| 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 | 31.2 | 220.6 | 77.9 | 271.9 | -1,830.4 | 489.3 |
| 2019                                                           | 2,297.6 | 42.3 | 219.8 | 99.6 | 290.9 | -1,816.7 | 480.9 |
| 2020                                                           | 2,263.7 | 54.6 | 218.8 | 120.1 | 309.1 | -1,791.9 | 471.9 |
| 2021                                                           | 2,218.5 | 66.4 | 217.7 | 117.2 | 302.2 | -1,758.1 | 460.3 |
| 2022                                                           | 2,162.6 | 80.3 | 216.3 | 128.5 | 307.0 | -1,715.6 | 446.9 |
| 2023                                                           | 2,096.4 | 95.0 | 214.4 | 138.3 | 309.2 | -1,664.1 | 432.3 |
| 2024                                                           | 2,020.7 | 110.4 | 212.3 | 144.9 | 307.8 | -1,603.1 | 417.6 |
| 2025                                                           | 1,936.1 | 126.5 | 210.0 | 149.3 | 302.8 | -1,533.0 | 403.1 |
| 2026                                                           | 1,843.3 | 142.7 | 207.6 | 154.8 | 291.1 | -1,461.5 | 381.8 |
| 2027                                                           | 1,743.3 | 161.7 | 205.1 | 197.5 | 323.5 | -1,378.9 | 364.4 |
| 2028                                                           | 1,637.0 | 178.8 | 202.3 | 210.6 | 321.6 | -1,291.5 | 345.4 |
| 2029                                                           | 1,525.4 | 195.0 | 199.6 | 216.5 | 313.2 | -1,199.4 | 326.0 |
| 2030                                                           | 1,409.4 | 211.5 | 196.7 | 220.4 | 301.8 | -1,103.3 | 306.1 |
| 2031                                                           | 1,289.5 | 226.3 | 193.9 | 226.5 | 293.9 | -1,003.5 | 286.0 |
| 2032                                                           | 1,166.5 | 241.6 | 191.0 | 210.0 | 264.5 | -898.3 | 268.2 |
| 2033                                                           | 1,041.2 | 253.8 | 188.2 | 194.9 | 239.0 | -788.5 | 252.7 |
| 2034                                                           | 914.6 | 264.7 | 185.4 | 180.2 | 211.3 | -678.0 | 236.5 |
| 2035                                                           | 787.2 | 274.6 | 182.7 | 167.3 | 187.4 | -566.1 | 221.2 |
| 2036                                                           | 659.9 | 283.0 | 180.1 | 154.9 | 164.1 | -453.9 | 206.0 |
| 2037                                                           | 533.0 | 290.3 | 177.5 | 141.8 | 141.6 | -341.4 | 191.6 |
| 2038                                                           | 407.2 | 296.4 | 174.9 | 129.5 | 122.5 | -226.9 | 180.3 |
| 2039                                                           | 282.7 | 301.3 | 172.2 | 116.8 | 99.2 | -115.4 | 167.4 |
| 2040                                                           | 159.8 | 305.4 | 169.5 | 105.0 | 81.3 | -3.2 | 156.6 |
| 2041                                                           | 38.4 | 308.7 | 166.9 | 93.5 | 63.9 | 109.0 | 147.4 |
| 2042                                                           | -81.4 | 311.2 | 164.4 | 82.6 | 46.2 | 219.6 | 138.2 |
| 2043                                                           | -199.5 | 313.0 | 161.8 | 72.8 | 30.7 | 328.7 | 129.1 |
| 2044                                                           | -316.0 | 314.0 | 159.3 | 63.5 | 14.5 | 434.5 | 118.5 |
| 2045                                                           | -430.8 | 316.9 | 156.8 | 54.7 | 2.4 | 542.3 | 111.4 |
| 2046                                                           | -544.1 | 316.9 | 154.3 | 46.3 | 1.1 | 659.7 | 115.6 |
| 2047                                                           | -655.8 | 316.0 | 151.8 | 37.8 | 1.1 | 787.2 | 131.4 |
| 2048                                                           | -766.0 | 314.3 | 149.4 | 29.8 | 1.1 | 923.4 | 157.5 |
| 2049                                                           | -874.8 | 311.8 | 146.9 | 21.8 | 1.0 | 1,067.6 | 192.7 |
