| Individual Account Contribution Rate: 6.2%Benefit Offset: 0.0% |
|----------------------------------------------------------------|
||
||
||
| 2005                                                           | 188.0 | 0.0 | 0.0 | -188.0 | 191.2 | -193.1 |
| 2006                                                           | 211.5 | 0.0 | 0.0 | -211.5 | 411.7 | -227.4 |
| 2007                                                           | 223.6 | 0.0 | 0.0 | -223.6 | 649.4 | -251.6 |
| 2008                                                           | 234.7 | 0.0 | 0.0 | -234.7 | 904.1 | -276.1 |
| 2009                                                           | 245.9 | 0.0 | 0.0 | -245.9 | 1,177.2 | -301.9 |
| 2010                                                           | 257.1 | 0.0 | 0.0 | -257.1 | 1,469.5 | -328.9 |
| 2011                                                           | 268.5 | 0.0 | 0.0 | -268.5 | 1,782.1 | -357.5 |
| 2012                                                           | 278.9 | 0.0 | 3.3 | -275.6 | 2,110.9 | -382.6 |
| 2013                                                           | 288.5 | 0.0 | 4.5 | -284.0 | 2,457.8 | -410.0 |
| 2014                                                           | 299.8 | 0.0 | 6.5 | -293.3 | 2,824.9 | -440.0 |
| 2015                                                           | 309.7 | 0.0 | 9.6 | -300.2 | 3,210.6 | -469.0 |
| 2016                                                           | 320.0 | 49.2 | 18.3 | -350.9 | 3,660.2 | -544.5 |
| 2017                                                           | 329.9 | 83.3 | 31.9 | -381.4 | 4,155.4 | -603.2 |
| 2018                                                           | 339.7 | 120.0 | 48.0 | -411.7 | 4,697.9 | -664.8 |
| 2019                                                           | 348.6 | 158.0 | 67.0 | -439.7 | 5,285.1 | -725.1 |
| 2020                                                           | 357.4 | 196.1 | 89.1 | -464.5 | 5,915.0 | -784.6 |
| 2021                                                           | 366.3 | 197.2 | 111.6 | -451.8 | 6,551.0 | -808.2 |
| 2022                                                           | 374.8 | 222.8 | 139.0 | -458.5 | 7,212.9 | -852.0 |
| 2023                                                           | 382.7 | 246.9 | 169.3 | -460.2 | 7,896.4 | -892.2 |
| 2024                                                           | 390.4 | 266.3 | 202.7 | -454.0 | 8,594.0 | -925.4 |
| 2025                                                           | 397.6 | 282.7 | 239.3 | -440.9 | 9,299.4 | -952.5 |
| 2026                                                           | 404.9 | 301.9 | 277.9 | -428.9 | 10,013.7 | -981.1 |
| 2027                                                           | 412.0 | 396.8 | 324.3 | -484.5 | 10,805.8 | -1,079.7 |
| 2028                                                           | 418.7 | 435.9 | 369.3 | -485.3 | 11,622.5 | -1,126.4 |
| 2029                                                           | 425.4 | 461.5 | 414.9 | -472.0 | 12,450.2 | -1,160.2 |
| 2030                                                           | 431.9 | 484.0 | 463.2 | -452.6 | 13,283.0 | -1,188.3 |
| 2031                                                           | 438.5 | 512.1 | 510.6 | -440.0 | 14,128.1 | -1,223.6 |
| 2032                                                           | 445.0 | 489.0 | 561.3 | -372.6 | 14,930.1 | -1,203.3 |
| 2033                                                           | 451.5 | 467.5 | 607.2 | -311.7 | 15,694.4 | -1,187.2 |
| 2034                                                           | 458.1 | 445.2 | 652.1 | -251.2 | 16,420.2 | -1,169.3 |
| 2035                                                           | 465.0 | 425.8 | 696.4 | -194.3 | 17,110.0 | -1,152.9 |
| 2036                                                           | 472.1 | 406.0 | 739.2 | -139.0 | 17,764.3 | -1,135.9 |
| 2037                                                           | 479.2 | 383.0 | 780.7 | -81.6 | 18,380.0 | -1,114.9 |
| 2038                                                           | 486.5 | 360.1 | 820.6 | -26.0 | 18,957.8 | -1,093.4 |
| 2039                                                           | 493.3 | 334.6 | 859.0 | 31.1 | 19,494.9 | -1,068.1 |
| 2040                                                           | 500.2 | 309.8 | 896.4 | 86.3 | 19,992.1 | -1,042.5 |
| 2041                                                           | 507.3 | 284.2 | 932.7 | 141.3 | 20,448.5 | -1,014.8 |
| 2042                                                           | 514.4 | 258.4 | 968.3 | 195.4 | 20,863.7 | -985.6 |
