Table 1.0 Robert Ball Proposal--Two Provisions Only
With Ultimate Real Trust Fund Interest Rate of 3.0
Year
Cost
Rate
Income
Rate
Annual
Balance
Trust
Fund
Ratio
1-1-Year
Change in
OASDI
Contribution
Rate
OASDI
Contribution
Rate
2003
10.89
12.73
1.83
288
12.40
2004
10.78
12.70
1.91
309
12.40
2005
10.65
12.71
2.06
331
12.40
2006
10.51
12.70
2.20
355
12.40
2007
10.47
12.72
2.25
378
12.40
2008
10.48
12.73
2.25
400
12.40
2009
10.53
12.74
2.20
422
12.40
2010
10.63
12.76
2.13
442
12.40
2011
10.75
12.82
2.07
460
12.40
2012
10.91
12.81
1.90
477
12.40
2013
11.11
12.83
1.72
490
12.40
2014
11.32
12.84
1.52
501
12.40
2015
11.56
12.86
1.30
510
12.40
2016
11.83
12.88
1.05
515
12.40
2017
12.12
12.90
0.78
518
12.40
2018
12.42
12.91
0.50
518
12.40
2019
12.71
12.93
0.22
516
12.40
2020
13.03
12.95
-0.08
512
12.40
2021
13.35
12.97
-0.38
506
12.40
2022
13.65
12.99
-0.66
498
12.40
2023
13.93
13.01
-0.92
491
12.40
2024
14.19
13.03
-1.17
482
12.40
2025
14.45
13.04
-1.41
472
12.40
2026
14.69
13.06
-1.63
461
12.40
2027
14.91
13.07
-1.84
450
12.40
2028
15.13
13.09
-2.03
438
12.40
2029
15.32
13.11
-2.21
425
12.40
2030
15.48
13.12
-2.36
412
12.40
2031
15.62
13.13
-2.49
399
12.40
2032
15.74
13.14
-2.59
386
12.40
2033
15.83
13.15
-2.68
373
12.40
2034
15.91
13.16
-2.75
360
12.40
2035
15.97
13.17
-2.80
346
12.40
2036
16.01
13.17
-2.84
333
12.40
2037
16.07
13.18
-2.89
319
12.40
2038
16.11
13.18
-2.92
306
12.40
2039
16.14
13.19
-2.95
292
12.40
2040
16.17
13.19
-2.98
278
12.40
2041
16.20
13.20
-3.00
264
12.40
2042
16.23
13.20
-3.03
249
12.40
2043
16.27
13.21
-3.06
234
12.40
2044
16.31
13.21
-3.10
219
12.40
2045
16.36
13.22
-3.14
203
12.40
2046
16.42
13.22
-3.20
187
12.40
2047
16.48
13.23
-3.25
170
12.40
2048
16.54
13.24
-3.31
153
12.40
2049
16.61
13.24
-3.37
135
12.40
2050
16.68
13.25
-3.43
117
12.40
2051
16.76
13.26
-3.51
98
12.40
2052
16.85
13.26
-3.59
78
12.40
2053
16.93
13.27
-3.66
58
12.40
2054
17.02
13.28
-3.74
38
12.40
2055
17.10
13.28
-3.81
17
12.40
2056
17.18
13.29
-3.89
--
12.40
2057
17.25
13.30
-3.96
--
12.40
2058
17.32
13.30
-4.02
--
12.40
2059
17.38
13.31
-4.07
--
12.40
2060
17.44
13.31
-4.13
--
12.40
2061
17.49
13.32
-4.18
--
12.40
2062
17.55
13.32
-4.23
--
12.40
2063
17.61
13.33
-4.28
--
12.40
2064
17.67
13.33
-4.34
--
12.40
2065
17.73
13.34
-4.39
--
12.40
2066
17.79
13.34
-4.45
--
12.40
2067
17.85
13.35
-4.51
--
12.40
2068
17.92
13.35
-4.57
--
12.40
2069
17.98
13.36
-4.62
--
12.40
2070
18.04
13.36
-4.68
--
12.40
2071
18.11
13.36
-4.75
--
12.40
2072
18.18
13.37
-4.81
--
12.40
2073
18.24
13.37
-4.87
--
12.40
2074
18.30
13.38
-4.92
--
12.40
2075
18.37
13.38
-4.98
--
12.40
2076
18.43
13.39
-5.04
--
12.40
2077
18.49
13.39
-5.10
--
12.40
2078
18.55
13.39
-5.15
--
12.40
Summarized
Cost Rate
OASDI
Income Rate
OASDI
Actuarial
Balance
OASDI
Change in
Actuarial
Balance
2003-27
12.49
14.28
1.79
0.53
2003-52
13.92
13.82
-0.10
0.85
2003-77
14.69
13.71
-0.97
0.94
Based on Intermediate Assumptions of the 2003 Trustees Report
With Ultimate Real Interest Rate of 3.00
Office of the Actuary
Social Security Administration
September 29, 2003
Return to memorandum
List of memos