| 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 | 2,242.3 | -323.1 |
| 2016                                                           | 220.3 | 33.9 | 12.6 | -241.6 | 2,483.8 | -364.5 |
| 2017                                                           | 220.7 | 55.7 | 21.3 | -255.0 | 2,738.9 | -392.1 |
| 2018                                                           | 220.6 | 77.9 | 31.1 | -267.4 | 3,006.3 | -419.6 |
| 2019                                                           | 219.8 | 99.6 | 42.2 | -277.2 | 3,283.5 | -444.3 |
| 2020                                                           | 218.8 | 120.1 | 54.5 | -284.3 | 3,567.8 | -466.8 |
| 2021                                                           | 217.7 | 117.2 | 66.4 | -268.5 | 3,836.3 | -466.8 |
| 2022                                                           | 216.3 | 128.5 | 80.2 | -264.6 | 4,100.9 | -477.8 |
| 2023                                                           | 214.4 | 138.3 | 94.9 | -257.8 | 4,358.7 | -485.7 |
| 2024                                                           | 212.3 | 144.9 | 110.3 | -246.9 | 4,605.7 | -489.2 |
| 2025                                                           | 210.0 | 149.3 | 126.4 | -232.8 | 4,838.5 | -488.8 |
| 2026                                                           | 207.6 | 154.8 | 142.5 | -219.9 | 5,058.4 | -488.8 |
| 2027                                                           | 205.1 | 197.5 | 161.4 | -241.2 | 5,299.6 | -522.3 |
| 2028                                                           | 202.3 | 210.6 | 178.5 | -234.5 | 5,534.1 | -529.0 |
| 2029                                                           | 199.6 | 216.5 | 194.7 | -221.4 | 5,755.5 | -529.0 |
| 2030                                                           | 196.7 | 220.4 | 211.0 | -206.2 | 5,961.7 | -526.0 |
| 2031                                                           | 193.9 | 226.5 | 225.8 | -194.6 | 6,156.3 | -525.9 |
| 2032                                                           | 191.0 | 210.0 | 241.0 | -160.0 | 6,316.3 | -502.1 |
| 2033                                                           | 188.2 | 194.9 | 253.1 | -129.9 | 6,446.2 | -480.9 |
| 2034                                                           | 185.4 | 180.2 | 263.9 | -101.7 | 6,547.9 | -459.9 |
| 2035                                                           | 182.7 | 167.3 | 273.6 | -76.4 | 6,624.3 | -440.2 |
| 2036                                                           | 180.1 | 154.9 | 282.0 | -53.0 | 6,677.3 | -421.1 |
| 2037                                                           | 177.5 | 141.8 | 289.1 | -30.2 | 6,707.5 | -401.3 |
| 2038                                                           | 174.9 | 129.5 | 295.1 | -9.3 | 6,716.8 | -382.1 |
| 2039                                                           | 172.2 | 116.8 | 299.9 | 10.9 | 6,706.0 | -362.4 |
| 2040                                                           | 169.5 | 105.0 | 303.8 | 29.3 | 6,676.7 | -343.4 |
| 2041                                                           | 166.9 | 93.5 | 306.9 | 46.5 | 6,630.2 | -324.5 |
| 2042                                                           | 164.4 | 82.6 | 309.3 | 62.4 | 6,567.8 | -306.0 |
| 2043                                                           | 161.8 | 72.8 | 311.0 | 76.4 | 6,491.4 | -288.6 |
| 2044                                                           | 159.3 | 63.5 | 311.8 | 89.0 | 6,402.3 | -271.7 |
| 2045                                                           | 156.8 | 54.7 | 314.4 | 102.9 | 6,299.4 | -252.8 |
| 2046                                                           | 154.3 | 46.3 | 314.3 | 113.7 | 6,185.7 | -236.4 |
