| Year   | Net Benefitsfrom OASITrust Fund                                            | Expected TotalPaymentsfrom IA | Expected TotalRetirementPayments | Percentageof Totalfrom IA |
|--------|----------------------------------------------------------------------------|-------------------------------|----------------------------------|---------------------------|
||
| 2004   | 403.7                                                                      | 0.0                           | 403.7                            | 0.0                       |
| 2005   | 409.5                                                                      | 0.0                           | 409.5                            | 0.0                       |
| 2006   | 416.8                                                                      | 0.0                           | 416.8                            | 0.0                       |
| 2007   | 426.0                                                                      | 0.0                           | 426.0                            | 0.0                       |
| 2008   | 437.4                                                                      | 0.0                           | 437.4                            | 0.0                       |
| 2009   | 450.2                                                                      | 0.0                           | 450.2                            | 0.0                       |
| 2010   | 464.8                                                                      | 0.0                           | 464.8                            | 0.0                       |
| 2011   | 481.0                                                                      | 0.2                           | 481.1                            | 0.0                       |
| 2012   | 496.3                                                                      | 2.5                           | 498.7                            | 0.5                       |
| 2013   | 514.7                                                                      | 5.2                           | 519.9                            | 1.0                       |
| 2014   | 533.8                                                                      | 8.5                           | 542.3                            | 1.6                       |
| 2015   | 553.5                                                                      | 12.4                          | 565.9                            | 2.2                       |
| 2016   | 574.6                                                                      | 16.8                          | 591.5                            | 2.8                       |
| 2017   | 596.7                                                                      | 22.0                          | 618.6                            | 3.5                       |
| 2018   | 619.4                                                                      | 27.8                          | 647.2                            | 4.3                       |
| 2019   | 642.0                                                                      | 34.3                          | 676.3                            | 5.1                       |
| 2020   | 665.5                                                                      | 41.7                          | 707.2                            | 5.9                       |
| 2021   | 689.0                                                                      | 49.9                          | 738.9                            | 6.8                       |
| 2022   | 710.3                                                                      | 59.1                          | 769.4                            | 7.7                       |
| 2023   | 728.9                                                                      | 69.2                          | 798.1                            | 8.7                       |
| 2024   | 746.6                                                                      | 80.3                          | 826.9                            | 9.7                       |
| 2025   | 763.4                                                                      | 92.6                          | 856.0                            | 10.8                      |
| 2026   | 778.8                                                                      | 105.9                         | 884.7                            | 12.0                      |
| 2027   | 794.1                                                                      | 120.6                         | 914.7                            | 13.2                      |
| 2028   | 809.0                                                                      | 136.5                         | 945.4                            | 14.4                      |
| 2029   | 821.8                                                                      | 153.7                         | 975.4                            | 15.8                      |
| 2030   | 832.1                                                                      | 172.3                         | 1,004.5                          | 17.2                      |
| 2031   | 840.0                                                                      | 192.5                         | 1,032.4                          | 18.6                      |
| 2032   | 845.2                                                                      | 214.1                         | 1,059.3                          | 20.2                      |
| 2033   | 847.5                                                                      | 237.4                         | 1,084.9                          | 21.9                      |
| 2034   | 846.9                                                                      | 262.4                         | 1,109.2                          | 23.7                      |
| 2035   | 845.5                                                                      | 289.1                         | 1,134.5                          | 25.5                      |
| 2036   | 841.6                                                                      | 317.6                         | 1,159.1                          | 27.4                      |
| 2037   | 835.3                                                                      | 348.0                         | 1,183.2                          | 29.4                      |
| 2038   | 826.6                                                                      | 380.3                         | 1,207.0                          | 31.5                      |
| 2039   | 815.9                                                                      | 414.7                         | 1,230.6                          | 33.7                      |
| 2040   | 803.3                                                                      | 451.2                         | 1,254.5                          | 36.0                      |
