| 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 5.2With Annuity Net Yield Rate of 5.2 |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
||
||
||
| 2004                                                                                                                                                                            | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 |   | 0 | 0 |
| 2005                                                                                                                                                                            | 259.6 | 249.3 | 0.0 | 0.0 | 0.0 | -249.3 | 257 | -256.9 |   | 12 | 3 |
| 2006                                                                                                                                                                            | 556.1 | 271.3 | 0.0 | 0.0 | 0.0 | -271.3 | 545 | -295.0 |   | 49 | 12 |
| 2007                                                                                                                                                                            | 880.3 | 282.8 | 0.0 | 0.0 | 0.0 | -282.8 | 853 | -324.3 |   | 113 | 26 |
| 2008                                                                                                                                                                            | 1,233.3 | 293.8 | 0.0 | 0.0 | 0.0 | -293.8 | 1,183 | -354.4 |   | 206 | 46 |
| 2009                                                                                                                                                                            | 1,615.9 | 304.3 | 0.0 | 0.0 | 0.0 | -304.3 | 1,533 | -385.0 |   | 329 | 73 |
| 2010                                                                                                                                                                            | 2,029.3 | 314.4 | 0.0 | 0.0 | 0.0 | -314.4 | 1,905 | -416.3 |   | 484 | 108 |
| 2011                                                                                                                                                                            | 2,472.9 | 323.3 | 0.1 | 0.0 | 0.0 | -323.3 | 2,297 | -447.4 |   | 673 | 151 |
| 2012                                                                                                                                                                            | 2,944.8 | 331.3 | 0.8 | 0.7 | 0.0 | -331.3 | 2,709 | -478.8 |   | 897 | 203 |
| 2013                                                                                                                                                                            | 3,445.6 | 339.3 | 1.6 | 2.5 | 0.0 | -338.4 | 3,140 | -510.4 |   | 1,132 | 265 |
| 2014                                                                                                                                                                            | 3,975.5 | 346.9 | 2.6 | 5.0 | 0.0 | -344.5 | 3,591 | -541.9 |   | 1,377 | 337 |
| 2015                                                                                                                                                                            | 4,534.6 | 354.1 | 3.8 | 8.5 | 0.0 | -349.4 | 4,059 | -573.2 |   | 1,633 | 420 |
| 2016                                                                                                                                                                            | 5,122.4 | 360.4 | 5.0 | 13.6 | 0.0 | -351.8 | 4,544 | -602.9 |   | 1,900 | 515 |
| 2017                                                                                                                                                                            | 5,739.2 | 366.5 | 6.3 | 20.3 | 0.0 | -352.5 | 5,043 | -631.8 |   | 2,179 | 623 |
| 2018                                                                                                                                                                            | 6,385.8 | 372.4 | 7.7 | 28.2 | 0.0 | -351.9 | 5,557 | -660.7 |   | 2,470 | 744 |
| 2019                                                                                                                                                                            | 7,062.9 | 378.3 | 9.3 | 37.4 | 0.0 | -350.2 | 6,085 | -689.2 |   | 2,773 | 879 |
| 2020                                                                                                                                                                            | 7,770.6 | 384.2 | 10.9 | 48.3 | 0.0 | -346.8 | 6,624 | -717.0 |   | 3,088 | 1,031 |
| 2021                                                                                                                                                                            | 8,509.3 | 390.0 | 12.7 | 60.4 | 0.0 | -342.3 | 7,176 | -744.3 |   | 3,417 | 1,198 |
| 2022                                                                                                                                                                            | 9,279.2 | 395.8 | 14.6 | 73.6 | 0.0 | -336.8 | 7,738 | -771.2 |   | 3,760 | 1,384 |
| 2023                                                                                                                                                                            | 10,080.6 | 401.6 | 16.7 | 87.9 | 0.0 | -330.4 | 8,310 | -797.8 |   | 4,117 | 1,587 |
| 2024                                                                                                                                                                            | 10,913.6 | 407.5 | 18.9 | 103.5 | 0.0 | -322.8 | 8,892 | -823.8 |   | 4,488 | 1,811 |
| 2025                                                                                                                                                                            | 11,778.1 | 413.3 | 21.3 | 120.4 | 0.0 | -314.2 | 9,483 | -849.4 |   | 4,874 | 2,054 |
| 2026                                                                                                                                                                            | 12,674.2 | 419.1 | 23.8 | 138.4 | 0.0 | -304.5 | 10,081 | -874.3 |   | 5,276 | 2,320 |
| 2027                                                                                                                                                                            | 13,601.7 | 425.1 | 26.3 | 158.2 | 0.0 | -293.2 | 10,685 | -898.0 |   | 5,693 | 2,608 |
| 2028                                                                                                                                                                            | 14,560.4 | 431.1 | 29.0 | 179.6 | 0.0 | -280.5 | 11,294 | -920.6 |   | 6,128 | 2,921 |
