| Average IA Contribution 6.4%,Benefit Offset 100.0% With Ultimate Real Trust Fund Interest Rate 3.0With Ultimate Real IA Net Yield Rate of 2.75With Annuity Net Yield Rate of 2.75 |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
||
| 2004                                                                                                                                                                              | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 |   | 0 | 0 |
| 2005                                                                                                                                                                              | 256.6 | 249.3 | 0.0 | 0.0 | 0.0 | -249.3 | 257 | -256.9 |   | 12 | 2 |
| 2006                                                                                                                                                                              | 543.3 | 271.3 | 0.0 | 0.0 | 0.0 | -271.3 | 545 | -295.0 |   | 49 | 8 |
| 2007                                                                                                                                                                              | 850.0 | 282.8 | 0.0 | 0.0 | 0.0 | -282.8 | 853 | -324.3 |   | 113 | 16 |
| 2008                                                                                                                                                                              | 1,177.0 | 293.8 | 0.0 | 0.0 | 0.0 | -293.8 | 1,183 | -354.4 |   | 206 | 28 |
| 2009                                                                                                                                                                              | 1,524.0 | 304.3 | 0.0 | 0.0 | 0.0 | -304.3 | 1,533 | -385.0 |   | 329 | 44 |
| 2010                                                                                                                                                                              | 1,891.3 | 314.4 | 0.0 | 0.0 | 0.0 | -314.4 | 1,905 | -416.3 |   | 484 | 63 |
| 2011                                                                                                                                                                              | 2,277.3 | 323.3 | 0.1 | 0.0 | 0.0 | -323.3 | 2,297 | -447.5 |   | 673 | 87 |
| 2012                                                                                                                                                                              | 2,679.4 | 331.3 | 1.2 | 0.7 | 0.0 | -331.8 | 2,709 | -479.3 |   | 897 | 115 |
| 2013                                                                                                                                                                              | 3,097.3 | 339.3 | 2.5 | 2.5 | 0.0 | -339.4 | 3,142 | -511.4 |   | 1,158 | 147 |
| 2014                                                                                                                                                                              | 3,530.4 | 346.9 | 4.1 | 5.0 | 0.0 | -346.0 | 3,594 | -543.5 |   | 1,458 | 185 |
| 2015                                                                                                                                                                              | 3,977.9 | 354.1 | 5.8 | 8.4 | 0.0 | -351.5 | 4,065 | -575.6 |   | 1,798 | 227 |
| 2016                                                                                                                                                                              | 4,438.8 | 360.4 | 7.7 | 13.5 | 0.0 | -354.6 | 4,552 | -606.2 |   | 2,180 | 275 |
| 2017                                                                                                                                                                              | 4,912.3 | 366.5 | 9.8 | 20.1 | 0.0 | -356.2 | 5,056 | -636.1 |   | 2,578 | 328 |
| 2018                                                                                                                                                                              | 5,398.7 | 372.4 | 12.2 | 28.0 | 0.0 | -356.7 | 5,575 | -666.3 |   | 2,994 | 388 |
| 2019                                                                                                                                                                              | 5,897.5 | 378.3 | 14.9 | 37.2 | 0.0 | -356.0 | 6,109 | -696.3 |   | 3,428 | 453 |
| 2020                                                                                                                                                                              | 6,408.5 | 384.2 | 17.8 | 48.0 | 0.0 | -354.0 | 6,657 | -725.8 |   | 3,881 | 525 |
| 2021                                                                                                                                                                              | 6,931.1 | 390.0 | 20.9 | 60.0 | 0.0 | -351.0 | 7,218 | -755.1 |   | 4,352 | 604 |
| 2022                                                                                                                                                                              | 7,465.1 | 395.8 | 24.3 | 73.1 | 0.0 | -347.0 | 7,792 | -784.2 |   | 4,844 | 690 |
