Table 1 -- Projected OASDI Financial Status under Diamond-Orszag Propopsal
With Ultimate Real Trust Fund Interest Rate of 3.0
Year
Cost
Rate
Income
Rate1
Annual
Balance
Trust
Fund
Ratio
1-1-Year
OASDI
Contribution
Rate
2003
10.89
12.70
1.81
288
12.4
2004
10.82
12.69
1.88
309
12.40
2005
10.27
12.69
2.43
330
12.40
2006
10.18
12.69
2.51
357
12.40
2007
10.18
12.71
2.53
383
12.40
2008
10.21
12.72
2.51
408
12.40
2009
10.28
12.73
2.45
432
12.40
2010
10.39
12.75
2.36
454
12.40
2011
10.53
12.81
2.28
474
12.40
2012
10.78
12.82
2.04
489
12.41
2013
11.00
12.85
1.85
502
12.42
2014
11.25
12.88
1.63
513
12.44
2015
11.51
12.91
1.40
522
12.45
2016
11.81
12.94
1.13
527
12.46
2017
12.12
12.97
0.85
529
12.48
2018
12.45
13.01
0.56
529
12.49
2019
12.78
13.04
0.26
527
12.51
2020
13.12
13.07
-0.05
522
12.52
2021
13.48
13.11
-0.37
515
12.54
2022
13.82
13.14
-0.68
507
12.55
2023
14.12
13.21
-0.91
498
12.60
2024
14.42
13.28
-1.14
488
12.65
2025
14.70
13.34
-1.36
478
12.69
2026
14.96
13.41
-1.55
468
12.74
2027
15.21
13.47
-1.73
457
12.79
2028
15.44
13.54
-1.90
445
12.84
2029
15.64
13.60
-2.03
434
12.89
2030
15.81
13.66
-2.14
423
12.94
2031
15.95
13.72
-2.22
412
12.99
2032
16.06
13.78
-2.28
401
13.04
2033
16.16
13.84
-2.32
390
13.08
2034
16.23
13.90
-2.33
380
13.13
2035
16.27
13.95
-2.32
370
13.18
2036
16.30
14.01
-2.30
360
13.23
2037
16.31
14.06
-2.25
351
13.28
2038
16.32
14.11
-2.21
343
13.33
2039
16.32
14.16
-2.15
334
13.38
2040
16.31
14.22
-2.09
326
13.43
2041
16.30
14.27
-2.03
319
13.48
2042
16.28
14.32
-1.96
312
13.53
2043
16.28
14.37
-1.91
304
13.58
2044
16.28
14.42
-1.86
298
13.63
2045
16.28
14.47
-1.81
291
13.68
2046
16.29
14.53
-1.76
284
13.73
2047
16.29
14.58
-1.72
278
13.78
2048
16.31
14.63
-1.68
272
13.83
2049
16.33
14.68
-1.64
266
13.88
2050
16.34
14.74
-1.61
260
13.93
2051
16.37
14.79
-1.58
254
13.98
2052
16.39
14.84
-1.55
248
14.03
2053
16.42
14.90
-1.52
243
14.08
2054
16.44
14.95
-1.49
237
14.13
2055
16.46
15.01
-1.46
232
14.18
2056
16.49
15.06
-1.43
226
14.23
2057
16.51
15.11
-1.40
221
14.28
2058
16.52
15.17
-1.36
216
14.33
2059
16.53
15.22
-1.31
212
14.38
2060
16.54
15.27
-1.26
207
14.43
2061
16.54
15.32
-1.21
203
14.48
2062
16.54
15.38
-1.16
199
14.53
2063
16.54
15.43
-1.11
195
14.58
2064
16.54
15.48
-1.06
192
14.63
2065
16.54
15.53
-1.01
189
14.69
2066
16.55
15.59
-0.96
186
14.74
2067
16.55
15.64
-0.91
183
14.79
2068
16.55
15.69
-0.86
181
14.84
2069
16.55
15.75
-0.81
178
14.89
2070
16.56
15.80
-0.76
177
14.94
2071
16.56
15.85
-0.71
175
14.99
2072
16.56
15.90
-0.66
174
15.05
2073
16.56
15.96
-0.60
173
15.10
2074
16.55
16.01
-0.55
172
15.15
2075
16.55
16.06
-0.49
172
15.20
2076
16.54
16.11
-0.43
172
15.25
2077
16.54
16.17
-0.37
172
15.31
2078
16.53
16.22
-0.31
173
15.36
 
Summarized
 
 
Cost
Rate
OASDI
Income
Rate
OASDI
Actuarial
Balance
OASDI
Change in

Actuarial
Balance
 
2003
-2077
14.44
14.52
0.09
2.00
 
Based on Intermediate Assumptions of the 2003 Trustees Report
 
Office of the Actuary
Social Security Administration
October 6, 2003

Return to memorandum Return to list of memos