Table 1 -- Social Security Guarantee Plus (SSGP) Plan of 2001 -- Individual Account (IA) Contributions from General Fund Indefinitely
IA to Estate
at Death Before
Entitlement
IA Contribution = 2.468%
SSG Transfer Rate = 95%

With Ultimate Real Trust Fund Interest Rate of: 3.0
With Ultimate Real IA Yield Rate of: 5.05
With Annuity Net Yield Rate of: 5.05
Year
Cost
Rate*
Income
Rate
Annual
Balance
Trust Fund
Ratio 1-1-Year
Change in
OASDI Contri-
bution Rate
Payroll
Tax for
Trust Funds
SSG Contri-
bution from
Trust Fund
Total SSG
Contribution Rate
(Applied to prior
years earnings)
2001
10.49
12.72
2.23
239
 
12.40
 
0
2002
10.42
12.72
2.30
264
 
12.40
 
0
2003
10.63
12.73
2.10
284
 
12.40
 
2.47
2004
10.72
12.75
2.03
304
 
12.40
 
2.47
2005
10.83
12.76
1.93
323
 
12.40
 
2.47
2006
10.93
12.77
1.84
341
 
12.40
 
2.47
2007
11.07
12.78
1.71
357
 
12.40
 
2.47
2008
11.19
12.79
1.60
373
 
12.40
 
2.47
2009
11.36
12.80
1.44
385
 
12.40
 
2.47
2010
11.56
12.82
1.26
396
 
12.40
 
2.47
2011
11.75
12.82
1.07
404
 
12.40
 
2.47
2012
11.99
12.83
0.84
410
 
12.40
 
2.47
2013
12.26
12.84
0.58
413
 
12.40
 
2.47
2014
12.55
12.85
0.31
414
 
12.40
 
2.47
2015
12.85
12.86
0.02
413
 
12.40
 
2.47
2016
13.15
12.87
-0.27
410
 
12.40
 
2.47
2017
13.46
12.89
-0.57
405
 
12.40
 
2.47
2018
13.77
12.90
-0.87
398
 
12.40
 
2.47
2019
14.08
12.91
-1.17
390
 
12.40
 
2.47
2020
14.37
12.92
-1.45
380
 
12.40
 
2.47
2021
14.64
12.94
-1.69
370
 
12.40
 
2.47
2022
14.88
12.96
-1.92
359
 
12.40
 
2.47
2023
15.10
12.98
-2.12
347
 
12.40
 
2.47
2024
15.29
13.00
-2.30
335
 
12.40
 
2.47
2025
15.47
13.01
-2.45
322
 
12.40
 
2.47
2026
15.61
13.03
-2.58
309
 
12.40
 
2.47
2027
15.73
13.05
-2.68
296
 
12.40
 
2.47
2028
15.82
13.06
-2.76
282
 
12.40
 
2.47
2029
15.87
13.08
-2.79
269
 
12.40
 
2.47
2030
15.89
13.09
-2.79
255
 
12.40
 
2.47
2031
15.88
13.11
-2.77
242
 
12.40
 
2.47
2032
15.85
13.12
-2.73
230
 
12.40
 
2.47
2033
15.78
13.13
-2.65
217
 
12.40
 
2.47
2034
15.67
13.14
-2.53
205
 
12.40
 
2.47
2035
15.53
13.15
-2.38
194
 
12.40
 
2.47
2036
15.36
13.15
-2.21
184
 
12.40
 
2.47
2037
15.18
13.16
-2.02
175
 
12.40
 
2.47
2038
14.97
13.17
-1.81
167
 
12.40
 
2.47
2039
14.75
13.17
-1.58
160
 
12.40
 
2.47
2040
14.51
13.17
-1.33
155
 
12.40
 
2.47
2041
14.27
13.18
-1.09
150
 
12.40
 
2.47
2042
14.03
13.18
-0.84
148
 
12.40
 
2.47
2043
13.79
13.19
-0.60
147
 
12.40
 
2.47
2044
13.55
13.19
-0.36
147
 
12.40
 
2.47
2045
13.33
13.20
-0.13
150
 
12.40
 
2.47
2046
13.11
13.20
0.09
154
 
12.40
 
2.47
2047
12.91
13.21
0.31
159
 
12.40
 
2.47
2048
12.71
13.22
0.51
167
 
12.40
 
2.47
2049
12.52
13.22
0.71
176
 
12.40
 
2.47
2050
12.34
13.23
0.90
188
 
12.40
 
2.47
2051
12.17
13.24
1.07
201
 
12.40
 
2.47
2052
12.02
13.25
1.22
216
 
12.40
 
2.47
2053
11.89
13.26
1.37
232
 
12.40
 
2.47
2054
11.76
13.27
1.51
250
 
12.40
 
2.47
2055
11.64
13.27
1.64
270
 
12.40
 
2.47
2056
11.53
13.28
1.76
291
 
12.40
 
2.47
2057
11.43
13.29
1.87
314
 
12.40
 
2.47
2058
11.33
13.30
1.97
339
 
12.40
 
2.47
2059
11.24
13.31
2.08
365
 
12.40
 
2.47
2060
11.15
13.32
2.17
393
 
12.40
 
2.47
2061
11.07
13.33
2.26
422
 
12.40
 
2.47
2062
11.00
13.34
2.34
453
 
12.40
 
2.47
2063
10.93
13.35
2.42
485
 
12.40
 
2.47
2064
10.86
13.35
2.49
518
 
12.40
 
2.47
2065
10.81
13.36
2.55
553
 
12.40
 
2.47
2066
10.77
13.37
2.60
588
 
12.40
 
2.47
2067
10.73
13.38
2.65
625
 
12.40
 
2.47
2068
10.70
13.38
2.69
662
 
12.40
 
2.47
2069
10.68
13.39
2.71
700
 
12.40
 
2.47
2070
10.66
13.40
2.74
739
 
12.40
 
2.47
2071
10.65
13.40
2.75
778
 
12.40
 
2.47
2072
10.65
13.41
2.76
818
 
12.40
 
2.47
2073
10.66
13.41
2.75
857
 
12.40
 
2.47
2074
10.68
13.42
2.75
897
 
12.40
 
2.47
2075
10.70
13.43
2.73
937
 
12.40
 
2.47
2076
10.72
13.43
2.71
977
 
12.40
 
2.47
 
          Summarized
 
 
Cost
Rate
OASDI
Income
Rate
OASDI
Actuarial
Balance
OASDI
Change in
Actuarial
Balance
 
2001 -
2075
12.97
13.60
0.63
2.49
 

Based on Intermediate Assumptions of the 2001 Trustees Report.
With Ultimate Real Interest Rate of  3.00.
* Net of Benefit Cost Reduction from SSG Transfers.
Office of the Actuary
Social Security Administration
December 10, 2001

Previous Next Return to memorandum List of memos