| 2047                                                           | 151.8 | 37.8 | 313.2 | 123.6 | 6,062.1 | -220.2 |
| 2048                                                           | 149.4 | 29.8 | 311.3 | 132.2 | 5,929.9 | -204.7 |
| 2049                                                           | 146.9 | 21.8 | 308.7 | 140.0 | 5,789.9 | -189.6 |
| 2050                                                           | 144.5 | 0.1 | 306.9 | 162.3 | 5,627.7 | -159.5 |
| 2051                                                           | 142.2 | 0.0 | 304.8 | 162.6 | 5,465.1 | -150.1 |
| 2052                                                           | 139.9 | 0.0 | 302.5 | 162.7 | 5,302.4 | -141.0 |
| 2053                                                           | 137.6 | 0.0 | 300.0 | 162.4 | 5,140.0 | -132.2 |
| 2054                                                           | 135.3 | 0.0 | 297.3 | 162.0 | 4,978.0 | -123.6 |
| 2055                                                           | 133.1 | 0.0 | 294.5 | 161.4 | 4,816.5 | -115.2 |
| 2056                                                           | 130.9 | 0.0 | 291.6 | 160.7 | 4,655.8 | -106.9 |
| 2057                                                           | 128.7 | 0.0 | 288.7 | 159.9 | 4,495.9 | -98.8 |
| 2058                                                           | 126.6 | 0.0 | 285.5 | 158.9 | 4,337.0 | -90.9 |
| 2059                                                           | 124.5 | 0.0 | 282.3 | 157.8 | 4,179.2 | -83.2 |
| 2060                                                           | 122.5 | 0.0 | 279.4 | 157.0 | 4,022.3 | -75.3 |
| 2061                                                           | 120.4 | 0.0 | 275.9 | 155.5 | 3,866.8 | -68.0 |
| 2062                                                           | 118.5 | 0.0 | 272.5 | 154.0 | 3,712.7 | -60.8 |
| 2063                                                           | 116.5 | 0.0 | 269.2 | 152.7 | 3,560.1 | -53.7 |
| 2064                                                           | 114.6 | 0.0 | 265.7 | 151.2 | 3,408.9 | -46.7 |
| 2065                                                           | 112.7 | 0.0 | 262.2 | 149.6 | 3,259.3 | -39.9 |
| 2066                                                           | 110.8 | 0.0 | 258.9 | 148.1 | 3,111.3 | -33.1 |
| 2067                                                           | 109.0 | 0.0 | 255.6 | 146.6 | 2,964.7 | -26.3 |
| 2068                                                           | 107.2 | 0.0 | 252.4 | 145.2 | 2,819.5 | -19.6 |
| 2069                                                           | 105.4 | 0.0 | 249.1 | 143.6 | 2,675.9 | -13.0 |
| 2070                                                           | 103.7 | 0.0 | 245.7 | 142.0 | 2,533.9 | -6.7 |
| 2071                                                           | 102.0 | 0.0 | 242.4 | 140.4 | 2,393.4 | -0.4 |
| 2072                                                           | 100.3 | 0.0 | 239.2 | 138.8 | 2,254.6 | 5.8 |
| 2073                                                           | 98.7 | 0.0 | 235.9 | 137.2 | 2,117.4 | 12.0 |
| 2074                                                           | 97.0 | 0.0 | 232.7 | 135.7 | 1,981.7 | 18.0 |
| 2075                                                           | 95.4 | 0.0 | 229.6 | 134.1 | 1,847.6 | 24.0 |
| 2076                                                           | 93.8 | 0.0 | 226.5 | 132.6 | 1,714.9 | 29.9 |
| 2077                                                           | 92.3 | 0.0 | 223.4 | 131.1 | 1,583.8 | 35.8 |
| 2078                                                           | 90.8 | 0.0 | 220.4 | 129.6 | 1,454.2 | 41.6 |
| 2079                                                           | 89.2 | 0.0 | 217.4 | 128.2 | 1,326.1 | 47.3 |
| 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