Table IV.B1.- Estimated Annual Income Rates, Cost Rates, and Balances
Calendar Years 2004-80
Low Cost Assumptions
[As a percentage of taxable payroll]

OASI
 DI
 Combined
Calendar
year		 Income
rate		 Cost
rate		 Balance 1 Income
rate		 Cost
rate		 Balance 1 Income
rate 		Cost
rate		 Balance 1
2004 10.88 9.27 1.61 1.82 1.71 0.11 12.70 10.98 1.72
2005 10.90 9.03 1.87 1.82 1.70 .12 12.72 10.74 1.99
2006 10.90 8.85 2.05 1.82 1.69 .13 12.73 10.54 2.19
2007 10.92 8.73 2.18 1.83 1.69 .13 12.74 10.43 2.32
2008 10.95 8.67 2.27 1.83 1.70 .13 12.77 10.37 2.40
2009 10.93 8.67 2.26 1.83 1.73 .10 12.76 10.41 2.35
2010 10.95 8.72 2.23 1.83 1.71 .12 12.78 10.43 2.34
2011 10.99 8.79 2.20 1.83 1.69 .14 12.82 10.48 2.34
2012 11.01 8.94 2.07 1.84 1.70 .14 12.85 10.64 2.21
2013 11.03 9.13 1.91 1.84 1.70 .14 12.87 10.83 2.05
2014 11.05 9.33 1.72 1.84 1.69 .15 12.89 11.02 1.86
2015 11.06 9.56 1.50 1.84 1.69 .15 12.90 11.25 1.65
2016 11.08 9.81 1.27 1.84 1.69 .15 12.92 11.49 1.43
2017 11.09 10.05 1.04 1.84 1.69 .15 12.93 11.74 1.19
2018 11.11 10.31 .80 1.84 1.69 .16 12.95 11.99 .95
2019 11.12 10.58 .54 1.84 1.68 .16 12.96 12.26 .70
2020 11.14 10.86 .28 1.84 1.68 .16 12.98 12.54 .44
2021 11.15 11.12 .04 1.84 1.69 .15 12.99 12.81 .19
2022 11.17 11.36 -.19 1.84 1.70 .14 13.01 13.06 -.05
2023 11.18 11.59 -.41 1.84 1.72 .12 13.02 13.31 -.29
2024 11.19 11.80 -.61 1.84 1.74 .10 13.04 13.54 -.50
2025 11.21 12.00 -.80 1.84 1.76 .08 13.05 13.76 -.71
2026 11.22 12.19 -.97 1.84 1.78 .07 13.06 13.97 -.90
2027 11.23 12.37 -1.14 1.85 1.78 .06 13.07 14.15 -1.08
2028 11.24 12.54 -1.30 1.85 1.78 .07 13.09 14.32 -1.24
2029 11.25 12.69 -1.44 1.85 1.77 .07 13.10 14.47 -1.37
2030 11.26 12.82 -1.57 1.85 1.77 .08 13.10 14.59 -1.49
2031 11.27 12.94 -1.68 1.85 1.76 .09 13.11 14.70 -1.59
2032 11.27 13.04 -1.77 1.85 1.75 .09 13.12 14.79 -1.68
2033 11.28 13.11 -1.83 1.85 1.75 .09 13.12 14.86 -1.74
2034 11.28 13.15 -1.87 1.85 1.75 .09 13.13 14.90 -1.77
2035 11.29 13.17 -1.88 1.85 1.75 .09 13.13 14.92 -1.79
2036 11.29 13.17 -1.88 1.85 1.75 .09 13.13 14.92 -1.79
2037 11.29 13.16 -1.87 1.85 1.75 .10 13.13 14.90 -1.77
2038 11.29 13.12 -1.83 1.85 1.75 .10 13.13 14.87 -1.73
2039 11.29 13.07 -1.78 1.85 1.75 .10 13.13 14.82 -1.68
2040 11.28 13.01 -1.72 1.85 1.75 .09 13.13 14.76 -1.63
2041 11.28 12.95 -1.66 1.85 1.76 .09 13.13 14.71 -1.58
2042 11.28 12.89 -1.61 1.85 1.77 .08 13.13 14.66 -1.53
2043 11.28 12.82 -1.55 1.85 1.78 .07 13.13 14.60 -1.48
2044 11.28 12.76 -1.49 1.85 1.79 .06 13.12 14.55 -1.43
2045 11.27 12.71 -1.43 1.85 1.79 .05 13.12 14.50 -1.38
2046 11.27 12.66 -1.38 1.85 1.80 .05 13.12 14.46 -1.33
2047 11.27 12.61 -1.34 1.85 1.80 .05 13.12 14.41 -1.29
