| Individual Account Contribution Rate: 6.2%Benefit Offset: 0.0% |
|----------------------------------------------------------------|
||
||
||
| 2005                                                           | 175.8 | 0.0 | 0.0 | -175.8 | 175.8 | -175.8 |
| 2006                                                           | 191.2 | 0.0 | 0.0 | -191.2 | 367.0 | -200.2 |
| 2007                                                           | 196.5 | 0.0 | 0.0 | -196.5 | 563.4 | -215.3 |
| 2008                                                           | 201.0 | 0.0 | 0.0 | -201.0 | 764.4 | -230.2 |
| 2009                                                           | 205.2 | 0.0 | 0.0 | -205.2 | 969.6 | -245.2 |
| 2010                                                           | 208.9 | 0.0 | 0.0 | -208.9 | 1,178.5 | -260.1 |
| 2011                                                           | 212.5 | 0.0 | 0.0 | -212.5 | 1,391.0 | -275.2 |
| 2012                                                           | 214.8 | 0.0 | 2.6 | -212.2 | 1,603.2 | -286.6 |
| 2013                                                           | 216.1 | 0.0 | 3.4 | -212.8 | 1,815.9 | -298.8 |
| 2014                                                           | 218.4 | 0.0 | 4.7 | -213.7 | 2,029.6 | -311.8 |
| 2015                                                           | 219.4 | 0.0 | 6.8 | -212.6 | 2,242.2 | -323.1 |
| 2016                                                           | 220.3 | 33.9 | 12.6 | -241.6 | 2,483.8 | -364.4 |
| 2017                                                           | 220.7 | 55.7 | 21.3 | -255.0 | 2,738.8 | -392.1 |
| 2018                                                           | 220.6 | 77.9 | 31.2 | -267.4 | 3,006.2 | -419.6 |
| 2019                                                           | 219.8 | 99.6 | 42.3 | -277.2 | 3,283.4 | -444.2 |
| 2020                                                           | 218.8 | 120.1 | 54.6 | -284.3 | 3,567.6 | -466.7 |
| 2021                                                           | 217.7 | 117.2 | 66.4 | -268.5 | 3,836.1 | -466.7 |
| 2022                                                           | 216.3 | 128.5 | 80.3 | -264.5 | 4,100.6 | -477.7 |
| 2023                                                           | 214.4 | 138.3 | 95.0 | -257.7 | 4,358.3 | -485.6 |
| 2024                                                           | 212.3 | 144.9 | 110.4 | -246.8 | 4,605.1 | -489.0 |
| 2025                                                           | 210.0 | 149.3 | 126.5 | -232.7 | 4,837.8 | -488.6 |
| 2026                                                           | 207.6 | 154.8 | 142.7 | -219.7 | 5,057.5 | -488.5 |
| 2027                                                           | 205.1 | 197.5 | 161.7 | -240.9 | 5,298.4 | -521.9 |
| 2028                                                           | 202.3 | 210.6 | 178.8 | -234.2 | 5,532.6 | -528.6 |
| 2029                                                           | 199.6 | 216.5 | 195.0 | -221.1 | 5,753.7 | -528.5 |
| 2030                                                           | 196.7 | 220.4 | 211.5 | -205.7 | 5,959.4 | -525.5 |
| 2031                                                           | 193.9 | 226.5 | 226.3 | -194.1 | 6,153.5 | -525.2 |
| 2032                                                           | 191.0 | 210.0 | 241.6 | -159.4 | 6,312.8 | -501.3 |
| 2033                                                           | 188.2 | 194.9 | 253.8 | -129.2 | 6,442.1 | -480.0 |
| 2034                                                           | 185.4 | 180.2 | 264.7 | -100.9 | 6,542.9 | -458.9 |
| 2035                                                           | 182.7 | 167.3 | 274.6 | -75.4 | 6,618.4 | -439.0 |
| 2036                                                           | 180.1 | 154.9 | 283.0 | -52.0 | 6,670.3 | -419.8 |
| 2037                                                           | 177.5 | 141.8 | 290.3 | -29.0 | 6,699.4 | -399.7 |
| 2038                                                           | 174.9 | 129.5 | 296.4 | -8.0 | 6,707.4 | -380.3 |
| 2039                                                           | 172.2 | 116.8 | 301.3 | 12.3 | 6,695.1 | -360.4 |
| 2040                                                           | 169.5 | 105.0 | 305.4 | 30.8 | 6,664.3 | -341.2 |
| 2041                                                           | 166.9 | 93.5 | 308.7 | 48.2 | 6,616.0 | -322.1 |
| 2042                                                           | 164.4 | 82.6 | 311.2 | 64.3 | 6,551.7 | -303.3 |