| 2043                                                           | 521.6 | 234.7 | 1,002.6 | 246.3 | 21,239.6 | -957.4 |
| 2044                                                           | 528.9 | 210.8 | 1,035.3 | 295.7 | 21,576.7 | -928.4 |
| 2045                                                           | 536.2 | 187.3 | 1,075.5 | 352.1 | 21,866.7 | -889.9 |
| 2046                                                           | 543.5 | 163.0 | 1,107.1 | 400.6 | 22,116.2 | -856.8 |
| 2047                                                           | 550.9 | 137.3 | 1,136.6 | 448.5 | 22,324.5 | -822.0 |
| 2048                                                           | 558.3 | 111.2 | 1,163.6 | 494.1 | 22,492.8 | -787.1 |
| 2049                                                           | 565.7 | 83.8 | 1,188.3 | 538.8 | 22,620.7 | -750.9 |
| 2050                                                           | 573.1 | 0.2 | 1,216.8 | 643.4 | 22,646.3 | -650.7 |
| 2051                                                           | 580.7 | 0.0 | 1,244.8 | 664.1 | 22,651.8 | -630.9 |
| 2052                                                           | 588.3 | 0.0 | 1,272.5 | 684.2 | 22,636.9 | -610.5 |
| 2053                                                           | 596.1 | 0.0 | 1,299.9 | 703.8 | 22,601.7 | -589.5 |
| 2054                                                           | 603.9 | 0.0 | 1,326.9 | 723.0 | 22,546.0 | -567.7 |
| 2055                                                           | 611.8 | 0.0 | 1,353.8 | 742.0 | 22,469.4 | -544.9 |
| 2056                                                           | 619.8 | 0.0 | 1,380.7 | 760.9 | 22,371.2 | -521.0 |
| 2057                                                           | 627.8 | 0.0 | 1,407.6 | 779.8 | 22,250.9 | -495.8 |
| 2058                                                           | 636.0 | 0.0 | 1,434.2 | 798.2 | 22,108.4 | -469.9 |
| 2059                                                           | 644.3 | 0.0 | 1,460.5 | 816.2 | 21,943.2 | -443.1 |
| 2060                                                           | 652.6 | 0.0 | 1,489.1 | 836.4 | 21,752.7 | -412.8 |
| 2061                                                           | 661.1 | 0.0 | 1,514.5 | 853.4 | 21,539.2 | -384.3 |
| 2062                                                           | 669.7 | 0.0 | 1,540.5 | 870.9 | 21,301.5 | -353.9 |
| 2063                                                           | 678.3 | 0.0 | 1,567.3 | 889.0 | 21,038.4 | -321.5 |
| 2064                                                           | 687.1 | 0.0 | 1,593.7 | 906.6 | 20,749.5 | -288.1 |
| 2065                                                           | 696.0 | 0.0 | 1,620.0 | 923.9 | 20,434.2 | -253.4 |
| 2066                                                           | 705.0 | 0.0 | 1,647.1 | 942.0 | 20,091.2 | -216.5 |
| 2067                                                           | 714.2 | 0.0 | 1,674.9 | 960.7 | 19,718.9 | -177.4 |
| 2068                                                           | 723.6 | 0.0 | 1,703.5 | 979.9 | 19,316.1 | -136.1 |
| 2069                                                           | 733.1 | 0.0 | 1,731.8 | 998.7 | 18,881.9 | -93.3 |
| 2070                                                           | 742.7 | 0.0 | 1,759.8 | 1,017.1 | 18,416.2 | -49.2 |
| 2071                                                           | 752.4 | 0.0 | 1,788.2 | 1,035.8 | 17,917.4 | -2.9 |
| 2072                                                           | 762.2 | 0.0 | 1,817.0 | 1,054.7 | 17,384.5 | 45.5 |
| 2073                                                           | 772.1 | 0.0 | 1,846.1 | 1,074.0 | 16,816.0 | 96.3 |
| 2074                                                           | 782.1 | 0.0 | 1,875.7 | 1,093.6 | 16,210.6 | 149.4 |
| 2075                                                           | 792.2 | 0.0 | 1,905.8 | 1,113.6 | 15,566.8 | 205.1 |
| 2076                                                           | 802.5 | 0.0 | 1,936.4 | 1,133.9 | 14,882.9 | 263.4 |
| 2077                                                           | 812.8 | 0.0 | 1,967.5 | 1,154.7 | 14,157.5 | 324.5 |
| 2078                                                           | 823.3 | 0.0 | 1,999.2 | 1,175.9 | 13,388.9 | 388.4 |
| 2079                                                           | 833.9 | 0.0 | 2,031.4 | 1,197.5 | 12,575.2 | 455.2 |
| 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 **2.75%**Annuity Net Real Yield Rate of **2.75%**.

Office of the Chief ActuarySocial Security AdministrationFebruary 11, 2005

Return to memorandumList of memos