| *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 Offset 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 | 0 |
| 2005                                                                                                                                                                              | 256.6 | 249.3 | 0.0 | 0.0 | 0.0 | -249.3 | 256.9 | -256.9 |   | 12 | 2 |
| 2006                                                                                                                                                                              | 543.3 | 271.3 | 0.0 | 0.0 | 0.0 | -271.3 | 544.6 | -295.0 |   | 49 | 8 |
| 2007                                                                                                                                                                              | 850.0 | 282.8 | 0.0 | 0.0 | 0.0 | -282.8 | 853.0 | -324.3 |   | 113 | 16 |
| 2008                                                                                                                                                                              | 1,177.0 | 293.8 | 0.0 | 0.0 | 0.0 | -293.8 | 1,182.7 | -354.4 |   | 206 | 28 |
| 2009                                                                                                                                                                              | 1,524.0 | 304.3 | 0.0 | 0.0 | 0.0 | -304.3 | 1,533.1 | -385.0 |   | 329 | 44 |
| 2010                                                                                                                                                                              | 1,891.3 | 314.4 | 0.0 | 0.0 | 0.0 | -314.4 | 1,904.9 | -416.3 |   | 484 | 63 |
| 2011                                                                                                                                                                              | 2,277.3 | 323.3 | 0.1 | 0.0 | 0.0 | -323.3 | 2,296.8 | -447.4 |   | 673 | 87 |
| 2012                                                                                                                                                                              | 2,679.4 | 331.3 | 1.1 | 0.7 | 0.0 | -331.7 | 2,709.1 | -479.2 |   | 897 | 115 |
| 2013                                                                                                                                                                              | 3,097.3 | 339.3 | 2.4 | 2.5 | 0.0 | -339.2 | 3,141.4 | -511.2 |   | 1,158 | 147 |
| 2014                                                                                                                                                                              | 3,530.4 | 346.9 | 3.8 | 5.0 | 0.0 | -345.7 | 3,593.1 | -543.2 |   | 1,458 | 185 |
| 2015                                                                                                                                                                              | 3,977.9 | 354.1 | 5.4 | 8.4 | 0.0 | -351.1 | 4,063.6 | -575.1 |   | 1,798 | 227 |
| 2016                                                                                                                                                                              | 4,438.8 | 360.4 | 7.1 | 13.5 | 0.0 | -354.0 | 4,550.7 | -605.5 |   | 2,153 | 275 |
| 2017                                                                                                                                                                              | 4,912.3 | 366.5 | 9.1 | 20.2 | 0.0 | -355.5 | 5,053.4 | -635.2 |   | 2,523 | 328 |
| 2018                                                                                                                                                                              | 5,398.7 | 372.4 | 11.3 | 28.0 | 0.0 | -355.7 | 5,571.3 | -665.1 |   | 2,909 | 388 |
| 2019                                                                                                                                                                              | 5,897.5 | 378.3 | 13.7 | 37.2 | 0.0 | -354.8 | 6,104.0 | -694.9 |   | 3,312 | 453 |
| 2020                                                                                                                                                                              | 6,408.5 | 384.2 | 16.4 | 48.0 | 0.0 | -352.6 | 6,650.2 | -724.1 |   | 3,733 | 525 |
| 2021                                                                                                                                                                              | 6,931.1 | 390.0 | 19.3 | 60.1 | 0.0 | -349.3 | 7,209.5 | -753.0 |   | 4,171 | 604 |
| 2022                                                                                                                                                                              | 7,465.1 | 395.8 | 22.5 | 73.2 | 0.0 | -345.1 | 7,781.2 | -781.7 |   | 4,627 | 690 |
| 2023                                                                                                                                                                              | 8,009.8 | 401.6 | 25.9 | 87.5 | 0.0 | -340.0 | 8,364.8 | -810.3 |   | 5,102 | 784 |
