| 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%                                                  |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
||
| 2003                                                                                                                                                                                                                                                          | 0 | -79 | -82 | 0 | -79 | -82 | 0 | -79 | -82 |
| 2004                                                                                                                                                                                                                                                          | 0 | -84 | -172 | 0 | -84 | -172 | 0 | -84 | -172 |
| 2005                                                                                                                                                                                                                                                          | 0 | -91 | -271 | 0 | -91 | -271 | 0 | -91 | -271 |
| 2006                                                                                                                                                                                                                                                          | 60 | 19 | -261 | 0 | -97 | -380 | 0 | -97 | -380 |
| 2007                                                                                                                                                                                                                                                          | 63 | 20 | -249 | 0 | -100 | -494 | 0 | -100 | -494 |
| 2008                                                                                                                                                                                                                                                          | 65 | 23 | -233 | 0 | -99 | -612 | 0 | -99 | -612 |
| 2009                                                                                                                                                                                                                                                          | 68 | 29 | -210 | 0 | -96 | -731 | 0 | -96 | -731 |
| 2010                                                                                                                                                                                                                                                          | 71 | 36 | -180 | 0 | -92 | -848 | 0 | -92 | -848 |
| 2011                                                                                                                                                                                                                                                          | 75 | 41 | -143 | 0 | -86 | -963 | 0 | -86 | -963 |
| 2012                                                                                                                                                                                                                                                          | 78 | 50 | -96 | 0 | -77 | -1,072 | 0 | -77 | -1,072 |
| 2013                                                                                                                                                                                                                                                          | 81 | 60 | -38 | 0 | -66 | -1,173 | 0 | -66 | -1,173 |
| 2014                                                                                                                                                                                                                                                          | 85 | 70 | 33 | 0 | -54 | -1,264 | 0 | -54 | -1,264 |
| 2015                                                                                                                                                                                                                                                          | 89 | 82 | 118 | 0 | -39 | -1,343 | 0 | -39 | -1,343 |
| 2016                                                                                                                                                                                                                                                          | 91 | 96 | 221 | 0 | -23 | -1,406 | 0 | -23 | -1,406 |
| 2017                                                                                                                                                                                                                                                          | 93 | 111 | 342 | 0 | -5 | -1,453 | 0 | -5 | -1,453 |
| 2018                                                                                                                                                                                                                                                          | 95 | 126 | 482 | 0 | 15 | -1,482 | 0 | 15 | -1,482 |
| 2019                                                                                                                                                                                                                                                          | 97 | 142 | 642 | 0 | 35 | -1,490 | 0 | 35 | -1,490 |
| 2020                                                                                                                                                                                                                                                          | 99 | 157 | 824 | 0 | 56 | -1,477 | 0 | 56 | -1,477 |
| 2021                                                                                                                                                                                                                                                          | 101 | 174 | 1,027 | 0 | 79 | -1,440 | 0 | 79 | -1,440 |
| 2022                                                                                                                                                                                                                                                          | 104 | 189 | 1,253 | 0 | 101 | -1,379 | 0 | 101 | -1,379 |
| 2023                                                                                                                                                                                                                                                          | 106 | 202 | 1,498 | 0 | 122 | -1,295 | 0 | 122 | -1,295 |
| 2024                                                                                                                                                                                                                                                          | 108 | 214 | 1,764 | 0 | 142 | -1,187 | 0 | 142 | -1,187 |
| 2025                                                                                                                                                                                                                                                          | 110 | 225 | 2,049 | 0 | 163 | -1,055 | 0 | 163 | -1,055 |
| 2026                                                                                                                                                                                                                                                          | 112 | 235 | 2,353 | 0 | 183 | -899 | 0 | 183 | -899 |
| 2027                                                                                                                                                                                                                                                          | 114 | 244 | 2,675 | 0 | 203 | -717 | 0 | 203 | -717 |
| 2028                                                                                                                                                                                                                                                          | 116 | 251 | 3,014 | 0 | 222 | -510 | 0 | 222 | -510 |