| 2043                                                           | 161.8 | 72.8 | 313.0 | 78.5 | 6,473.3 | -285.6 |
| 2044                                                           | 159.3 | 63.5 | 314.0 | 91.3 | 6,382.0 | -268.4 |
| 2045                                                           | 156.8 | 54.7 | 316.9 | 105.4 | 6,276.6 | -249.3 |
| 2046                                                           | 154.3 | 46.3 | 316.9 | 116.3 | 6,160.3 | -232.5 |
| 2047                                                           | 151.8 | 37.8 | 316.0 | 126.4 | 6,033.9 | -216.0 |
| 2048                                                           | 149.4 | 29.8 | 314.3 | 135.2 | 5,898.8 | -200.1 |
| 2049                                                           | 146.9 | 21.8 | 311.8 | 143.1 | 5,755.7 | -184.7 |
| 2050                                                           | 144.5 | 0.1 | 310.1 | 165.5 | 5,590.2 | -154.3 |
| 2051                                                           | 142.2 | 0.0 | 308.2 | 166.0 | 5,424.2 | -144.7 |
| 2052                                                           | 139.9 | 0.0 | 306.0 | 166.2 | 5,258.1 | -135.3 |
| 2053                                                           | 137.6 | 0.0 | 303.6 | 166.1 | 5,092.0 | -126.1 |
| 2054                                                           | 135.3 | 0.0 | 301.1 | 165.7 | 4,926.3 | -117.2 |
| 2055                                                           | 133.1 | 0.0 | 298.3 | 165.2 | 4,761.1 | -108.5 |
| 2056                                                           | 130.9 | 0.0 | 295.5 | 164.6 | 4,596.4 | -100.0 |
| 2057                                                           | 128.7 | 0.0 | 292.6 | 163.9 | 4,432.6 | -91.6 |
| 2058                                                           | 126.6 | 0.0 | 289.5 | 162.9 | 4,269.7 | -83.4 |
| 2059                                                           | 124.5 | 0.0 | 286.3 | 161.8 | 4,107.9 | -75.5 |
| 2060                                                           | 122.5 | 0.0 | 283.5 | 161.0 | 3,946.9 | -67.3 |
| 2061                                                           | 120.4 | 0.0 | 279.9 | 159.5 | 3,787.4 | -59.9 |
| 2062                                                           | 118.5 | 0.0 | 276.5 | 158.0 | 3,629.4 | -52.5 |
| 2063                                                           | 116.5 | 0.0 | 273.1 | 156.6 | 3,472.9 | -45.1 |
| 2064                                                           | 114.6 | 0.0 | 269.6 | 155.0 | 3,317.9 | -38.0 |
| 2065                                                           | 112.7 | 0.0 | 266.0 | 153.3 | 3,164.5 | -31.0 |
| 2066                                                           | 110.8 | 0.0 | 262.5 | 151.7 | 3,012.8 | -24.1 |
| 2067                                                           | 109.0 | 0.0 | 259.1 | 150.2 | 2,862.6 | -17.2 |
| 2068                                                           | 107.2 | 0.0 | 255.8 | 148.6 | 2,714.0 | -10.4 |
| 2069                                                           | 105.4 | 0.0 | 252.4 | 147.0 | 2,567.0 | -3.8 |
| 2070                                                           | 103.7 | 0.0 | 249.0 | 145.3 | 2,421.7 | 2.6 |
| 2071                                                           | 102.0 | 0.0 | 245.5 | 143.5 | 2,278.2 | 9.0 |
| 2072                                                           | 100.3 | 0.0 | 242.1 | 141.8 | 2,136.4 | 15.2 |
| 2073                                                           | 98.7 | 0.0 | 238.8 | 140.1 | 1,996.3 | 21.4 |
| 2074                                                           | 97.0 | 0.0 | 235.4 | 138.4 | 1,857.9 | 27.5 |
| 2075                                                           | 95.4 | 0.0 | 232.1 | 136.7 | 1,721.2 | 33.5 |
| 2076                                                           | 93.8 | 0.0 | 228.9 | 135.1 | 1,586.1 | 39.4 |
| 2077                                                           | 92.3 | 0.0 | 225.7 | 133.4 | 1,452.7 | 45.3 |
| 2078                                                           | 90.8 | 0.0 | 222.6 | 131.8 | 1,320.9 | 51.1 |
| 2079                                                           | 89.2 | 0.0 | 219.5 | 130.2 | 1,190.6 | 56.8 |
| 1Excluding General Fund transfers and reimbursement. |
|------------------------------------------------------|

Based on Intermediate Assumptions of the 2004 Trustees Report With--Ultimate Real Trust Fund Interest Rate of **3.0%**Ultimate Real IA Yield Rate of **4.65%**Annuity Net Real Yield Rate of 3.0%.

Office of the Chief ActuarySocial Security AdministrationFebruary 11, 2005

Return to memorandumList of memos