2048 11.27 12.57 -1.30 1.85 1.80 .05 13.12 14.37 -1.25
2049 11.27 12.53 -1.26 1.85 1.80 .05 13.12 14.33 -1.22
2050 11.27 12.50 -1.23 1.85 1.81 .04 13.12 14.30 -1.19
2051 11.27 12.48 -1.21 1.85 1.81 .04 13.12 14.28 -1.17
2052 11.27 12.46 -1.19 1.85 1.81 .04 13.12 14.27 -1.15
2053 11.27 12.45 -1.18 1.85 1.81 .04 13.12 14.26 -1.14
2054 11.27 12.44 -1.17 1.85 1.81 .04 13.12 14.25 -1.13
2055 11.27 12.43 -1.16 1.85 1.81 .04 13.12 14.24 -1.13
2056 11.27 12.43 -1.16 1.85 1.81 .04 13.12 14.24 -1.12
2057 11.27 12.43 -1.16 1.85 1.80 .04 13.12 14.24 -1.12
2058 11.27 12.43 -1.16 1.85 1.80 .05 13.12 14.23 -1.11
2059 11.27 12.43 -1.16 1.85 1.79 .05 13.12 14.22 -1.10
2060 11.27 12.42 -1.15 1.85 1.79 .06 13.12 14.21 -1.09
2061 11.27 12.41 -1.14 1.85 1.79 .06 13.12 14.20 -1.08
2062 11.27 12.41 -1.14 1.85 1.78 .06 13.12 14.19 -1.07
2063 11.27 12.40 -1.13 1.85 1.78 .07 13.12 14.18 -1.07
2064 11.27 12.39 -1.12 1.85 1.78 .06 13.12 14.17 -1.05
2065 11.27 12.37 -1.10 1.85 1.78 .06 13.12 14.15 -1.03
2066 11.27 12.35 -1.08 1.85 1.78 .06 13.12 14.14 -1.02
2067 11.27 12.34 -1.07 1.85 1.78 .06 13.12 14.12 -1.00
2068 11.27 12.32 -1.05 1.85 1.78 .07 13.12 14.10 -.99
2069 11.27 12.30 -1.03 1.85 1.78 .07 13.12 14.08 -.97
2070 11.27 12.28 -1.01 1.85 1.78 .06 13.12 14.06 -.95
2071 11.27 12.26 -.99 1.85 1.79 .06 13.12 14.05 -.93
2072 11.27 12.24 -.98 1.85 1.79 .06 13.12 14.03 -.92
2073 11.27 12.23 -.96 1.85 1.80 .05 13.11 14.02 -.91
2074 11.27 12.21 -.95 1.85 1.80 .05 13.11 14.01 -.90
2075 11.27 12.20 -.94 1.85 1.80 .05 13.11 14.01 -.89
2076 11.27 12.20 -.93 1.85 1.81 .04 13.11 14.00 -.89
2077 11.27 12.20 -.93 1.85 1.81 .04 13.11 14.01 -.89
2078 11.27 12.20 -.93 1.85 1.81 .04 13.12 14.01 -.89
2079 11.27 12.20 -.94 1.85 1.82 .03 13.12 14.02 -.90
2080 11.27 12.21 -.94 1.85 1.82 .03 13.12 14.03 -.91
1 The years for which the annual balances are projected under the intermediate assumptions to become permanently negative are 2018, 2008, and 2018 for the OASI, DI, and the combined funds, respectively. Under the high cost assumptions the corresponding years are 2016, 2004, and 2014. Under the low cost assumptions, annual balances for the OASI and the combined funds are projected to become permanently negative in 2022. Under the low cost projection the annual balance for the DI fund is projected to be positive throughout the 75 year projection period.

Notes:
1. The income rate excludes interest income and certain transfers from the general fund of the Treasury.
2. Totals do not necessarily equal the sums of rounded components.

Return to list of tables.

 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/23/2004