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 | 12.91 | -0.12 | 353 | 0.00 | 0.00 | 0.00 | ||
2012 | 12.84 | 12.87 | 0.03 | 350 | 0.00 | 0.00 | 0.00 | ||
2013 | 12.81 | 12.90 | 0.09 | 346 | -0.01 | 0.00 | 0.01 | ||
2014 | 12.84 | 12.92 | 0.07 | 341 | -0.02 | 0.00 | 0.02 | ||
2015 | 12.95 | 12.94 | -0.01 | 336 | -0.03 | 0.00 | 0.03 | ||
2016 | 13.06 | 12.96 | -0.10 | 331 | -0.04 | 0.00 | 0.04 | ||
2017 | 13.24 | 12.99 | -0.26 | 326 | -0.06 | 0.00 | 0.06 | ||
2018 | 13.47 | 13.01 | -0.46 | 320 | -0.08 | 0.00 | 0.07 | ||
2019 | 13.74 | 13.02 | -0.72 | 313 | -0.10 | -0.01 | 0.09 | ||
2020 | 14.03 | 13.04 | -0.99 | 304 | -0.12 | -0.01 | 0.11 | ||
2021 | 14.32 | 13.06 | -1.26 | 295 | -0.14 | -0.01 | 0.13 | ||
2022 | 14.59 | 13.08 | -1.51 | 284 | -0.16 | -0.01 | 0.15 | ||
2023 | 14.85 | 13.09 | -1.76 | 273 | -0.18 | -0.01 | 0.17 | ||
2024 | 15.09 | 13.11 | -1.98 | 260 | -0.20 | -0.01 | 0.19 | ||
2025 | 15.32 | 13.12 | -2.20 | 247 | -0.21 | -0.01 | 0.20 | ||
2026 | 15.53 | 13.13 | -2.39 | 233 | -0.23 | -0.01 | 0.22 | ||
2027 | 15.71 | 13.15 | -2.56 | 218 | -0.25 | -0.01 | 0.23 | ||
2028 | 15.87 | 13.16 | -2.71 | 203 | -0.26 | -0.01 | 0.25 | ||
2029 | 16.01 | 13.17 | -2.84 | 187 | -0.28 | -0.01 | 0.26 | ||
2030 | 16.12 | 13.18 | -2.94 | 171 | -0.29 | -0.02 | 0.27 | ||
2031 | 16.21 | 13.18 | -3.02 | 154 | -0.30 | -0.02 | 0.28 | ||
2032 | 16.28 | 13.19 | -3.09 | 137 | -0.31 | -0.02 | 0.30 | ||
2033 | 16.34 | 13.20 | -3.14 | 120 | -0.32 | -0.02 | 0.31 | ||
2034 | 16.37 | 13.20 | -3.17 | 102 | -0.33 | -0.02 | 0.31 | ||
2035 | 16.39 | 13.20 | -3.18 | 85 | -0.34 | -0.02 | 0.32 | ||
2036 | 16.39 | 13.21 | -3.18 | 67 | -0.35 | -0.02 | 0.33 | ||
2037 | 16.38 | 13.21 | -3.17 | 48 | -0.36 | -0.02 | 0.34 | ||
2038 | 16.35 | 13.21 | -3.14 | 30 | -0.36 | -0.02 | 0.34 | ||
2039 | 16.31 | 13.21 | -3.10 | 12 | -0.37 | -0.02 | 0.35 | ||
2040 | 16.27 | 13.21 | -3.06 | ---- | -0.37 | -0.02 | 0.35 | ||
2041 | 16.22 | 13.21 | -3.01 | ---- | -0.38 | -0.02 | 0.36 | ||
2042 | 16.17 | 13.21 | -2.96 | ---- | -0.38 | -0.02 | 0.36 | ||
2043 | 16.13 | 13.21 | -2.92 | ---- | -0.39 | -0.02 | 0.36 | ||
2044 | 16.09 | 13.20 | -2.88 | ---- | -0.39 | -0.02 | 0.37 | ||
2045 | 16.05 | 13.20 | -2.85 | ---- | -0.39 | -0.02 | 0.37 | ||
2046 | 16.02 | 13.20 | -2.82 | ---- | -0.40 | -0.02 | 0.37 | ||
2047 | 16.00 | 13.20 | -2.80 | ---- | -0.40 | -0.02 | 0.38 | ||
2048 | 15.97 | 13.20 | -2.77 | ---- | -0.40 | -0.02 | 0.38 | ||
2049 | 15.95 | 13.20 | -2.75 | ---- | -0.40 | -0.02 | 0.38 | ||
