| Individual Account Contribution Rate: 6.2%Benefit Offset: 0.0% |
|----------------------------------------------------------------|
||
||
| 2005                                                           | 1,674.6 | 0.0 | 175.8 | 0.0 | 0.0 | -175.8 | 1,498.9 |
| 2006                                                           | 1,759.0 | 0.0 | 191.2 | 0.0 | 0.0 | -367.0 | 1,392.1 |
| 2007                                                           | 1,845.5 | 0.0 | 196.5 | 0.0 | 0.0 | -563.4 | 1,282.1 |
| 2008                                                           | 1,930.8 | 0.0 | 201.0 | 0.0 | 0.0 | -764.4 | 1,166.4 |
| 2009                                                           | 2,008.4 | 0.0 | 205.2 | 0.0 | 0.0 | -969.6 | 1,038.8 |
| 2010                                                           | 2,080.8 | 0.0 | 208.9 | 0.0 | 0.0 | -1,178.5 | 902.3 |
| 2011                                                           | 2,148.0 | 0.0 | 212.5 | 0.0 | 0.0 | -1,391.0 | 757.0 |
| 2012                                                           | 2,205.6 | 2.6 | 214.8 | 0.0 | 0.0 | -1,603.2 | 602.4 |
| 2013                                                           | 2,252.4 | 3.4 | 216.1 | 0.0 | 62.1 | -1,753.8 | 498.6 |
| 2014                                                           | 2,289.0 | 4.7 | 218.4 | 0.0 | 180.0 | -1,787.5 | 501.5 |
| 2015                                                           | 2,314.3 | 6.8 | 219.4 | 0.0 | 190.0 | -1,810.1 | 504.2 |
| 2016                                                           | 2,327.9 | 12.6 | 220.3 | 33.9 | 223.6 | -1,828.1 | 499.8 |
| 2017                                                           | 2,329.7 | 21.3 | 220.7 | 55.7 | 248.2 | -1,835.0 | 494.7 |
| 2018                                                           | 2,319.7 | 31.1 | 220.6 | 77.9 | 271.9 | -1,830.4 | 489.2 |
| 2019                                                           | 2,297.6 | 42.2 | 219.8 | 99.6 | 290.9 | -1,816.8 | 480.9 |
| 2020                                                           | 2,263.7 | 54.5 | 218.8 | 120.1 | 309.2 | -1,791.9 | 471.8 |
| 2021                                                           | 2,218.5 | 66.4 | 217.7 | 117.2 | 302.2 | -1,758.2 | 460.2 |
| 2022                                                           | 2,162.6 | 80.2 | 216.3 | 128.5 | 307.0 | -1,715.8 | 446.8 |
| 2023                                                           | 2,096.4 | 94.9 | 214.4 | 138.3 | 312.9 | -1,660.7 | 435.7 |
| 2024                                                           | 2,020.7 | 110.3 | 212.3 | 144.9 | 307.9 | -1,599.8 | 420.9 |
| 2025                                                           | 1,936.1 | 126.4 | 210.0 | 149.3 | 299.5 | -1,533.2 | 402.9 |
| 2026                                                           | 1,843.3 | 142.5 | 207.6 | 154.8 | 291.3 | -1,461.8 | 381.5 |
| 2027                                                           | 1,743.3 | 161.4 | 205.1 | 197.5 | 323.6 | -1,379.4 | 363.9 |
| 2028                                                           | 1,637.0 | 178.5 | 202.3 | 210.6 | 321.7 | -1,292.1 | 344.9 |
| 2029                                                           | 1,525.4 | 194.7 | 199.6 | 216.5 | 313.4 | -1,200.2 | 325.2 |
| 2030                                                           | 1,409.4 | 211.0 | 196.7 | 220.4 | 302.0 | -1,104.3 | 305.1 |
| 2031                                                           | 1,289.5 | 225.8 | 193.9 | 226.5 | 297.3 | -1,001.6 | 288.0 |
| 2032                                                           | 1,166.5 | 241.0 | 191.0 | 210.0 | 264.8 | -896.7 | 269.8 |
| 2033                                                           | 1,041.2 | 253.1 | 188.2 | 194.9 | 237.6 | -789.1 | 252.2 |
| 2034                                                           | 914.6 | 263.9 | 185.4 | 180.2 | 211.7 | -679.0 | 235.6 |
| 2035                                                           | 787.2 | 273.6 | 182.7 | 167.3 | 190.8 | -564.5 | 222.7 |
| 2036                                                           | 659.9 | 282.0 | 180.1 | 154.9 | 164.7 | -452.8 | 207.0 |
| 2037                                                           | 533.0 | 289.1 | 177.5 | 141.8 | 143.0 | -340.0 | 193.0 |
| 2038                                                           | 407.2 | 295.1 | 174.9 | 129.5 | 123.2 | -226.2 | 181.0 |
| 2039                                                           | 282.7 | 299.9 | 172.2 | 116.8 | 101.9 | -113.3 | 169.4 |
| 2040                                                           | 159.8 | 303.8 | 169.5 | 105.0 | 83.0 | -1.1 | 158.7 |
| 2041                                                           | 38.4 | 306.9 | 166.9 | 93.5 | 64.8 | 110.2 | 148.6 |