| 2050                                                           | -982.4 | 310.1 | 144.5 | 0.1 | 1.0 | 1,234.1 | 251.6 |
| 2051                                                           | -1,089.0 | 308.2 | 142.2 | 0.0 | 1.0 | 1,401.0 | 312.0 |
| 2052                                                           | -1,194.8 | 306.0 | 139.9 | 0.0 | 0.9 | 1,568.2 | 373.4 |
| 2053                                                           | -1,299.7 | 303.6 | 137.6 | 0.0 | 0.9 | 1,735.1 | 435.4 |
| 2054                                                           | -1,403.9 | 301.1 | 135.3 | 0.0 | 0.9 | 1,901.7 | 497.9 |
| 2055                                                           | -1,507.4 | 298.3 | 133.1 | 0.0 | 0.8 | 2,067.8 | 560.4 |
| 2056                                                           | -1,610.3 | 295.5 | 130.9 | 0.0 | 0.8 | 2,233.2 | 622.9 |
| 2057                                                           | -1,712.7 | 292.6 | 128.7 | 0.0 | 0.8 | 2,397.9 | 685.2 |
| 2058                                                           | -1,814.4 | 289.5 | 126.6 | 0.0 | 0.7 | 2,561.5 | 747.2 |
| 2059                                                           | -1,915.3 | 286.3 | 124.5 | 0.0 | 0.7 | 2,724.0 | 808.7 |
| 2060                                                           | -2,015.6 | 283.5 | 122.5 | 0.0 | 0.7 | 2,885.6 | 870.1 |
| 2061                                                           | -2,115.1 | 279.9 | 120.4 | 0.0 | 0.6 | 3,045.8 | 930.6 |
| 2062                                                           | -2,214.1 | 276.5 | 118.5 | 0.0 | 0.6 | 3,204.4 | 990.2 |
| 2063                                                           | -2,312.6 | 273.1 | 116.5 | 0.0 | 0.6 | 3,361.5 | 1,048.9 |
| 2064                                                           | -2,410.5 | 269.6 | 114.6 | 0.0 | 0.5 | 3,517.1 | 1,106.6 |
| 2065                                                           | -2,507.7 | 266.0 | 112.7 | 0.0 | 0.5 | 3,670.9 | 1,163.3 |
| 2066                                                           | -2,604.1 | 262.5 | 110.8 | 0.0 | 0.5 | 3,823.1 | 1,219.0 |
| 2067                                                           | -2,699.9 | 259.1 | 109.0 | 0.0 | 0.5 | 3,973.8 | 1,273.8 |
| 2068                                                           | -2,794.9 | 255.8 | 107.2 | 0.0 | 0.4 | 4,122.8 | 1,327.9 |
| 2069                                                           | -2,889.1 | 252.4 | 105.4 | 0.0 | 0.4 | 4,270.2 | 1,381.1 |
| 2070                                                           | -2,982.5 | 249.0 | 103.7 | 0.0 | 0.4 | 4,415.9 | 1,433.4 |
| 2071                                                           | -3,075.0 | 245.5 | 102.0 | 0.0 | 0.4 | 4,559.8 | 1,484.8 |
| 2072                                                           | -3,166.6 | 242.1 | 100.3 | 0.0 | 0.3 | 4,701.9 | 1,535.3 |
| 2073                                                           | -3,257.4 | 238.8 | 98.7 | 0.0 | 0.3 | 4,842.3 | 1,584.9 |
| 2074                                                           | -3,347.3 | 235.4 | 97.0 | 0.0 | 0.3 | 4,981.0 | 1,633.7 |
| 2075                                                           | -3,436.4 | 232.1 | 95.4 | 0.0 | 0.3 | 5,118.0 | 1,681.6 |
| 2076                                                           | -3,524.7 | 228.9 | 93.8 | 0.0 | 0.3 | 5,253.3 | 1,728.6 |
| 2077                                                           | -3,612.1 | 225.7 | 92.3 | 0.0 | 0.2 | 5,387.0 | 1,774.9 |
| 2078                                                           | -3,698.7 | 222.6 | 90.8 | 0.0 | 0.2 | 5,519.0 | 1,820.3 |
| Total  2004-2078                                               |   | 14,897.9 | 12,023.9 | 4,194.9 | 6,839.5 |   |   |
| 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 **4.65%**Annuity Net Real Yield Rate of **3.0%**.

Office of the Chief ActuarySocial Security AdministrationFebruary 11, 2005

Return to memorandumList of memos