Skip to content Social Security Online |
Actuarial Publications |
www.socialsecurity.gov | Home FAQs Contact Us Search |
Solvency provisions |
Detailed Single Year Tables |
Description of Proposed Provision:
|
|
  | Financial Estimates for the OASDI Trust Fund Program |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Present Law |
||||||
---|---|---|---|---|---|---|---|---|---|
  |
Expressed as a percentage of present-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of present-law taxable payroll | ||||||
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
2010 | 13.09 | 12.33 | -0.76 | 355 | 0.00 | 0.00 | 0.00 | ||
2011 | 13.04 | 14.95 | 1.91 | 353 | 0.00 | 2.04 | 2.04 | ||
2012 | 12.84 | 15.00 | 2.16 | 365 | 0.00 | 2.13 | 2.13 | ||
2013 | 12.82 | 15.10 | 2.27 | 376 | 0.00 | 2.20 | 2.19 | ||
2014 | 12.87 | 15.15 | 2.28 | 387 | 0.01 | 2.23 | 2.23 | ||
2015 | 12.99 | 15.19 | 2.20 | 398 | 0.01 | 2.26 | 2.24 | ||
2016 | 13.13 | 15.24 | 2.11 | 407 | 0.02 | 2.28 | 2.25 | ||
2017 | 13.34 | 15.29 | 1.95 | 416 | 0.03 | 2.30 | 2.27 | ||
2018 | 13.59 | 15.32 | 1.73 | 424 | 0.04 | 2.31 | 2.27 | ||
2019 | 13.89 | 15.34 | 1.45 | 430 | 0.06 | 2.32 | 2.26 | ||
2020 | 14.22 | 15.37 | 1.15 | 434 | 0.07 | 2.32 | 2.25 | ||
2021 | 14.54 | 15.39 | 0.85 | 437 | 0.08 | 2.32 | 2.24 | ||
2022 | 14.85 | 15.41 | 0.56 | 439 | 0.10 | 2.33 | 2.23 | ||
2023 | 15.14 | 15.43 | 0.29 | 439 | 0.12 | 2.33 | 2.21 | ||
2024 | 15.42 | 15.45 | 0.03 | 439 | 0.13 | 2.33 | 2.20 | ||
2025 | 15.69 | 15.47 | -0.22 | 437 | 0.15 | 2.34 | 2.18 | ||
2026 | 15.93 | 15.49 | -0.44 | 435 | 0.17 | 2.34 | 2.17 | ||
2027 | 16.15 | 15.50 | -0.65 | 432 | 0.19 | 2.34 | 2.15 | ||
2028 | 16.35 | 15.52 | -0.83 | 428 | 0.22 | 2.35 | 2.13 | ||
2029 | 16.52 | 15.54 | -0.99 | 425 | 0.24 | 2.35 | 2.12 | ||
2030 | 16.66 | 15.55 | -1.12 | 420 | 0.26 | 2.36 | 2.10 | ||
2031 | 16.78 | 15.56 | -1.23 | 416 | 0.28 | 2.36 | 2.08 | ||
2032 | 16.89 | 15.57 | -1.32 | 411 | 0.30 | 2.36 | 2.06 | ||
2033 | 16.98 | 15.58 | -1.40 | 406 | 0.32 | 2.37 | 2.05 | ||
2034 | 17.04 | 15.59 | -1.46 | 402 | 0.34 | 2.37 | 2.03 | ||
2035 | 17.09 | 15.60 | -1.49 | 397 | 0.36 | 2.37 | 2.01 | ||
2036 | 17.12 | 15.60 | -1.52 | 393 | 0.38 | 2.38 | 1.99 | ||
2037 | 17.14 | 15.61 | -1.53 | 388 | 0.40 | 2.38 | 1.98 | ||
2038 | 17.14 | 15.61 | -1.52 | 384 | 0.42 | 2.38 | 1.96 | ||
2039 | 17.12 | 15.62 | -1.50 | 380 | 0.44 | 2.39 | 1.95 | ||
2040 | 17.10 | 15.62 | -1.48 | 376 | 0.46 | 2.39 | 1.93 | ||
2041 | 17.07 | 15.62 | -1.45 | 373 | 0.48 | 2.39 | 1.92 | ||
2042 | 17.05 | 15.62 | -1.42 | 370 | 0.49 | 2.40 | 1.90 | ||
2043 | 17.02 | 15.63 | -1.40 | 366 | 0.51 | 2.40 | 1.89 | ||
2044 | 17.00 | 15.63 | -1.37 | 363 | 0.53 | 2.40 | 1.87 | ||
2045 | 16.99 | 15.63 | -1.36 | 360 | 0.55 | 2.41 | 1.86 | ||
2046 | 16.98 | 15.63 | -1.35 | 357 | 0.56 | 2.41 | 1.85 | ||
