www.socialsecurity.gov
|
Skip to content Social Security Online |
Actuarial Publications | |
|
www.socialsecurity.gov
|
Home FAQs Contact Us Search |
| Solvency provisions |
Detailed Single Year TablesUpdated May 3, 2006 |
|
Description of Proposed Provision:
|
|
Estimates based on the intermediate assumptions of the 2005 Trustees Report
|
Percentage of taxable payroll |
Trust fund ratio as of January 1 |
OASDI taxable payroll (in billions of dollars) |
|||||||
|---|---|---|---|---|---|---|---|---|---|
|
Calendar year |
Cost rate |
Income rate |
Annual balance |
With this provision |
Present law |
Percentage increase |
|||
| 2005 | 11.13 | 12.72 | 1.59 | 320 | 4,730 | 4,730 | 0.0 | ||
| 2006 | 10.97 | 12.73 | 1.76 | 337 | 4,996 | 4,985 | 0.2 | ||
| 2007 | 10.89 | 12.74 | 1.85 | 355 | 5,271 | 5,244 | 0.5 | ||
| 2008 | 10.90 | 12.78 | 1.88 | 371 | 5,554 | 5,511 | 0.8 | ||
| 2009 | 11.01 | 12.77 | 1.75 | 384 | 5,842 | 5,784 | 1.0 | ||
| 2010 | 11.12 | 12.79 | 1.67 | 397 | 6,139 | 6,065 | 1.2 | ||
| 2011 | 11.26 | 12.84 | 1.57 | 408 | 6,444 | 6,354 | 1.4 | ||
| 2012 | 11.49 | 12.87 | 1.38 | 416 | 6,751 | 6,646 | 1.6 | ||
| 2013 | 11.73 | 12.90 | 1.16 | 422 | 7,067 | 6,946 | 1.7 | ||
| 2014 | 11.99 | 12.91 | 0.92 | 425 | 7,394 | 7,258 | 1.9 | ||
| 2015 | 12.25 | 12.93 | 0.68 | 428 | 7,736 | 7,583 | 2.0 | ||
| 2016 | 12.52 | 12.95 | 0.42 | 428 | 8,089 | 7,919 | 2.1 | ||
| 2017 | 12.81 | 12.96 | 0.15 | 426 | 8,455 | 8,268 | 2.3 | ||
| 2018 | 13.10 | 12.98 | -0.12 | 422 | 8,834 | 8,630 | 2.4 | ||
| 2019 | 13.39 | 13.00 | -0.39 | 418 | 9,228 | 9,005 | 2.5 | ||
| 2020 | 13.69 | 13.02 | -0.67 | 411 | 9,633 | 9,391 | 2.6 | ||
| 2021 | 13.99 | 13.04 | -0.95 | 404 | 10,055 | 9,794 | 2.7 | ||
| 2022 | 14.28 | 13.05 | -1.23 | 395 | 10,491 | 10,209 | 2.8 | ||
| 2023 | 14.57 | 13.07 | -1.50 | 384 | 10,943 | 10,640 | 2.9 | ||
| 2024 | 14.85 | 13.09 | -1.76 | 373 | 11,411 | 11,085 | 2.9 | ||
| 2025 | 15.12 | 13.10 | -2.02 | 360 | 11,895 | 11,545 | 3.0 | ||
| 2026 | 15.40 | 13.12 | -2.28 | 346 | 12,399 | 12,024 | 3.1 | ||
| 2027 | 15.65 | 13.14 | -2.51 | 332 | 12,929 | 12,527 | 3.2 | ||
| 2028 | 15.87 | 13.15 | -2.72 | 316 | 13,483 | 13,054 | 3.3 | ||
| 2029 | 16.07 | 13.16 | -2.90 | 300 | 14,058 | 13,599 | 3.4 | ||
| 2030 | 16.25 | 13.18 | -3.07 | 284 | 14,656 | 14,166 | 3.5 | ||
| 2031 | 16.42 | 13.19 | -3.23 | 267 | 15,281 | 14,758 | 3.5 | ||
| 2032 | 16.57 | 13.20 | -3.37 | 249 | 15,939 | 15,381 | 3.6 | ||
| 2033 | 16.68 | 13.21 | -3.48 | 231 | 16,628 | 16,033 | 3.7 | ||
| 2034 | 16.77 | 13.21 | -3.56 | 213 | 17,348 | 16,714 | 3.8 | ||
| 2035 | 16.84 | 13.22 | -3.62 | 194 | 18,094 | 17,418 | 3.9 | ||
| 2036 | 16.91 | 13.22 | -3.68 | 175 | 18,863 | 18,153 | 3.9 | ||
| 2037 | 16.96 | 13.23 | -3.73 | 156 | 19,669 | 18,923 | 3.9 | ||
| 2038 | 16.99 | 13.23 | -3.76 | 136 | 20,513 | 19,728 | 4.0 | ||
| 2039 | 17.01 | 13.24 | -3.77 | 116 | 21,394 | 20,569 | 4.0 | ||
| 2040 | 17.02 | 13.24 | -3.78 | 96 | 22,310 | 21,442 | 4.0 | ||