| 2029                                                                                                                                                                                                                                                          | 118 | 257 | 3,369 | 0 | 240 | -279 | 0 | 240 | -279 |
| 2030                                                                                                                                                                                                                                                          | 121 | 261 | 3,739 | 0 | 256 | -23 | 0 | 256 | -23 |
| 2031                                                                                                                                                                                                                                                          | 123 | 263 | 4,122 | 0 | 272 | 256 | 0 | 272 | 256 |
| 2032                                                                                                                                                                                                                                                          | 125 | 263 | 4,516 | 0 | 286 | 558 | 0 | 286 | 558 |
| 2033                                                                                                                                                                                                                                                          | 127 | 261 | 4,920 | 0 | 298 | 882 | 0 | 298 | 882 |
| 2034                                                                                                                                                                                                                                                          | 129 | 258 | 5,333 | 0 | 310 | 1,228 | 0 | 310 | 1,228 |
| 2035                                                                                                                                                                                                                                                          | 131 | 253 | 5,754 | 0 | 320 | 1,595 | 0 | 320 | 1,595 |
| 2036                                                                                                                                                                                                                                                          | 133 | 246 | 6,180 | 0 | 330 | 1,982 | 0 | 330 | 1,982 |
| 2037                                                                                                                                                                                                                                                          | 135 | 238 | 6,610 | 0 | 338 | 2,390 | 0 | 338 | 2,390 |
| 2038                                                                                                                                                                                                                                                          | 137 | 228 | 7,043 | 0 | 346 | 2,818 | 0 | 346 | 2,818 |
| 2039                                                                                                                                                                                                                                                          | 139 | 218 | 7,479 | 0 | 353 | 3,265 | 0 | 353 | 3,265 |
| 2040                                                                                                                                                                                                                                                          | 141 | 206 | 7,915 | 0 | 359 | 3,733 | 0 | 359 | 3,733 |
| 2041                                                                                                                                                                                                                                                          | 143 | 193 | 8,352 | 0 | 366 | 4,222 | 0 | 366 | 4,222 |
| 2042                                                                                                                                                                                                                                                          | 145 | 180 | 8,788 | 74 | 373 | 4,732 | 0 | 298 | 4,656 |
| 2043                                                                                                                                                                                                                                                          | 147 | 167 | 9,223 | 380 | 380 | 5,265 | 0 | 0 | 4,796 |
| 2044                                                                                                                                                                                                                                                          | 149 | 153 | 9,657 | 387 | 387 | 5,822 | 0 | 0 | 4,940 |
| 2045                                                                                                                                                                                                                                                          | 151 | 139 | 10,090 | 396 | 396 | 6,405 | 0 | 0 | 5,088 |
| 2046                                                                                                                                                                                                                                                          | 153 | 124 | 10,520 | 405 | 405 | 7,014 | 0 | 0 | 5,240 |
| 2047                                                                                                                                                                                                                                                          | 155 | 109 | 10,948 | 414 | 414 | 7,651 | 0 | 0 | 5,398 |
| 2048                                                                                                                                                                                                                                                          | 157 | 94 | 11,374 | 424 | 424 | 8,317 | 0 | 0 | 5,560 |
| 2049                                                                                                                                                                                                                                                          | 159 | 78 | 11,795 | 435 | 435 | 9,015 | 0 | 0 | 5,726 |
| 2050                                                                                                                                                                                                                                                          | 162 | 62 | 12,213 | 446 | 446 | 9,744 | 0 | 0 | 5,898 |
| 2051                                                                                                                                                                                                                                                          | 164 | 46 | 12,627 | 458 | 458 | 10,508 | 0 | 0 | 6,075 |
| 2052                                                                                                                                                                                                                                                          | 166 | 32 | 13,039 | 471 | 471 | 11,308 | 0 | 0 | 6,257 |
| 2053                                                                                                                                                                                                                                                          | 168 | 18 | 13,448 | 484 | 484 | 12,146 | 0 | 0 | 6,445 |