| 2042                                                           | -81.4 | 309.3 | 164.4 | 82.6 | 49.1 | 221.8 | 140.4 |
| 2043                                                           | -199.5 | 311.0 | 161.8 | 72.8 | 32.5 | 330.7 | 131.1 |
| 2044                                                           | -316.0 | 311.8 | 159.3 | 63.5 | 17.7 | 437.5 | 121.4 |
| 2045                                                           | -430.8 | 314.4 | 156.8 | 54.7 | 4.9 | 545.3 | 114.5 |
| 2046                                                           | -544.1 | 314.3 | 154.3 | 46.3 | 2.5 | 661.6 | 117.5 |
| 2047                                                           | -655.8 | 313.2 | 151.8 | 37.8 | 2.5 | 787.7 | 131.9 |
| 2048                                                           | -766.0 | 311.3 | 149.4 | 29.8 | 2.6 | 922.5 | 156.6 |
| 2049                                                           | -874.8 | 308.7 | 146.9 | 21.8 | 2.7 | 1,065.2 | 190.4 |
| 2050                                                           | -982.4 | 306.9 | 144.5 | 0.1 | 2.7 | 1,230.2 | 247.8 |
| 2051                                                           | -1,089.0 | 304.8 | 142.2 | 0.0 | 2.7 | 1,395.6 | 306.5 |
| 2052                                                           | -1,194.8 | 302.5 | 139.9 | 0.0 | 2.8 | 1,561.0 | 366.3 |
| 2053                                                           | -1,299.7 | 300.0 | 137.6 | 0.0 | 2.8 | 1,726.3 | 426.6 |
| 2054                                                           | -1,403.9 | 297.3 | 135.3 | 0.0 | 2.8 | 1,891.2 | 487.3 |
| 2055                                                           | -1,507.4 | 294.5 | 133.1 | 0.0 | 2.8 | 2,055.5 | 548.1 |
| 2056                                                           | -1,610.3 | 291.6 | 130.9 | 0.0 | 2.8 | 2,219.1 | 608.7 |
| 2057                                                           | -1,712.7 | 288.7 | 128.7 | 0.0 | 2.8 | 2,381.9 | 669.2 |
| 2058                                                           | -1,814.4 | 285.5 | 126.6 | 0.0 | 2.8 | 2,543.6 | 729.3 |
| 2059                                                           | -1,915.3 | 282.3 | 124.5 | 0.0 | 2.8 | 2,704.2 | 788.9 |
| 2060                                                           | -2,015.6 | 279.4 | 122.5 | 0.0 | 2.8 | 2,864.0 | 848.4 |
| 2061                                                           | -2,115.1 | 275.9 | 120.4 | 0.0 | 2.7 | 3,022.2 | 907.1 |
| 2062                                                           | -2,214.1 | 272.5 | 118.5 | 0.0 | 2.7 | 3,179.0 | 964.9 |
| 2063                                                           | -2,312.6 | 269.2 | 116.5 | 0.0 | 2.6 | 3,334.3 | 1,021.7 |
| 2064                                                           | -2,410.5 | 265.7 | 114.6 | 0.0 | 2.6 | 3,488.0 | 1,077.5 |
| 2065                                                           | -2,507.7 | 262.2 | 112.7 | 0.0 | 2.5 | 3,640.1 | 1,132.5 |
| 2066                                                           | -2,604.1 | 258.9 | 110.8 | 0.0 | 2.4 | 3,790.6 | 1,186.5 |
| 2067                                                           | -2,699.9 | 255.6 | 109.0 | 0.0 | 2.3 | 3,939.6 | 1,239.6 |
| 2068                                                           | -2,794.9 | 252.4 | 107.2 | 0.0 | 2.3 | 4,087.0 | 1,292.1 |
| 2069                                                           | -2,889.1 | 249.1 | 105.4 | 0.0 | 2.2 | 4,232.8 | 1,343.7 |
| 2070                                                           | -2,982.5 | 245.7 | 103.7 | 0.0 | 2.1 | 4,376.9 | 1,394.4 |
| 2071                                                           | -3,075.0 | 242.4 | 102.0 | 0.0 | 2.0 | 4,519.4 | 1,444.4 |
| 2072                                                           | -3,166.6 | 239.2 | 100.3 | 0.0 | 1.9 | 4,660.1 | 1,493.5 |
| 2073                                                           | -3,257.4 | 235.9 | 98.7 | 0.0 | 1.8 | 4,799.2 | 1,541.8 |
| 2074                                                           | -3,347.3 | 232.7 | 97.0 | 0.0 | 1.7 | 4,936.6 | 1,589.3 |
| 2075                                                           | -3,436.4 | 229.6 | 95.4 | 0.0 | 1.6 | 5,072.4 | 1,635.9 |
| 2076                                                           | -3,524.7 | 226.5 | 93.8 | 0.0 | 1.5 | 5,206.5 | 1,681.9 |
| 2077                                                           | -3,612.1 | 223.4 | 92.3 | 0.0 | 1.5 | 5,339.1 | 1,727.0 |
| 2078                                                           | -3,698.7 | 220.4 | 90.8 | 0.0 | 1.4 | 5,470.1 | 1,771.4 |
| Total 2004-78                                                  |   | 14,764.5 | 12,023.9 | 4,194.9 | 6,923.4 |   |   |
| 1Include reimbursement for minimum benefit. |
|---------------------------------------------|

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