2050 | 15.93 | 13.20 | -2.73 | ---- | -0.41 | -0.02 | 0.38 | ||
2051 | 15.92 | 13.20 | -2.71 | ---- | -0.41 | -0.02 | 0.38 | ||
2052 | 15.91 | 13.20 | -2.71 | ---- | -0.41 | -0.02 | 0.39 | ||
2053 | 15.92 | 13.20 | -2.72 | ---- | -0.41 | -0.02 | 0.39 | ||
2054 | 15.93 | 13.21 | -2.73 | ---- | -0.41 | -0.02 | 0.39 | ||
2055 | 15.95 | 13.21 | -2.74 | ---- | -0.42 | -0.02 | 0.39 | ||
2056 | 15.97 | 13.21 | -2.76 | ---- | -0.42 | -0.02 | 0.40 | ||
2057 | 16.00 | 13.21 | -2.78 | ---- | -0.42 | -0.02 | 0.40 | ||
2058 | 16.02 | 13.21 | -2.80 | ---- | -0.42 | -0.02 | 0.40 | ||
2059 | 16.04 | 13.22 | -2.82 | ---- | -0.42 | -0.02 | 0.40 | ||
2060 | 16.06 | 13.22 | -2.84 | ---- | -0.43 | -0.02 | 0.40 | ||
2061 | 16.08 | 13.22 | -2.86 | ---- | -0.43 | -0.02 | 0.40 | ||
2062 | 16.11 | 13.22 | -2.88 | ---- | -0.43 | -0.02 | 0.40 | ||
2063 | 16.13 | 13.22 | -2.91 | ---- | -0.43 | -0.02 | 0.40 | ||
2064 | 16.16 | 13.23 | -2.93 | ---- | -0.43 | -0.02 | 0.41 | ||
2065 | 16.19 | 13.23 | -2.96 | ---- | -0.43 | -0.02 | 0.41 | ||
2066 | 16.22 | 13.23 | -2.99 | ---- | -0.43 | -0.02 | 0.41 | ||
2067 | 16.25 | 13.23 | -3.02 | ---- | -0.43 | -0.02 | 0.41 | ||
2068 | 16.29 | 13.24 | -3.05 | ---- | -0.43 | -0.02 | 0.41 | ||
2069 | 16.33 | 13.24 | -3.09 | ---- | -0.43 | -0.02 | 0.41 | ||
2070 | 16.37 | 13.24 | -3.13 | ---- | -0.44 | -0.02 | 0.41 | ||
2071 | 16.41 | 13.25 | -3.17 | ---- | -0.44 | -0.02 | 0.41 | ||
2072 | 16.46 | 13.25 | -3.21 | ---- | -0.44 | -0.02 | 0.41 | ||
2073 | 16.50 | 13.25 | -3.25 | ---- | -0.44 | -0.03 | 0.41 | ||
2074 | 16.54 | 13.25 | -3.29 | ---- | -0.44 | -0.03 | 0.41 | ||
2075 | 16.59 | 13.26 | -3.33 | ---- | -0.44 | -0.03 | 0.41 | ||
2076 | 16.63 | 13.26 | -3.37 | ---- | -0.44 | -0.03 | 0.41 | ||
2077 | 16.68 | 13.26 | -3.41 | ---- | -0.44 | -0.03 | 0.42 | ||
2078 | 16.72 | 13.27 | -3.45 | ---- | -0.44 | -0.03 | 0.42 | ||
2079 | 16.76 | 13.27 | -3.50 | ---- | -0.44 | -0.03 | 0.42 | ||
2080 | 16.81 | 13.27 | -3.54 | ---- | -0.44 | -0.03 | 0.42 | ||
2081 | 16.85 | 13.27 | -3.58 | ---- | -0.44 | -0.03 | 0.42 | ||
2082 | 16.89 | 13.28 | -3.62 | ---- | -0.44 | -0.03 | 0.42 | ||
2083 | 16.94 | 13.28 | -3.66 | ---- | -0.45 | -0.03 | 0.42 | ||
2084 | 16.98 | 13.28 | -3.70 | ---- | -0.45 | -0.03 | 0.42 | ||
2085 | 17.02 | 13.28 | -3.74 | ---- | -0.45 | -0.03 | 0.42 |
  | 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 | 15.63% | 13.99% | -1.63% | 2039 | -0.30% | -0.02% | 0.29% | ||
  | |||||||||
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 |