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 | 12.72 | -0.31 | 353 | 0.00 | -0.19 | -0.19 | ||
2012 | 12.84 | 12.67 | -0.17 | 349 | 0.00 | -0.20 | -0.20 | ||
2013 | 12.82 | 12.70 | -0.12 | 343 | 0.00 | -0.20 | -0.20 | ||
2014 | 12.85 | 12.71 | -0.14 | 336 | -0.01 | -0.21 | -0.20 | ||
2015 | 12.97 | 12.73 | -0.24 | 330 | -0.01 | -0.21 | -0.20 | ||
2016 | 13.09 | 12.75 | -0.34 | 323 | -0.01 | -0.21 | -0.20 | ||
2017 | 13.29 | 12.78 | -0.51 | 316 | -0.02 | -0.21 | -0.20 | ||
2018 | 13.53 | 12.80 | -0.73 | 307 | -0.02 | -0.21 | -0.20 | ||
2019 | 13.82 | 12.81 | -1.00 | 298 | -0.02 | -0.21 | -0.19 | ||
2020 | 14.12 | 12.83 | -1.29 | 288 | -0.02 | -0.22 | -0.19 | ||
2021 | 14.43 | 12.85 | -1.58 | 276 | -0.03 | -0.22 | -0.19 | ||
2022 | 14.72 | 12.86 | -1.86 | 263 | -0.03 | -0.22 | -0.19 | ||
2023 | 15.00 | 12.88 | -2.12 | 249 | -0.03 | -0.22 | -0.19 | ||
2024 | 15.25 | 12.89 | -2.36 | 234 | -0.03 | -0.22 | -0.19 | ||
2025 | 15.50 | 12.91 | -2.60 | 219 | -0.03 | -0.23 | -0.19 | ||
2026 | 15.72 | 12.92 | -2.80 | 202 | -0.04 | -0.23 | -0.19 | ||
2027 | 15.92 | 12.93 | -2.99 | 185 | -0.04 | -0.23 | -0.19 | ||
2028 | 16.09 | 12.94 | -3.15 | 167 | -0.04 | -0.23 | -0.19 | ||
2029 | 16.24 | 12.95 | -3.30 | 149 | -0.04 | -0.23 | -0.19 | ||
2030 | 16.36 | 12.96 | -3.41 | 130 | -0.04 | -0.24 | -0.19 | ||
2031 | 16.46 | 12.96 | -3.50 | 110 | -0.04 | -0.24 | -0.19 | ||
2032 | 16.55 | 12.97 | -3.58 | 90 | -0.05 | -0.24 | -0.20 | ||
2033 | 16.61 | 12.97 | -3.64 | 70 | -0.05 | -0.24 | -0.20 | ||
2034 | 16.66 | 12.97 | -3.68 | 49 | -0.05 | -0.24 | -0.20 | ||
2035 | 16.68 | 12.98 | -3.70 | 28 | -0.05 | -0.25 | -0.20 | ||
2036 | 16.69 | 12.98 | -3.71 | 7 | -0.05 | -0.25 | -0.20 | ||
2037 | 16.69 | 12.98 | -3.71 | ---- | -0.05 | -0.25 | -0.20 | ||
2038 | 16.66 | 12.98 | -3.69 | ---- | -0.05 | -0.25 | -0.20 | ||
2039 | 16.63 | 12.97 | -3.65 | ---- | -0.05 | -0.26 | -0.20 | ||
2040 | 16.59 | 12.97 | -3.62 | ---- | -0.05 | -0.26 | -0.21 | ||
2041 | 16.55 | 12.97 | -3.58 | ---- | -0.05 | -0.26 | -0.21 | ||
2042 | 16.50 | 12.97 | -3.53 | ---- | -0.05 | -0.26 | -0.21 | ||
2043 | 16.46 | 12.96 | -3.50 | ---- | -0.05 | -0.26 | -0.21 | ||
2044 | 16.42 | 12.96 | -3.46 | ---- | -0.05 | -0.27 | -0.21 | ||
2045 | 16.39 | 12.96 | -3.43 | ---- | -0.05 | -0.27 | -0.22 | ||
2046 | 16.37 | 12.96 | -3.41 | ---- | -0.05 | -0.27 | -0.22 | ||
2047 | 16.34 | 12.95 | -3.39 | ---- | -0.05 | -0.27 | -0.22 | ||
2048 | 16.32 | 12.95 | -3.37 | ---- | -0.05 | -0.27 | -0.22 | ||
2049 | 16.30 | 12.95 | -3.35 | ---- | -0.05 | -0.28 | -0.22 | ||