| 2024                                                                                                                                                                              | 8,564.9 | 407.5 | 29.5 | 103.0 | 0.0 | -333.9 | 8,959.7 | -838.5 |   | 5,597 | 886 |
| 2025                                                                                                                                                                              | 9,129.9 | 413.3 | 33.4 | 119.8 | 0.0 | -326.9 | 9,565.2 | -866.4 |   | 6,111 | 995 |
| 2026                                                                                                                                                                              | 9,704.2 | 419.1 | 37.5 | 137.8 | 0.0 | -318.9 | 10,180.6 | -894.0 |   | 6,647 | 1,113 |
| 2027                                                                                                                                                                              | 10,287.4 | 425.1 | 41.9 | 157.4 | 0.0 | -309.5 | 10,804.9 | -920.8 |   | 7,204 | 1,240 |
| 2028                                                                                                                                                                              | 10,878.9 | 431.1 | 46.5 | 178.8 | 0.0 | -298.9 | 11,436.8 | -946.7 |   | 7,784 | 1,376 |
| 2029                                                                                                                                                                              | 11,478.2 | 437.3 | 51.4 | 201.2 | 0.0 | -287.5 | 12,076.0 | -972.3 |   | 8,387 | 1,521 |
| 2030                                                                                                                                                                              | 12,084.8 | 443.6 | 56.5 | 224.8 | 0.0 | -275.3 | 12,721.9 | -997.6 |   | 9,014 | 1,675 |
| 2031                                                                                                                                                                              | 12,698.0 | 450.0 | 62.0 | 249.4 | 0.0 | -262.6 | 13,374.0 | -1,022.7 |   | 9,666 | 1,840 |
| 2032                                                                                                                                                                              | 13,317.4 | 456.6 | 67.6 | 274.9 | 0.0 | -249.2 | 14,032.0 | -1,047.5 |   | 10,344 | 2,016 |
| 2033                                                                                                                                                                              | 13,942.2 | 463.2 | 73.6 | 301.4 | 0.0 | -235.3 | 14,695.3 | -1,072.0 |   | 11,048 | 2,202 |
| 2034                                                                                                                                                                              | 14,571.8 | 469.9 | 79.8 | 328.8 | 0.0 | -220.8 | 15,363.6 | -1,096.3 |   | 11,780 | 2,399 |
| 2035                                                                                                                                                                              | 15,205.4 | 476.7 | 86.8 | 357.1 | 0.0 | -206.3 | 16,037.0 | -1,120.9 |   | 12,540 | 2,607 |
| 2036                                                                                                                                                                              | 15,842.1 | 483.5 | 94.1 | 386.4 | 0.0 | -191.3 | 16,715.2 | -1,145.2 |   | 13,329 | 2,827 |
| 2037                                                                                                                                                                              | 16,481.3 | 490.5 | 101.8 | 416.5 | 0.0 | -175.8 | 17,397.6 | -1,169.3 |   | 14,149 | 3,060 |
| 2038                                                                                                                                                                              | 17,122.1 | 497.4 | 109.9 | 447.6 | 0.0 | -159.7 | 18,084.0 | -1,193.1 |   | 15,000 | 3,305 |
| 2039                                                                                                                                                                              | 17,763.7 | 504.5 | 118.3 | 479.9 | 0.0 | -142.9 | 18,773.8 | -1,216.4 |   | 15,884 | 3,562 |
| 2040                                                                                                                                                                              | 18,405.0 | 511.6 | 127.0 | 513.3 | 0.0 | -125.3 | 19,466.0 | -1,239.1 |   | 16,801 | 3,833 |
| 2041                                                                                                                                                                              | 19,045.1 | 518.7 | 136.1 | 548.2 | 0.0 | -106.6 | 20,159.9 | -1,260.8 |   | 17,752 | 4,118 |
| 2042                                                                                                                                                                              | 19,683.0 | 525.9 | 145.6 | 584.7 | 0.0 | -86.8 | 20,854.1 | -1,281.4 |   | 18,739 | 4,416 |