2047 | 16.98 | 15.64 | -1.34 | 354 | 0.58 | 2.41 | 1.83 | ||
2048 | 16.97 | 15.64 | -1.33 | 351 | 0.60 | 2.42 | 1.82 | ||
2049 | 16.97 | 15.64 | -1.32 | 348 | 0.61 | 2.42 | 1.81 | ||
2050 | 16.96 | 15.65 | -1.31 | 344 | 0.63 | 2.42 | 1.79 | ||
2051 | 16.97 | 15.65 | -1.32 | 341 | 0.64 | 2.43 | 1.78 | ||
2052 | 16.98 | 15.65 | -1.33 | 338 | 0.66 | 2.43 | 1.77 | ||
2053 | 17.00 | 15.66 | -1.34 | 334 | 0.67 | 2.43 | 1.76 | ||
2054 | 17.03 | 15.66 | -1.37 | 330 | 0.68 | 2.43 | 1.75 | ||
2055 | 17.06 | 15.67 | -1.39 | 326 | 0.70 | 2.44 | 1.74 | ||
2056 | 17.10 | 15.67 | -1.43 | 322 | 0.71 | 2.44 | 1.73 | ||
2057 | 17.14 | 15.68 | -1.46 | 317 | 0.72 | 2.44 | 1.72 | ||
2058 | 17.17 | 15.68 | -1.49 | 312 | 0.73 | 2.45 | 1.72 | ||
2059 | 17.20 | 15.69 | -1.51 | 307 | 0.74 | 2.45 | 1.71 | ||
2060 | 17.23 | 15.69 | -1.54 | 302 | 0.75 | 2.45 | 1.70 | ||
2061 | 17.26 | 15.70 | -1.57 | 297 | 0.76 | 2.45 | 1.70 | ||
2062 | 17.30 | 15.70 | -1.59 | 291 | 0.76 | 2.45 | 1.69 | ||
2063 | 17.33 | 15.71 | -1.62 | 286 | 0.77 | 2.46 | 1.69 | ||
2064 | 17.36 | 15.71 | -1.65 | 280 | 0.78 | 2.46 | 1.68 | ||
2065 | 17.40 | 15.72 | -1.68 | 273 | 0.78 | 2.46 | 1.68 | ||
2066 | 17.44 | 15.72 | -1.72 | 267 | 0.79 | 2.46 | 1.68 | ||
2067 | 17.48 | 15.72 | -1.75 | 260 | 0.79 | 2.47 | 1.67 | ||
2068 | 17.52 | 15.73 | -1.79 | 253 | 0.80 | 2.47 | 1.67 | ||
2069 | 17.57 | 15.73 | -1.83 | 246 | 0.80 | 2.47 | 1.67 | ||
2070 | 17.61 | 15.74 | -1.87 | 238 | 0.81 | 2.47 | 1.67 | ||
2071 | 17.66 | 15.74 | -1.92 | 230 | 0.81 | 2.47 | 1.66 | ||
2072 | 17.71 | 15.75 | -1.96 | 222 | 0.81 | 2.48 | 1.66 | ||
2073 | 17.76 | 15.75 | -2.00 | 214 | 0.82 | 2.48 | 1.66 | ||
2074 | 17.80 | 15.76 | -2.05 | 205 | 0.82 | 2.48 | 1.66 | ||
2075 | 17.85 | 15.76 | -2.09 | 196 | 0.83 | 2.48 | 1.66 | ||
2076 | 17.90 | 15.77 | -2.13 | 187 | 0.83 | 2.48 | 1.66 | ||
2077 | 17.95 | 15.77 | -2.17 | 177 | 0.83 | 2.49 | 1.65 | ||
2078 | 18.00 | 15.78 | -2.22 | 167 | 0.83 | 2.49 | 1.65 | ||
2079 | 18.04 | 15.78 | -2.26 | 157 | 0.84 | 2.49 | 1.65 | ||
2080 | 18.09 | 15.79 | -2.30 | 146 | 0.84 | 2.49 | 1.65 | ||
2081 | 18.14 | 15.79 | -2.35 | 135 | 0.84 | 2.49 | 1.65 | ||
2082 | 18.18 | 15.80 | -2.39 | 124 | 0.85 | 2.49 | 1.65 | ||
2083 | 18.23 | 15.80 | -2.43 | 113 | 0.85 | 2.50 | 1.65 | ||
2084 | 18.28 | 15.81 | -2.47 | 101 | 0.85 | 2.50 | 1.65 | ||
2085 | 18.32 | 15.81 | -2.51 | 89 | 0.85 | 2.50 | 1.65 |
  | Summarized Estimates |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Present Law |
||||||
---|---|---|---|---|---|---|---|---|---|
Years | Cost rate |
Income rate |
Actuarial balance |
Year of exhaustion1 |
Cost rate |
Income rate |
Actuarial balance |
||
Based on Intermediate Assumptions of the 2010 Trustees Report. | |||||||||
2010-2084 | 16.36% | 16.35% | -0.02% | N/A | 0.44% | 2.34% | 1.90% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 2, 2011 |