| 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 | |||
|---|---|---|---|---|---|
| Calendar year | Cost rate | Income rate | Annual balance |   | |
| 2005 | 11.13 | 12.72 | 1.59 |   | 320 | 
| 2006 | 11.00 | 12.73 | 1.73 |   | 337 | 
| 2007 | 10.95 | 12.74 | 1.79 |   | 355 | 
| 2008 | 10.99 | 12.78 | 1.80 |   | 370 | 
| 2009 | 11.13 | 12.77 | 1.65 |   | 383 | 
| 2010 | 11.25 | 12.79 | 1.54 |   | 394 | 
| 2011 | 11.42 | 12.84 | 1.42 |   | 404 | 
| 2012 | 11.67 | 12.87 | 1.20 |   | 410 | 
| 2013 | 11.93 | 12.90 | 0.97 |   | 415 | 
| 2014 | 12.21 | 12.92 | 0.71 |   | 417 | 
| 2015 | 12.49 | 12.94 | 0.45 |   | 418 | 
| 2016 | 12.79 | 12.96 | 0.17 |   | 416 | 
| 2017 | 13.09 | 12.98 | -0.12 |   | 412 | 
| 2018 | 13.40 | 13.00 | -0.40 |   | 407 | 
| 2019 | 13.71 | 13.01 | -0.69 |   | 401 | 
| 2020 | 14.02 | 13.03 | -0.99 |   | 393 | 
| 2021 | 14.33 | 13.05 | -1.28 |   | 383 | 
| 2022 | 14.64 | 13.07 | -1.57 |   | 372 | 
| 2023 | 14.93 | 13.09 | -1.84 |   | 360 | 
| 2024 | 15.22 | 13.10 | -2.11 |   | 347 | 
| 2025 | 15.50 | 13.12 | -2.38 |   | 333 | 
| 2026 | 15.77 | 13.14 | -2.64 |   | 318 | 
| 2027 | 16.02 | 13.15 | -2.87 |   | 302 | 
| 2028 | 16.24 | 13.17 | -3.07 |   | 285 | 
| 2029 | 16.43 | 13.18 | -3.25 |   | 268 | 
| 2030 | 16.60 | 13.19 | -3.41 |   | 250 | 
| 2031 | 16.76 | 13.20 | -3.56 |   | 231 | 
| 2032 | 16.89 | 13.21 | -3.68 |   | 212 | 
| 2033 | 16.99 | 13.22 | -3.77 |   | 193 | 
| 2034 | 17.06 | 13.23 | -3.83 |   | 173 | 
| 2035 | 17.11 | 13.23 | -3.88 |   | 153 | 
| 2036 | 17.14 | 13.23 | -3.91 |   | 133 | 
| 2037 | 17.15 | 13.24 | -3.92 |   | 113 | 
| 2038 | 17.15 | 13.24 | -3.91 |   | 92 | 
| 2039 | 17.13 | 13.24 | -3.89 |   | 71 | 
| 2040 | 17.10 | 13.24 | -3.86 |   | 49 | 
| 2041 | 17.08 | 13.24 | -3.84 |   | 28 | 
| 2042 | 17.05 | 13.24 | -3.81 |   | 6 | 
| 2043 | 17.02 | 13.24 | -3.78 |   | ---- | 
| 2044 | 16.99 | 13.24 | -3.75 |   | ---- | 
| 2045 | 16.96 | 13.24 | -3.73 |   | ---- | 
| 2046 | 16.94 | 13.24 | -3.70 |   | ---- | 
| 2047 | 16.92 | 13.24 | -3.68 |   | ---- | 
| 2048 | 16.90 | 13.24 | -3.66 |   | ---- | 
| 2049 | 16.88 | 13.24 | -3.65 |   | ---- | 
| 2050 | 16.87 | 13.24 | -3.63 |   | ---- | 
| 2051 | 16.87 | 13.24 | -3.63 |   | ---- | 
| 2052 | 16.87 | 13.24 | -3.63 |   | ---- | 
| 2053 | 16.87 | 13.24 | -3.63 |   | ---- | 
| 2054 | 16.87 | 13.24 | -3.63 |   | ---- | 
| 2055 | 16.88 | 13.24 | -3.64 |   | ---- | 
| 2056 | 16.89 | 13.24 | -3.65 |   | ---- | 
| 2057 | 16.90 | 13.25 | -3.66 |   | ---- | 
| 2058 | 16.92 | 13.25 | -3.67 |   | ---- | 
| 2059 | 16.93 | 13.25 | -3.68 |   | ---- | 
| 2060 | 16.94 | 13.25 | -3.69 |   | ---- | 
| 2061 | 16.96 | 13.25 | -3.71 |   | ---- | 
| 2062 | 16.98 | 13.25 | -3.72 |   | ---- | 
| 2063 | 17.00 | 13.26 | -3.74 |   | ---- | 
| 2064 | 17.02 | 13.26 | -3.76 |   | ---- | 
| 2065 | 17.04 | 13.26 | -3.78 |   | ---- | 
| 2066 | 17.06 | 13.26 | -3.80 |   | ---- | 
| 2067 | 17.09 | 13.26 | -3.82 |   | ---- | 
| 2068 | 17.10 | 13.26 | -3.84 |   | ---- | 
| 2069 | 17.12 | 13.26 | -3.85 |   | ---- | 
| 2070 | 17.13 | 13.27 | -3.86 |   | ---- | 
| 2071 | 17.14 | 13.27 | -3.87 |   | ---- | 
| 2072 | 17.15 | 13.27 | -3.88 |   | ---- | 
| 2073 | 17.15 | 13.27 | -3.89 |   | ---- | 
| 2074 | 17.16 | 13.27 | -3.89 |   | ---- | 
| 2075 | 17.17 | 13.27 | -3.90 |   | ---- | 
| 2076 | 17.18 | 13.27 | -3.91 |   | ---- | 
| 2077 | 17.18 | 13.27 | -3.91 |   | ---- | 
| 2078 | 17.19 | 13.27 | -3.92 |   | ---- | 
| 2079 | 17.20 | 13.27 | -3.93 |   | ---- | 
| 2080 | 17.21 | 13.27 | -3.94 |   | ---- | 
| Years | Cost rate | Income rate | Actuarial balance | Change in actuarial balance | |
|---|---|---|---|---|---|
| 2005-2079 | 15.32% | 13.84% | -1.47% | 0.45% | 
|  | Privacy Policy | Website Policies & Other Important Information | Site Map |