| 2043                                                                                                                                                                              | 20,317.7 | 533.1 | 155.4 | 622.9 | 0.0 | -65.7 | 21,547.4 | -1,300.7 |   | 19,763 | 4,729 |
| 2044                                                                                                                                                                              | 20,948.0 | 540.4 | 165.7 | 662.9 | 0.0 | -43.2 | 22,238.2 | -1,318.5 |   | 20,824 | 5,057 |
| 2045                                                                                                                                                                              | 21,572.9 | 547.7 | 176.5 | 704.8 | 0.0 | -19.5 | 22,925.4 | -1,334.9 |   | 21,925 | 5,400 |
| 2046                                                                                                                                                                              | 22,192.1 | 555.1 | 187.4 | 748.6 | 0.0 | 6.1 | 23,606.9 | -1,349.2 |   | 23,065 | 5,758 |
| 2047                                                                                                                                                                              | 22,804.5 | 562.4 | 198.7 | 794.0 | 0.0 | 32.8 | 24,281.3 | -1,362.0 |   | 24,248 | 6,132 |
| 2048                                                                                                                                                                              | 23,408.9 | 569.9 | 210.5 | 840.6 | 0.0 | 60.2 | 24,947.8 | -1,373.6 |   | 25,473 | 6,522 |
| 2049                                                                                                                                                                              | 24,001.6 | 577.4 | 223.6 | 888.3 | 0.0 | 87.3 | 25,606.2 | -1,385.1 |   | 26,742 | 6,928 |
| 2050                                                                                                                                                                              | 24,582.2 | 585.0 | 236.8 | 936.9 | 0.0 | 115.1 | 26,255.8 | -1,395.4 |   | 28,057 | 7,352 |
| 2051                                                                                                                                                                              | 25,151.3 | 592.6 | 249.7 | 986.3 | 0.0 | 144.0 | 26,895.2 | -1,404.1 |   | 29,419 | 7,793 |
| 2052                                                                                                                                                                              | 25,708.7 | 600.4 | 262.7 | 1,036.0 | 0.0 | 172.9 | 27,523.9 | -1,412.1 |   | 30,830 | 8,252 |
| 2053                                                                                                                                                                              | 26,259.4 | 608.2 | 274.0 | 1,085.2 | 0.0 | 203.0 | 28,140.6 | -1,418.3 |   | 32,291 | 8,729 |
| 2054                                                                                                                                                                              | 26,803.5 | 616.2 | 285.3 | 1,133.7 | 0.0 | 232.3 | 28,745.6 | -1,424.6 |   | 33,804 | 9,225 |
| 2055                                                                                                                                                                              | 27,341.2 | 624.2 | 295.9 | 1,181.6 | 0.0 | 261.5 | 29,338.6 | -1,430.3 |   | 35,371 | 9,740 |
| 2056                                                                                                                                                                              | 27,872.7 | 632.4 | 306.5 | 1,228.9 | 0.0 | 289.9 | 29,920.2 | -1,436.1 |   | 36,992 | 10,275 |
| 2057                                                                                                                                                                              | 28,398.4 | 640.8 | 317.0 | 1,275.3 | 0.0 | 317.5 | 30,490.8 | -1,442.1 |   | 38,671 | 10,830 |
| 2058                                                                                                                                                                              | 28,918.4 | 649.2 | 327.5 | 1,320.2 | 0.0 | 343.5 | 31,051.7 | -1,449.0 |   | 40,409 | 11,406 |
| 2059                                                                                                                                                                              | 29,433.1 | 657.8 | 337.8 | 1,363.6 | 0.0 | 368.0 | 31,604.2 | -1,457.0 |   | 42,207 | 12,004 |
| 2060                                                                                                                                                                              | 29,942.9 | 666.5 | 348.0 | 1,405.5 | 0.0 | 391.1 | 32,149.6 | -1,465.9 |   | 44,069 | 12,624 |