| 2041   | 789.0                                                                      | 490.0                         | 1,279.0                          | 38.3                      |
| 2042   | 773.5                                                                      | 531.0                         | 1,304.5                          | 40.7                      |
| 2043   | 756.7                                                                      | 574.5                         | 1,331.1                          | 43.2                      |
| 2044   | 738.8                                                                      | 620.4                         | 1,359.2                          | 45.6                      |
| 2045   | 721.9                                                                      | 669.0                         | 1,390.9                          | 48.1                      |
| 2046   | 706.4                                                                      | 718.4                         | 1,424.7                          | 50.4                      |
| 2047   | 690.4                                                                      | 770.4                         | 1,460.8                          | 52.7                      |
| 2048   | 673.7                                                                      | 825.5                         | 1,499.2                          | 55.1                      |
| 2049   | 653.1                                                                      | 887.6                         | 1,540.8                          | 57.6                      |
| 2050   | 633.5                                                                      | 951.4                         | 1,584.9                          | 60.0                      |
| 2051   | 616.7                                                                      | 1,014.8                       | 1,631.5                          | 62.2                      |
| 2052   | 601.2                                                                      | 1,079.4                       | 1,680.6                          | 64.2                      |
| 2053   | 594.6                                                                      | 1,135.2                       | 1,729.8                          | 65.6                      |
| 2054   | 589.4                                                                      | 1,191.4                       | 1,780.8                          | 66.9                      |
| 2055   | 580.2                                                                      | 1,248.0                       | 1,828.2                          | 68.3                      |
| 2056   | 572.2                                                                      | 1,304.8                       | 1,877.0                          | 69.5                      |
| 2057   | 565.4                                                                      | 1,361.8                       | 1,927.2                          | 70.7                      |
| 2058   | 559.2                                                                      | 1,418.7                       | 1,978.0                          | 71.7                      |
| 2059   | 553.6                                                                      | 1,475.6                       | 2,029.2                          | 72.7                      |
| 2060   | 548.8                                                                      | 1,532.3                       | 2,081.1                          | 73.6                      |
| 2061   | 544.8                                                                      | 1,588.7                       | 2,133.5                          | 74.5                      |
| 2062   | 542.4                                                                      | 1,644.7                       | 2,187.1                          | 75.2                      |
| 2063   | 541.6                                                                      | 1,700.2                       | 2,241.8                          | 75.8                      |
| 2064   | 542.1                                                                      | 1,755.0                       | 2,297.2                          | 76.4                      |
| 2065   | 536.1                                                                      | 1,809.1                       | 2,345.2                          | 77.1                      |
| 2066   | 531.5                                                                      | 1,862.4                       | 2,393.9                          | 77.8                      |
| 2067   | 528.8                                                                      | 1,914.8                       | 2,443.6                          | 78.4                      |
| 2068   | 528.0                                                                      | 1,966.2                       | 2,494.2                          | 78.8                      |
| 2069   | 528.6                                                                      | 2,016.6                       | 2,545.2                          | 79.2                      |
| 2070   | 530.8                                                                      | 2,065.9                       | 2,596.6                          | 79.6                      |
| 2071   | 534.4                                                                      | 2,114.2                       | 2,648.5                          | 79.8                      |
| 2072   | 539.4                                                                      | 2,161.4                       | 2,700.8                          | 80.0                      |
| 2073   | 545.9                                                                      | 2,207.5                       | 2,753.4                          | 80.2                      |
| 2074   | 553.7                                                                      | 2,252.7                       | 2,806.4                          | 80.3                      |
| 2075   | 562.9                                                                      | 2,296.9                       | 2,859.8                          | 80.3                      |
| 2076   | 573.3                                                                      | 2,340.3                       | 2,913.6                          | 80.3                      |
| 2077   | 584.9                                                                      | 2,382.9                       | 2,967.8                          | 80.3                      |
| 2078   | 597.6                                                                      | 2,424.9                       | 3,022.5                          | 80.2                      |
|   | Office of the Chief ActuarySocial Security AdministrationSeptember 9, 2003 |

Return to memorandumReturn to list of memos