| 2029                                                                                                                                                                            | 15,550.2 | 437.3 | 31.7 | 202.2 | 0.0 | -266.8 | 11,908 | -942.6 |   | 6,579 | 3,259 |
| 2030                                                                                                                                                                            | 16,570.6 | 443.6 | 34.5 | 225.9 | 0.0 | -252.2 | 12,525 | -963.8 |   | 7,049 | 3,623 |
| 2031                                                                                                                                                                            | 17,621.2 | 450.0 | 37.3 | 250.6 | 0.0 | -236.7 | 13,145 | -984.3 |   | 7,537 | 4,015 |
| 2032                                                                                                                                                                            | 18,701.3 | 456.6 | 40.1 | 276.3 | 0.0 | -220.4 | 13,766 | -1,004.2 |   | 8,044 | 4,436 |
| 2033                                                                                                                                                                            | 19,810.1 | 463.2 | 43.0 | 303.0 | 0.0 | -203.2 | 14,388 | -1,023.2 |   | 8,571 | 4,887 |
| 2034                                                                                                                                                                            | 20,946.7 | 469.9 | 45.9 | 330.6 | 0.0 | -185.3 | 15,011 | -1,041.5 |   | 9,118 | 5,370 |
| 2035                                                                                                                                                                            | 22,110.0 | 476.7 | 49.5 | 359.0 | 0.0 | -167.1 | 15,633 | -1,059.7 |   | 9,687 | 5,886 |
| 2036                                                                                                                                                                            | 23,298.7 | 483.5 | 53.1 | 388.5 | 0.0 | -148.2 | 16,255 | -1,076.9 |   | 10,277 | 6,436 |
| 2037                                                                                                                                                                            | 24,511.2 | 490.5 | 56.7 | 418.8 | 0.0 | -128.3 | 16,875 | -1,093.3 |   | 10,890 | 7,022 |
| 2038                                                                                                                                                                            | 25,746.1 | 497.4 | 60.3 | 450.2 | 0.0 | -107.6 | 17,492 | -1,108.5 |   | 11,526 | 7,645 |
| 2039                                                                                                                                                                            | 27,001.3 | 504.5 | 63.9 | 482.7 | 0.0 | -85.8 | 18,105 | -1,122.6 |   | 12,186 | 8,307 |
| 2040                                                                                                                                                                            | 28,274.8 | 511.6 | 67.6 | 516.4 | 0.0 | -62.8 | 18,712 | -1,135.1 |   | 12,871 | 9,009 |
| 2041                                                                                                                                                                            | 29,564.1 | 518.7 | 71.1 | 551.6 | 0.0 | -38.3 | 19,313 | -1,145.8 |   | 13,581 | 9,752 |
| 2042                                                                                                                                                                            | 30,866.7 | 525.9 | 74.7 | 588.4 | 0.0 | -12.2 | 19,905 | -1,154.5 |   | 14,318 | 10,538 |
| 2043                                                                                                                                                                            | 32,179.5 | 533.1 | 78.2 | 626.9 | 0.0 | 15.6 | 20,486 | -1,160.8 |   | 15,082 | 11,368 |
| 2044                                                                                                                                                                            | 33,499.4 | 540.4 | 81.6 | 667.3 | 0.0 | 45.3 | 21,054 | -1,164.6 |   | 15,874 | 12,243 |
| 2045                                                                                                                                                                            | 34,822.6 | 547.7 | 85.9 | 709.6 | 0.0 | 75.9 | 21,608 | -1,166.6 |   | 16,695 | 13,166 |
| 2046                                                                                                                                                                            | 36,148.3 | 555.1 | 89.9 | 753.7 | 0.0 | 108.8 | 22,144 | -1,165.6 |   | 17,546 | 14,137 |
| 2047                                                                                                                                                                            | 37,472.5 | 562.4 | 93.9 | 799.5 | 0.0 | 143.2 | 22,661 | -1,161.7 |   | 18,428 | 15,158 |
| 2048                                                                                                                                                                            | 38,790.5 | 569.9 | 97.8 | 846.6 | 0.0 | 179.0 | 23,156 | -1,155.5 |   | 19,342 | 16,230 |
| 2049                                                                                                                                                                            | 40,091.3 | 577.4 | 102.1 | 894.8 | 0.0 | 215.2 | 23,629 | -1,147.4 |   | 20,288 | 17,354 |
| 2050                                                                                                                                                                            | 41,371.4 | 585.0 | 106.2 | 943.9 | 0.0 | 252.7 | 24,078 | -1,136.8 |   | 21,269 | 18,531 |
| 2051                                                                                                                                                                            | 42,630.5 | 592.6 | 109.7 | 993.8 | 0.0 | 291.5 | 24,500 | -1,123.4 |   | 22,284 | 19,763 |
| 2052                                                                                                                                                                            | 43,865.5 | 600.4 | 112.9 | 1,044.0 | 0.0 | 330.8 | 24,894 | -1,107.8 |   | 23,336 | 21,051 |
| 2053                                                                                                                                                                            | 45,089.1 | 608.2 | 114.5 | 1,093.7 | 0.0 | 371.0 | 25,259 | -1,089.8 |   | 24,424 | 22,397 |