| 2041 | 17.04 | 13.24 | -3.80 | 75 | 23,257 | 22,353 | 4.0 | ||
| 2042 | 17.07 | 13.24 | -3.83 | 54 | 24,244 | 23,302 | 4.0 | ||
| 2043 | 17.09 | 13.24 | -3.85 | 33 | 25,274 | 24,292 | 4.0 | ||
| 2044 | 17.11 | 13.25 | -3.87 | 11 | 26,345 | 25,321 | 4.0 | ||
| 2045 | 17.14 | 13.25 | -3.89 | ---- | 27,452 | 26,386 | 4.0 | ||
| 2046 | 17.17 | 13.25 | -3.92 | ---- | 28,602 | 27,491 | 4.0 | ||
| 2047 | 17.21 | 13.26 | -3.96 | ---- | 29,800 | 28,642 | 4.0 | ||
| 2048 | 17.25 | 13.26 | -3.99 | ---- | 31,047 | 29,842 | 4.0 | ||
| 2049 | 17.29 | 13.26 | -4.03 | ---- | 32,340 | 31,085 | 4.0 | ||
| 2050 | 17.33 | 13.26 | -4.07 | ---- | 33,682 | 32,374 | 4.0 | ||
| 2051 | 17.38 | 13.27 | -4.11 | ---- | 35,080 | 33,719 | 4.0 | ||
| 2052 | 17.44 | 13.27 | -4.17 | ---- | 36,538 | 35,120 | 4.0 | ||
| 2053 | 17.50 | 13.28 | -4.22 | ---- | 38,055 | 36,579 | 4.0 | ||
| 2054 | 17.56 | 13.28 | -4.28 | ---- | 39,638 | 38,101 | 4.0 | ||
| 2055 | 17.62 | 13.28 | -4.33 | ---- | 41,283 | 39,682 | 4.0 | ||
| 2056 | 17.69 | 13.29 | -4.40 | ---- | 42,991 | 41,324 | 4.0 | ||
| 2057 | 17.75 | 13.29 | -4.46 | ---- | 44,771 | 43,036 | 4.0 | ||
| 2058 | 17.82 | 13.30 | -4.52 | ---- | 46,624 | 44,817 | 4.0 | ||
| 2059 | 17.89 | 13.30 | -4.59 | ---- | 48,552 | 46,670 | 4.0 | ||
| 2060 | 17.95 | 13.31 | -4.65 | ---- | 50,559 | 48,600 | 4.0 | ||
| 2061 | 18.02 | 13.31 | -4.71 | ---- | 52,645 | 50,605 | 4.0 | ||
| 2062 | 18.09 | 13.31 | -4.78 | ---- | 54,823 | 52,699 | 4.0 | ||
| 2063 | 18.16 | 13.32 | -4.84 | ---- | 57,095 | 54,883 | 4.0 | ||
| 2064 | 18.23 | 13.32 | -4.91 | ---- | 59,458 | 57,155 | 4.0 | ||
| 2065 | 18.30 | 13.33 | -4.98 | ---- | 61,918 | 59,520 | 4.0 | ||
| 2066 | 18.37 | 13.33 | -5.04 | ---- | 64,460 | 61,964 | 4.0 | ||
| 2067 | 18.44 | 13.34 | -5.11 | ---- | 67,109 | 64,511 | 4.0 | ||
| 2068 | 18.51 | 13.34 | -5.17 | ---- | 69,888 | 67,183 | 4.0 | ||
| 2069 | 18.57 | 13.34 | -5.22 | ---- | 72,787 | 69,970 | 4.0 | ||
| 2070 | 18.62 | 13.35 | -5.28 | ---- | 75,801 | 72,868 | 4.0 | ||
| 2071 | 18.68 | 13.35 | -5.33 | ---- | 78,935 | 75,881 | 4.0 | ||
| 2072 | 18.73 | 13.35 | -5.37 | ---- | 82,195 | 79,015 | 4.0 | ||
| 2073 | 18.78 | 13.36 | -5.42 | ---- | 85,594 | 82,282 | 4.0 | ||
| 2074 | 18.83 | 13.36 | -5.47 | ---- | 89,133 | 85,685 | 4.0 | ||
| 2075 | 18.88 | 13.36 | -5.51 | ---- | 92,810 | 89,221 | 4.0 | ||
| 2076 | 18.93 | 13.37 | -5.56 | ---- | 96,637 | 92,900 | 4.0 | ||
| 2077 | 18.97 | 13.37 | -5.60 | ---- | 100,618 | 96,727 | 4.0 | ||
| 2078 | 19.02 | 13.37 | -5.65 | ---- | 104,762 | 100,711 | 4.0 | ||
| 2079 | 19.07 | 13.37 | -5.70 | ---- | 109,076 | 104,859 | 4.0 | ||
| 2080 | 19.12 | 13.38 | -5.74 | ---- | 113,564 | 109,174 | 4.0 | ||
| Years | Cost rate |
Income rate |
Actuarial balance |
Change in actuarial balance |
||
|---|---|---|---|---|---|---|
| 2005-2079 | 15.54% | 13.84% | -1.7% | 0.22% |
 |
Privacy Policy | Website Policies & Other Important Information | Site Map |