| 2054                                                                                                                                                                                                                                                          | 171 | 4 | 13,855 | 497 | 497 | 13,022 | 0 | 0 | 6,638 |
| 2055                                                                                                                                                                                                                                                          | 173 | -11 | 14,260 | 510 | 510 | 13,938 | 0 | 0 | 6,838 |
| 2056                                                                                                                                                                                                                                                          | 176 | -25 | 14,662 | 524 | 524 | 14,895 | 0 | 0 | 7,043 |
| 2057                                                                                                                                                                                                                                                          | 178 | -39 | 15,061 | 537 | 537 | 15,895 | 0 | 0 | 7,254 |
| 2058                                                                                                                                                                                                                                                          | 181 | -54 | 15,457 | 550 | 550 | 16,938 | 0 | 0 | 7,472 |
| 2059                                                                                                                                                                                                                                                          | 183 | -69 | 15,850 | 563 | 563 | 18,026 | 0 | 0 | 7,696 |
| 2060                                                                                                                                                                                                                                                          | 186 | -84 | 16,239 | 575 | 575 | 19,159 | 0 | 0 | 7,927 |
| 2061                                                                                                                                                                                                                                                          | 188 | -99 | 16,624 | 588 | 588 | 20,339 | 0 | 0 | 8,164 |
| 2062                                                                                                                                                                                                                                                          | 191 | -114 | 17,005 | 601 | 601 | 21,568 | 0 | 0 | 8,409 |
| 2063                                                                                                                                                                                                                                                          | 193 | -128 | 17,383 | 614 | 614 | 22,848 | 0 | 0 | 8,662 |
| 2064                                                                                                                                                                                                                                                          | 196 | -142 | 17,758 | 628 | 628 | 24,180 | 0 | 0 | 8,921 |
| 2065                                                                                                                                                                                                                                                          | 198 | -156 | 18,130 | 642 | 642 | 25,566 | 0 | 0 | 9,189 |
| 2066                                                                                                                                                                                                                                                          | 201 | -170 | 18,500 | 657 | 657 | 27,009 | 0 | 0 | 9,465 |
| 2067                                                                                                                                                                                                                                                          | 204 | -183 | 18,866 | 672 | 672 | 28,512 | 0 | 0 | 9,749 |
| 2068                                                                                                                                                                                                                                                          | 206 | -196 | 19,230 | 687 | 687 | 30,075 | 0 | 0 | 10,041 |
| 2069                                                                                                                                                                                                                                                          | 209 | -209 | 19,591 | 703 | 703 | 31,701 | 0 | 0 | 10,342 |
| 2070                                                                                                                                                                                                                                                          | 212 | -222 | 19,950 | 719 | 719 | 33,393 | 0 | 0 | 10,653 |
| 2071                                                                                                                                                                                                                                                          | 214 | -235 | 20,306 | 736 | 736 | 35,153 | 0 | 0 | 10,972 |
| 2072                                                                                                                                                                                                                                                          | 217 | -248 | 20,659 | 753 | 753 | 36,983 | 0 | 0 | 11,301 |
| 2073                                                                                                                                                                                                                                                          | 220 | -261 | 21,010 | 770 | 770 | 38,885 | 0 | 0 | 11,640 |
| 2074                                                                                                                                                                                                                                                          | 222 | -274 | 21,359 | 787 | 787 | 40,863 | 0 | 0 | 11,990 |
| 2075                                                                                                                                                                                                                                                          | 225 | -287 | 21,704 | 805 | 805 | 42,918 | 0 | 0 | 12,349 |
| 2076                                                                                                                                                                                                                                                          | 228 | -299 | 22,047 | 823 | 823 | 45,052 | 0 | 0 | 12,720 |
| 2077                                                                                                                                                                                                                                                          | 230 | -312 | 22,387 | 840 | 840 | 47,270 | 0 | 0 | 13,101 |
| 1 Includes the General Fund transfer of 1.25% of taxable payroll beginning in 2006 and redirection of taxation of benefit revenues from the HI Trust Fund to the OASDI Trust Funds.2 Trust Funds are assumed to borrow from the General Fund of the Treasury. |
|                                                                                                                                                                                                                                                          | Office of the Chief ActuarySocial Security AdministrationNovember 18, 2003 |

Return to memorandumList of memos