| 2061                                                                                                                                                                              | 30,448.2 | 675.3 | 358.1 | 1,446.1 | 0.0 | 412.8 | 32,688.9 | -1,475.7 |   | 45,995 | 13,267 |
| 2062                                                                                                                                                                              | 30,949.4 | 684.2 | 368.1 | 1,486.0 | 0.0 | 433.8 | 33,222.8 | -1,486.0 |   | 47,988 | 13,933 |
| 2063                                                                                                                                                                              | 31,446.8 | 693.1 | 377.9 | 1,525.3 | 0.0 | 454.2 | 33,751.6 | -1,496.5 |   | 50,050 | 14,623 |
| 2064                                                                                                                                                                              | 31,941.1 | 702.2 | 387.6 | 1,563.4 | 0.0 | 473.5 | 34,276.5 | -1,507.9 |   | 52,183 | 15,338 |
| 2065                                                                                                                                                                              | 32,432.7 | 711.4 | 396.8 | 1,600.9 | 0.0 | 492.8 | 34,797.2 | -1,519.1 |   | 54,390 | 16,079 |
| 2066                                                                                                                                                                              | 32,922.0 | 720.7 | 405.8 | 1,638.0 | 0.0 | 511.5 | 35,314.3 | -1,530.6 |   | 56,673 | 16,846 |
| 2067                                                                                                                                                                              | 33,409.6 | 730.0 | 414.6 | 1,674.9 | 0.0 | 530.2 | 35,827.6 | -1,541.8 |   | 59,034 | 17,640 |
| 2068                                                                                                                                                                              | 33,896.1 | 739.5 | 423.2 | 1,711.7 | 0.0 | 548.9 | 36,337.0 | -1,553.0 |   | 61,475 | 18,461 |
| 2069                                                                                                                                                                              | 34,381.9 | 749.1 | 431.7 | 1,747.9 | 0.0 | 567.1 | 36,843.0 | -1,564.4 |   | 64,000 | 19,312 |
| 2070                                                                                                                                                                              | 34,867.7 | 758.7 | 440.1 | 1,783.8 | 0.0 | 585.0 | 37,345.8 | -1,575.9 |   | 66,610 | 20,192 |
| 2071                                                                                                                                                                              | 35,353.8 | 768.5 | 448.3 | 1,819.2 | 0.0 | 602.5 | 37,845.6 | -1,587.5 |   | 69,309 | 21,102 |
| 2072                                                                                                                                                                              | 35,840.8 | 778.3 | 456.3 | 1,854.4 | 0.0 | 619.7 | 38,342.6 | -1,599.3 |   | 72,099 | 22,044 |
| 2073                                                                                                                                                                              | 36,329.3 | 788.3 | 464.3 | 1,889.2 | 0.0 | 636.7 | 38,837.2 | -1,611.3 |   | 74,983 | 23,018 |
| 2074                                                                                                                                                                              | 36,819.6 | 798.3 | 472.1 | 1,923.8 | 0.0 | 653.4 | 39,329.2 | -1,623.3 |   | 77,965 | 24,026 |
| 2075                                                                                                                                                                              | 37,312.2 | 808.5 | 479.8 | 1,958.3 | 0.0 | 670.0 | 39,819.0 | -1,635.3 |   | 81,047 | 25,068 |
| 2076                                                                                                                                                                              | 37,807.6 | 818.8 | 487.5 | 1,992.7 | 0.0 | 686.4 | 40,306.6 | -1,647.4 |   | 84,231 | 26,146 |
| 2077                                                                                                                                                                              | 38,306.0 | 829.2 | 495.1 | 2,026.9 | 0.0 | 702.7 | 40,792.0 | -1,659.4 |   | 87,523 | 27,260 |
| 2078                                                                                                                                                                              | 38,808.0 | 839.7 | 502.7 | 2,061.2 | 0.0 | 718.8 | 41,275.4 | -1,671.5 |   | 90,924 | 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 AdministrationRevised -- December 8, 2003 |

Return to memorandumList of memos