| 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 | 3,210.5 | -469.0 |
| 2016                                                           | 320.0 | 49.2 | 18.3 | -350.9 | 3,660.1 | -544.5 |
| 2017                                                           | 329.9 | 83.3 | 31.9 | -381.3 | 4,155.3 | -603.2 |
| 2018                                                           | 339.7 | 120.0 | 48.0 | -411.7 | 4,697.8 | -664.8 |
| 2019                                                           | 348.6 | 158.0 | 67.0 | -439.6 | 5,284.9 | -725.0 |
| 2020                                                           | 357.4 | 196.1 | 89.2 | -464.4 | 5,914.7 | -784.5 |
| 2021                                                           | 366.3 | 197.2 | 111.8 | -451.7 | 6,550.6 | -808.1 |
| 2022                                                           | 374.8 | 222.8 | 139.2 | -458.4 | 7,212.3 | -851.8 |
| 2023                                                           | 382.7 | 246.9 | 169.5 | -460.1 | 7,895.6 | -892.0 |
| 2024                                                           | 390.4 | 266.3 | 203.0 | -453.8 | 8,593.0 | -925.1 |
| 2025                                                           | 397.6 | 282.7 | 239.6 | -440.6 | 9,298.0 | -952.1 |
| 2026                                                           | 404.9 | 301.9 | 278.3 | -428.5 | 10,011.9 | -980.6 |
| 2027                                                           | 412.0 | 396.8 | 324.9 | -484.0 | 10,803.4 | -1,079.0 |
| 2028                                                           | 418.7 | 435.9 | 370.0 | -484.6 | 11,619.3 | -1,125.6 |
| 2029                                                           | 425.4 | 461.5 | 415.7 | -471.2 | 12,446.1 | -1,159.2 |
| 2030                                                           | 431.9 | 484.0 | 464.2 | -451.7 | 13,277.9 | -1,187.0 |
| 2031                                                           | 438.5 | 512.1 | 511.8 | -438.8 | 14,121.6 | -1,222.1 |
| 2032                                                           | 445.0 | 489.0 | 562.8 | -371.2 | 14,921.9 | -1,201.5 |
| 2033                                                           | 451.5 | 467.5 | 608.9 | -310.0 | 15,684.2 | -1,185.0 |
| 2034                                                           | 458.1 | 445.2 | 654.2 | -249.2 | 16,407.7 | -1,166.7 |
| 2035                                                           | 465.0 | 425.8 | 698.8 | -192.0 | 17,094.8 | -1,149.7 |
| 2036                                                           | 472.1 | 406.0 | 741.9 | -136.2 | 17,745.9 | -1,132.2 |
| 2037                                                           | 479.2 | 383.0 | 783.8 | -78.4 | 18,357.8 | -1,110.5 |
| 2038                                                           | 486.5 | 360.1 | 824.2 | -22.4 | 18,931.3 | -1,088.4 |
| 2039                                                           | 493.3 | 334.6 | 863.2 | 35.3 | 19,463.4 | -1,062.4 |
| 2040                                                           | 500.2 | 309.8 | 901.0 | 91.0 | 19,955.0 | -1,035.9 |
| 2041                                                           | 507.3 | 284.2 | 938.0 | 146.5 | 20,404.9 | -1,007.3 |
| 2042                                                           | 514.4 | 258.4 | 974.2 | 201.4 | 20,812.7 | -977.0 |
| 2043                                                           | 521.6 | 234.7 | 1,009.2 | 252.9 | 21,180.4 | -947.6 |
| 2044                                                           | 528.9 | 210.8 | 1,042.8 | 303.1 | 21,508.2 | -917.3 |
| 2045                                                           | 536.2 | 187.3 | 1,083.8 | 360.4 | 21,787.7 | -877.4 |
| 2046                                                           | 543.5 | 163.0 | 1,116.3 | 409.8 | 22,025.4 | -842.7 |
| 2047                                                           | 550.9 | 137.3 | 1,146.7 | 458.6 | 22,220.8 | -806.3 |