2050 | 16.28 | 12.95 | -3.34 | ---- | -0.05 | -0.28 | -0.23 | ||
2051 | 16.27 | 12.94 | -3.33 | ---- | -0.05 | -0.28 | -0.23 | ||
2052 | 16.27 | 12.94 | -3.33 | ---- | -0.05 | -0.28 | -0.23 | ||
2053 | 16.28 | 12.94 | -3.34 | ---- | -0.05 | -0.29 | -0.23 | ||
2054 | 16.29 | 12.94 | -3.35 | ---- | -0.05 | -0.29 | -0.24 | ||
2055 | 16.32 | 12.94 | -3.37 | ---- | -0.05 | -0.29 | -0.24 | ||
2056 | 16.34 | 12.94 | -3.40 | ---- | -0.05 | -0.29 | -0.24 | ||
2057 | 16.36 | 12.94 | -3.42 | ---- | -0.05 | -0.30 | -0.24 | ||
2058 | 16.39 | 12.94 | -3.45 | ---- | -0.05 | -0.30 | -0.25 | ||
2059 | 16.41 | 12.94 | -3.47 | ---- | -0.05 | -0.30 | -0.25 | ||
2060 | 16.43 | 12.94 | -3.49 | ---- | -0.05 | -0.30 | -0.25 | ||
2061 | 16.46 | 12.94 | -3.52 | ---- | -0.05 | -0.31 | -0.25 | ||
2062 | 16.48 | 12.94 | -3.54 | ---- | -0.05 | -0.31 | -0.26 | ||
2063 | 16.51 | 12.94 | -3.57 | ---- | -0.05 | -0.31 | -0.26 | ||
2064 | 16.53 | 12.94 | -3.59 | ---- | -0.05 | -0.31 | -0.26 | ||
2065 | 16.56 | 12.94 | -3.63 | ---- | -0.05 | -0.32 | -0.26 | ||
2066 | 16.60 | 12.94 | -3.66 | ---- | -0.05 | -0.32 | -0.27 | ||
2067 | 16.63 | 12.94 | -3.69 | ---- | -0.05 | -0.32 | -0.27 | ||
2068 | 16.67 | 12.94 | -3.73 | ---- | -0.05 | -0.32 | -0.27 | ||
2069 | 16.71 | 12.94 | -3.77 | ---- | -0.05 | -0.33 | -0.27 | ||
2070 | 16.75 | 12.94 | -3.81 | ---- | -0.05 | -0.33 | -0.27 | ||
2071 | 16.79 | 12.94 | -3.86 | ---- | -0.05 | -0.33 | -0.28 | ||
2072 | 16.84 | 12.94 | -3.90 | ---- | -0.05 | -0.33 | -0.28 | ||
2073 | 16.88 | 12.94 | -3.94 | ---- | -0.06 | -0.34 | -0.28 | ||
2074 | 16.93 | 12.94 | -3.99 | ---- | -0.06 | -0.34 | -0.28 | ||
2075 | 16.97 | 12.94 | -4.03 | ---- | -0.06 | -0.34 | -0.29 | ||
2076 | 17.02 | 12.94 | -4.08 | ---- | -0.06 | -0.35 | -0.29 | ||
2077 | 17.06 | 12.94 | -4.12 | ---- | -0.06 | -0.35 | -0.29 | ||
2078 | 17.11 | 12.94 | -4.17 | ---- | -0.06 | -0.35 | -0.30 | ||
2079 | 17.15 | 12.94 | -4.21 | ---- | -0.06 | -0.35 | -0.30 | ||
2080 | 17.19 | 12.94 | -4.25 | ---- | -0.06 | -0.36 | -0.30 | ||
2081 | 17.24 | 12.94 | -4.30 | ---- | -0.06 | -0.36 | -0.30 | ||
2082 | 17.28 | 12.94 | -4.34 | ---- | -0.06 | -0.36 | -0.31 | ||
2083 | 17.33 | 12.94 | -4.39 | ---- | -0.06 | -0.37 | -0.31 | ||
2084 | 17.37 | 12.94 | -4.43 | ---- | -0.06 | -0.37 | -0.31 | ||
2085 | 17.41 | 12.94 | -4.47 | ---- | -0.06 | -0.37 | -0.31 |
  | 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 | 15.89% | 13.75% | -2.14% | 2036 | -0.04% | -0.26% | -0.22% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 21, 2011 |