| 2023                                                                                                                                                                              | 8,009.8 | 401.6 | 28.0 | 87.4 | 0.0 | -342.3 | 8,378 | -813.3 |   | 5,356 | 784 |
| 2024                                                                                                                                                                              | 8,564.9 | 407.5 | 32.0 | 102.9 | 0.0 | -336.5 | 8,976 | -842.0 |   | 5,889 | 886 |
| 2025                                                                                                                                                                              | 9,129.9 | 413.3 | 36.2 | 119.7 | 0.0 | -329.9 | 9,585 | -870.5 |   | 6,443 | 995 |
| 2026                                                                                                                                                                              | 9,704.2 | 419.1 | 40.7 | 137.6 | 0.0 | -322.3 | 10,205 | -898.7 |   | 7,021 | 1,113 |
| 2027                                                                                                                                                                              | 10,287.4 | 425.1 | 45.5 | 157.3 | 0.0 | -313.3 | 10,834 | -926.1 |   | 7,621 | 1,240 |
| 2028                                                                                                                                                                              | 10,878.9 | 431.1 | 50.6 | 178.6 | 0.0 | -303.2 | 11,471 | -952.8 |   | 8,246 | 1,376 |
| 2029                                                                                                                                                                              | 11,478.2 | 437.3 | 56.0 | 201.0 | 0.0 | -292.3 | 12,116 | -979.3 |   | 8,896 | 1,521 |
| 2030                                                                                                                                                                              | 12,084.8 | 443.6 | 61.6 | 224.5 | 0.0 | -280.7 | 12,769 | -1,005.5 |   | 9,572 | 1,675 |
| 2031                                                                                                                                                                              | 12,698.0 | 450.0 | 67.6 | 249.1 | 0.0 | -268.5 | 13,428 | -1,031.5 |   | 10,275 | 1,840 |
| 2032                                                                                                                                                                              | 13,317.4 | 456.6 | 73.8 | 274.6 | 0.0 | -255.8 | 14,095 | -1,057.4 |   | 11,006 | 2,016 |
| 2033                                                                                                                                                                              | 13,942.2 | 463.2 | 80.4 | 301.1 | 0.0 | -242.5 | 14,767 | -1,083.1 |   | 11,765 | 2,202 |
| 2034                                                                                                                                                                              | 14,571.8 | 469.9 | 87.3 | 328.5 | 0.0 | -228.7 | 15,446 | -1,108.7 |   | 12,555 | 2,399 |
| 2035                                                                                                                                                                              | 15,205.4 | 476.7 | 94.9 | 356.7 | 0.0 | -214.8 | 16,131 | -1,134.5 |   | 13,375 | 2,607 |
| 2036                                                                                                                                                                              | 15,842.1 | 483.5 | 102.8 | 385.9 | 0.0 | -200.4 | 16,821 | -1,160.2 |   | 14,226 | 2,827 |
| 2037                                                                                                                                                                              | 16,481.3 | 490.5 | 111.2 | 416.0 | 0.0 | -185.6 | 17,517 | -1,185.7 |   | 15,111 | 3,060 |
| 2038                                                                                                                                                                              | 17,122.1 | 497.4 | 119.9 | 447.1 | 0.0 | -170.2 | 18,217 | -1,211.0 |   | 16,029 | 3,305 |
| 2039                                                                                                                                                                              | 17,763.7 | 504.5 | 128.9 | 479.3 | 0.0 | -154.2 | 18,923 | -1,235.9 |   | 16,983 | 3,562 |
| 2040                                                                                                                                                                              | 18,405.0 | 511.6 | 138.4 | 512.7 | 0.0 | -137.3 | 19,632 | -1,260.2 |   | 17,972 | 3,833 |
| 2041                                                                                                                                                                              | 19,045.1 | 518.7 | 148.2 | 547.5 | 0.0 | -119.4 | 20,344 | -1,283.8 |   | 18,999 | 4,118 |
| 2042                                                                                                                                                                              | 19,683.0 | 525.9 | 158.5 | 584.0 | 0.0 | -100.4 | 21,058 | -1,306.3 |   | 20,064 | 4,416 |