| 2048                                                           | 558.3 | 111.2 | 1,174.7 | 505.2 | 22,374.7 | -769.7 |
| 2049                                                           | 565.7 | 83.8 | 1,200.3 | 550.7 | 22,487.0 | -731.8 |
| 2050                                                           | 573.1 | 0.2 | 1,229.6 | 656.2 | 22,495.6 | -629.7 |
| 2051                                                           | 580.7 | 0.0 | 1,258.6 | 677.8 | 22,482.6 | -608.0 |
| 2052                                                           | 588.3 | 0.0 | 1,287.3 | 699.0 | 22,447.7 | -585.5 |
| 2053                                                           | 596.1 | 0.0 | 1,315.6 | 719.5 | 22,390.9 | -562.3 |
| 2054                                                           | 603.9 | 0.0 | 1,343.5 | 739.6 | 22,312.0 | -538.4 |
| 2055                                                           | 611.8 | 0.0 | 1,371.3 | 759.5 | 22,210.6 | -513.3 |
| 2056                                                           | 619.8 | 0.0 | 1,399.2 | 779.4 | 22,085.9 | -487.0 |
| 2057                                                           | 627.8 | 0.0 | 1,426.9 | 799.1 | 21,937.5 | -459.5 |
| 2058                                                           | 636.0 | 0.0 | 1,454.2 | 818.2 | 21,765.3 | -431.2 |
| 2059                                                           | 644.3 | 0.0 | 1,481.2 | 837.0 | 21,568.8 | -401.9 |
| 2060                                                           | 652.6 | 0.0 | 1,510.5 | 857.8 | 21,345.3 | -369.0 |
| 2061                                                           | 661.1 | 0.0 | 1,536.4 | 875.3 | 21,097.3 | -338.0 |
| 2062                                                           | 669.7 | 0.0 | 1,562.9 | 893.3 | 20,823.6 | -305.2 |
| 2063                                                           | 678.3 | 0.0 | 1,590.1 | 911.7 | 20,523.0 | -270.3 |
| 2064                                                           | 687.1 | 0.0 | 1,616.7 | 929.6 | 20,195.3 | -234.4 |
| 2065                                                           | 696.0 | 0.0 | 1,643.2 | 947.2 | 19,839.8 | -197.3 |
| 2066                                                           | 705.0 | 0.0 | 1,670.5 | 965.4 | 19,455.2 | -157.9 |
| 2067                                                           | 714.2 | 0.0 | 1,698.4 | 984.2 | 19,040.0 | -116.3 |
| 2068                                                           | 723.6 | 0.0 | 1,726.9 | 1,003.3 | 18,593.0 | -72.6 |
| 2069                                                           | 733.1 | 0.0 | 1,755.2 | 1,022.1 | 18,113.5 | -27.3 |
| 2070                                                           | 742.7 | 0.0 | 1,783.0 | 1,040.3 | 17,601.1 | 19.3 |
| 2071                                                           | 752.4 | 0.0 | 1,811.2 | 1,058.8 | 17,054.6 | 68.0 |
| 2072                                                           | 762.2 | 0.0 | 1,839.6 | 1,077.4 | 16,472.8 | 118.9 |
| 2073                                                           | 772.1 | 0.0 | 1,868.4 | 1,096.3 | 15,854.3 | 172.1 |
| 2074                                                           | 782.1 | 0.0 | 1,897.6 | 1,115.5 | 15,197.8 | 227.8 |
| 2075                                                           | 792.2 | 0.0 | 1,927.3 | 1,135.1 | 14,501.8 | 286.0 |
| 2076                                                           | 802.5 | 0.0 | 1,957.4 | 1,154.9 | 13,764.7 | 346.8 |
| 2077                                                           | 812.8 | 0.0 | 1,988.0 | 1,175.1 | 12,985.0 | 410.4 |
| 2078                                                           | 823.3 | 0.0 | 2,019.0 | 1,195.7 | 12,161.0 | 476.8 |
| 2079                                                           | 833.9 | 0.0 | 2,050.6 | 1,216.7 | 11,291.0 | 546.3 |
| 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 **4.65%**Annuity Net Real Yield Rate of **3.0%**.

Office of the Chief ActuarySocial Security AdministrationFebruary 11, 2005

Return to memorandumList of memos