.4 | -99.2 |
| 2049                                                                                                                                                                                                                                                                                                       | 260.8 | 240.2 | 315.1 | 294.5 | 6,153.1 | -67.3 |
| 2050                                                                                                                                                                                                                                                                                                       | 264.2 | 253.4 | 331.6 | 320.8 | 6,007.2 | -33.4 |
| 2051                                                                                                                                                                                                                                                                                                       | 267.7 | 266.1 | 348.8 | 347.2 | 5,829.8 | 2.5 |
| 2052                                                                                                                                                                                                                                                                                                       | 271.2 | 277.9 | 366.4 | 373.2 | 5,620.3 | 39.7 |
| 2053                                                                                                                                                                                                                                                                                                       | 274.7 | 289.7 | 384.3 | 399.3 | 5,377.7 | 79.0 |
| 2054                                                                                                                                                                                                                                                                                                       | 278.3 | 301.4 | 402.6 | 425.7 | 5,100.5 | 120.5 |
| 2055                                                                                                                                                                                                                                                                                                       | 281.9 | 313.0 | 421.3 | 452.3 | 4,787.6 | 164.3 |
| 2056                                                                                                                                                                                                                                                                                                       | 285.6 | 324.5 | 440.3 | 479.2 | 4,437.7 | 210.5 |
| 2057                                                                                                                                                                                                                                                                                                       | 289.4 | 336.0 | 459.6 | 506.2 | 4,049.4 | 259.0 |
| 2058                                                                                                                                                                                                                                                                                                       | 293.2 | 347.3 | 479.0 | 533.1 | 3,621.8 | 309.6 |
| 2059                                                                                                                                                                                                                                                                                                       | 297.1 | 358.5 | 498.4 | 559.8 | 3,153.9 | 362.5 |
| 2060                                                                                                                                                                                                                                                                                                       | 301.0 | 369.5 | 517.9 | 586.5 | 2,644.4 | 417.6 |
| 2061                                                                                                                                                                                                                                                                                                       | 305.0 | 380.5 | 537.5 | 613.0 | 2,092.4 | 475.1 |
| 2062                                                                                                                                                                                                                                                                                                       | 309.0 | 391.2 | 557.5 | 639.7 | 1,496.2 | 535.2 |
| 2063                                                                                                                                                                                                                                                                                                       | 313.1 | 401.8 | 577.9 | 666.6 | 854.5 | 598.2 |
| 2064                                                                                                                                                                                                                                                                                                       | 317.2 | 412.2 | 598.5 | 693.5 | 165.8 | 663.8 |
| 2065                                                                                                                                                                                                                                                                                                       | 321.3 | 422.4 | 619.4 | 720.6 | -571.5 | 732.4 |
| 2066                                                                                                                                                                                                                                                                                                       | 325.5 | 432.5 | 640.8 | 747.8 | -1,358.8 | 804.0 |
| 2067                                                                                                                                                                                                                                                                                                       | 329.7 | 442.3 | 662.8 | 775.4 | -2,198.3 | 879.0 |
| 2068                                                                                                                                                                                                                                                                                                       | 334.0 | 452.0 | 685.4 | 803.4 | -3,091.7 | 957.5 |
| 2069                                                                                                                                                                                                                                                                                                       | 338.3 | 461.5 | 708.3 | 831.5 | -4,040.9 | 1,039.2 |
| 2070                                                                                                                                                                                                                                                                                                       | 342.7 | 470.8 | 731.7 | 859.8 | -5,047.8 | 1,124.6 |
| 2071                                                                                                                                                                                                                                                                                                       | 347.1 | 480.0 | 755.5 | 888.4 | -6,114.3 | 1,213.5 |
| 2072                                                                                                                                                                                                                                                                                                       | 351.5 | 489.0 | 779.8 | 917.2 | -7,242.4 | 1,306.2 |
| 2073                                                                                                                                                                                                                                                                                                       | 356.0 | 497.8 | 804.5 | 946.2 | -8,434.3 | 1,402.8 |
| 2074                                                                                                                                                                                                                                                                                                       | 360.6 | 506.5 | 829.6 | 975.5 | -9,692.1 | 1,503.4 |
| 2075                                                                                                                                                                                                                                                                                                       | 365.2 | 515.0 | 855.2 | 1,005.0 | -11,018.0 | 1,608.2 |
| 2076                                                                                                                                                                                                                                                                                                       | 369.8 | 523.5 | 881.2 | 1,034.9 | -12,414.5 | 1,717.4 |
| 2077                                                                                                                                                                                                                                                                                                       | 374.5 | 531.8 | 907.6 | 1,064.9 | -13,883.8 | 1,830.9 |
| 2078                                                                                                                                                                                                                                                                                                       | 379.3 | 540.1 | 934.4 | 1,095.3 | -15,428.4 | 1,949.0 |
| 1 Includes low-income worker subsidies from the General Fund of the Treasury as well as redirection of payroll tax revenues.2 Represents reductions to OASDI benefit payments based on hypothetical accumulation of IAs at 2.7 percent real.Based on Intermediate Assumptions of the 2003 Trustees Report. |
|                                                                                                                                                                                                                                                                                                       | Office of the Chief ActuarySocial Security AdministrationNovember 18, 2003 |

Return to memorandumList of memos