| 2043                                                                                                                                                                              | 20,317.7 | 533.1 | 169.1 | 622.2 | 0.0 | -80.1 | 21,772 | -1,327.6 |   | 21,169 | 4,729 |
| 2044                                                                                                                                                                              | 20,948.0 | 540.4 | 180.2 | 662.2 | 0.0 | -58.4 | 22,485 | -1,347.5 |   | 22,314 | 5,057 |
| 2045                                                                                                                                                                              | 21,572.9 | 547.7 | 191.8 | 704.0 | 0.0 | -35.6 | 23,196 | -1,366.1 |   | 23,502 | 5,400 |
| 2046                                                                                                                                                                              | 22,192.1 | 555.1 | 203.5 | 747.7 | 0.0 | -10.8 | 23,903 | -1,382.7 |   | 24,734 | 5,758 |
| 2047                                                                                                                                                                              | 22,804.5 | 562.4 | 215.6 | 793.1 | 0.0 | 15.1 | 24,605 | -1,397.8 |   | 26,010 | 6,132 |
| 2048                                                                                                                                                                              | 23,408.9 | 569.9 | 228.2 | 839.7 | 0.0 | 41.6 | 25,300 | -1,411.9 |   | 27,333 | 6,522 |
| 2049                                                                                                                                                                              | 24,001.6 | 577.4 | 242.2 | 887.3 | 0.0 | 67.8 | 25,989 | -1,426.1 |   | 28,704 | 6,928 |
| 2050                                                                                                                                                                              | 24,582.2 | 585.0 | 256.2 | 935.9 | 0.0 | 94.6 | 26,672 | -1,439.2 |   | 30,124 | 7,352 |
| 2051                                                                                                                                                                              | 25,151.3 | 592.6 | 270.0 | 985.2 | 0.0 | 122.6 | 27,346 | -1,450.7 |   | 31,594 | 7,793 |
| 2052                                                                                                                                                                              | 25,708.7 | 600.4 | 283.9 | 1,034.9 | 0.0 | 150.6 | 28,011 | -1,461.7 |   | 33,118 | 8,252 |
| 2053                                                                                                                                                                              | 26,259.4 | 608.2 | 295.8 | 1,084.0 | 0.0 | 180.0 | 28,666 | -1,470.8 |   | 34,696 | 8,729 |
| 2054                                                                                                                                                                              | 26,803.5 | 616.2 | 307.7 | 1,132.5 | 0.0 | 208.6 | 29,311 | -1,480.0 |   | 36,330 | 9,225 |
| 2055                                                                                                                                                                              | 27,341.2 | 624.2 | 319.1 | 1,180.4 | 0.0 | 237.0 | 29,946 | -1,488.9 |   | 38,022 | 9,740 |
| 2056                                                                                                                                                                              | 27,872.7 | 632.4 | 330.5 | 1,227.6 | 0.0 | 264.7 | 30,572 | -1,498.0 |   | 39,773 | 10,275 |
| 2057                                                                                                                                                                              | 28,398.4 | 640.8 | 341.7 | 1,274.0 | 0.0 | 291.5 | 31,189 | -1,507.4 |   | 41,586 | 10,830 |
| 2058                                                                                                                                                                              | 28,918.4 | 649.2 | 352.8 | 1,318.8 | 0.0 | 316.8 | 31,798 | -1,517.8 |   | 43,464 | 11,406 |
| 2059                                                                                                                                                                              | 29,433.1 | 657.8 | 363.8 | 1,362.2 | 0.0 | 340.5 | 32,401 | -1,529.4 |   | 45,406 | 12,004 |
| 2060                                                                                                                                                                              | 29,942.9 | 666.5 | 374.7 | 1,404.1 | 0.0 | 362.9 | 33,000 | -1,542.0 |   | 47,417 | 12,624 |
| 2061                                                                                                                                                                              | 30,448.2 | 675.3 | 385.5 | 1,444.7 | 0.0 | 383.9 | 33,594 | -1,555.7 |   | 49,498 | 13,267 |