| 2054                                                                                                                                                                            | 46,300.2 | 616.2 | 115.8 | 1,142.8 | 0.0 | 410.9 | 25,593 | -1,070.3 |   | 25,552 | 23,802 |
| 2055                                                                                                                                                                            | 47,497.8 | 624.2 | 118.9 | 1,191.1 | 0.0 | 448.0 | 25,900 | -1,051.8 |   | 26,719 | 25,267 |
| 2056                                                                                                                                                                            | 48,681.0 | 632.4 | 121.7 | 1,238.8 | 0.0 | 484.6 | 26,178 | -1,032.2 |   | 27,927 | 26,794 |
| 2057                                                                                                                                                                            | 49,849.2 | 640.8 | 124.4 | 1,285.7 | 0.0 | 520.5 | 26,427 | -1,011.6 |   | 29,177 | 28,386 |
| 2058                                                                                                                                                                            | 51,001.6 | 649.2 | 126.7 | 1,331.0 | 14.8 | 540.2 | 26,663 | -1,006.1 |   | 30,471 | 30,042 |
| 2059                                                                                                                                                                            | 52,137.9 | 657.8 | 128.8 | 1,374.8 | 35.5 | 552.7 | 26,894 | -1,007.2 |   | 31,810 | 31,766 |
| 2060                                                                                                                                                                            | 53,257.7 | 666.5 | 130.7 | 1,417.3 | 55.1 | 565.0 | 27,119 | -1,008.2 |   | 33,196 | 33,559 |
| 2061                                                                                                                                                                            | 54,360.8 | 675.3 | 132.2 | 1,458.4 | 73.6 | 577.3 | 27,337 | -1,008.8 |   | 34,630 | 35,422 |
| 2062                                                                                                                                                                            | 55,447.2 | 684.2 | 133.5 | 1,498.7 | 91.0 | 590.1 | 27,550 | -1,008.6 |   | 36,113 | 37,358 |
| 2063                                                                                                                                                                            | 56,517.0 | 693.1 | 134.4 | 1,538.5 | 107.5 | 603.5 | 27,755 | -1,007.4 |   | 37,648 | 39,368 |
| 2064                                                                                                                                                                            | 57,570.7 | 702.2 | 135.1 | 1,577.1 | 122.7 | 617.1 | 27,952 | -1,005.5 |   | 39,235 | 41,455 |
| 2065                                                                                                                                                                            | 58,608.8 | 711.4 | 138.0 | 1,615.0 | 134.7 | 630.9 | 28,141 | -1,002.9 |   | 40,877 | 43,620 |
| 2066                                                                                                                                                                            | 59,631.8 | 720.7 | 140.8 | 1,652.3 | 145.8 | 645.1 | 28,320 | -999.4 |   | 42,576 | 45,865 |
| 2067                                                                                                                                                                            | 60,640.7 | 730.0 | 143.5 | 1,689.6 | 156.2 | 659.9 | 28,490 | -994.8 |   | 44,332 | 48,194 |
| 2068                                                                                                                                                                            | 61,636.5 | 739.5 | 145.9 | 1,726.8 | 166.1 | 675.2 | 28,650 | -989.1 |   | 46,148 | 50,608 |
| 2069                                                                                                                                                                            | 62,620.4 | 749.1 | 148.3 | 1,763.3 | 175.2 | 690.8 | 28,798 | -982.5 |   | 48,025 | 53,109 |
| 2070                                                                                                                                                                            | 63,593.4 | 758.7 | 150.4 | 1,799.5 | 183.6 | 706.8 | 28,934 | -974.7 |   | 49,967 | 55,700 |
| 2071                                                                                                                                                                            | 64,557.1 | 768.5 | 152.5 | 1,835.3 | 191.3 | 723.1 | 29,057 | -965.9 |   | 51,974 | 58,384 |
| 2072                                                                                                                                                                            | 65,512.8 | 778.3 | 154.3 | 1,870.8 | 198.5 | 739.7 | 29,167 | -956.1 |   | 54,048 | 61,163 |
| 2073                                                                                                                                                                            | 66,461.9 | 788.3 | 156.0 | 1,906.0 | 205.1 | 756.6 | 29,262 | -945.2 |   | 56,193 | 64,039 |
| 2074                                                                                                                                                                            | 67,405.9 | 798.3 | 157.6 | 1,941.0 | 211.4 | 773.8 | 29,343 | -933.2 |   | 58,409 | 67,017 |
| 2075                                                                                                                                                                            | 68,346.2 | 808.5 | 159.0 | 1,975.8 | 217.2 | 791.2 | 29,408 | -920.0 |   | 60,700 | 70,099 |
| 2076                                                                                                                                                                            | 69,284.2 | 818.8 | 160.3 | 2,010.6 | 222.7 | 808.8 | 29,458 | -905.8 |   | 63,067 | 73,287 |
| 2077                                                                                                                                                                            | 70,221.1 | 829.2 | 161.5 | 2,045.2 | 228.0 | 826.5 | 29,490 | -890.4 |   | 65,513 | 76,586 |
| 2078                                                                                                                                                                            | 71,158.2 | 839.7 | 162.6 | 2,079.8 | 232.9 | 844.5 | 29,505 | -873.8 |   | 68,041 | 79,998 |
| 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