| 2062                                                                                                                                                                              | 30,949.4 | 684.2 | 396.1 | 1,484.5 | 0.0 | 404.3 | 34,185 | -1,569.9 |   | 51,652 | 13,933 |
| 2063                                                                                                                                                                              | 31,446.8 | 693.1 | 406.5 | 1,523.7 | 0.0 | 424.1 | 34,774 | -1,584.5 |   | 53,880 | 14,623 |
| 2064                                                                                                                                                                              | 31,941.1 | 702.2 | 416.8 | 1,561.8 | 0.0 | 442.8 | 35,361 | -1,600.0 |   | 56,184 | 15,338 |
| 2065                                                                                                                                                                              | 32,432.7 | 711.4 | 426.6 | 1,599.3 | 0.0 | 461.3 | 35,947 | -1,615.7 |   | 58,569 | 16,079 |
| 2066                                                                                                                                                                              | 32,922.0 | 720.7 | 436.3 | 1,636.3 | 0.0 | 479.3 | 36,532 | -1,631.7 |   | 61,035 | 16,846 |
| 2067                                                                                                                                                                              | 33,409.6 | 730.0 | 445.7 | 1,673.2 | 0.0 | 497.4 | 37,115 | -1,647.7 |   | 63,586 | 17,640 |
| 2068                                                                                                                                                                              | 33,896.1 | 739.5 | 455.0 | 1,709.9 | 0.0 | 515.4 | 37,698 | -1,663.6 |   | 66,224 | 18,461 |
| 2069                                                                                                                                                                              | 34,381.9 | 749.1 | 464.1 | 1,746.1 | 0.0 | 533.0 | 38,280 | -1,680.0 |   | 68,953 | 19,312 |
| 2070                                                                                                                                                                              | 34,867.7 | 758.7 | 473.0 | 1,782.0 | 0.0 | 550.2 | 38,862 | -1,696.7 |   | 71,774 | 20,192 |
| 2071                                                                                                                                                                              | 35,353.8 | 768.5 | 481.8 | 1,817.4 | 0.0 | 567.1 | 39,443 | -1,713.6 |   | 74,690 | 21,102 |
| 2072                                                                                                                                                                              | 35,840.8 | 778.3 | 490.4 | 1,852.5 | 0.0 | 583.7 | 40,026 | -1,730.9 |   | 77,706 | 22,044 |
| 2073                                                                                                                                                                              | 36,329.3 | 788.3 | 498.9 | 1,887.3 | 0.0 | 600.1 | 40,608 | -1,748.5 |   | 80,823 | 23,018 |
| 2074                                                                                                                                                                              | 36,819.6 | 798.3 | 507.3 | 1,921.9 | 0.0 | 616.3 | 41,192 | -1,766.3 |   | 84,046 | 24,026 |
| 2075                                                                                                                                                                              | 37,312.2 | 808.5 | 515.6 | 1,956.3 | 0.0 | 632.3 | 41,776 | -1,784.3 |   | 87,377 | 25,068 |
| 2076                                                                                                                                                                              | 37,807.6 | 818.8 | 523.8 | 1,990.7 | 0.0 | 648.1 | 42,362 | -1,802.6 |   | 90,819 | 26,146 |
| 2077                                                                                                                                                                              | 38,306.0 | 829.2 | 532.0 | 2,024.9 | 0.0 | 663.8 | 42,949 | -1,821.0 |   | 94,377 | 27,260 |
| 2078                                                                                                                                                                              | 38,808.0 | 839.7 | 540.1 | 2,059.1 | 0.0 | 679.3 | 43,538 | -1,839.7 |   | 98,054 | 28,411 |
| Based on Intermediate Assumptions of the 2003 Trustees Report.1 General Fund Transfers to the Trust Funds have no effect on the Unified Budget.  See memorandum for discussion.   |
|                                                                                                                                                                              | Office of the ActuarySocial Security AdministrationJuly 15, 2004 |

Return to memorandumList of memos