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 | 12.82 | 12.90 | 0.08 | 346 | 0.00 | 0.00 | 0.00 | ||
2014 | 12.86 | 12.92 | 0.06 | 341 | 0.00 | 0.00 | 0.00 | ||
2015 | 12.97 | 12.94 | -0.04 | 336 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.09 | 12.96 | -0.13 | 330 | -0.01 | 0.00 | 0.01 | ||
2017 | 13.28 | 12.99 | -0.29 | 324 | -0.02 | 0.00 | 0.02 | ||
2018 | 13.51 | 13.01 | -0.50 | 318 | -0.04 | 0.00 | 0.03 | ||
2019 | 13.78 | 13.02 | -0.75 | 311 | -0.06 | 0.00 | 0.05 | ||
2020 | 14.06 | 13.04 | -1.02 | 302 | -0.08 | 0.00 | 0.08 | ||
2021 | 14.34 | 13.06 | -1.28 | 293 | -0.12 | -0.01 | 0.11 | ||
2022 | 14.59 | 13.08 | -1.52 | 282 | -0.16 | -0.01 | 0.15 | ||
2023 | 14.83 | 13.09 | -1.74 | 271 | -0.20 | -0.01 | 0.19 | ||
2024 | 15.04 | 13.10 | -1.94 | 259 | -0.25 | -0.01 | 0.23 | ||
2025 | 15.24 | 13.12 | -2.12 | 247 | -0.30 | -0.02 | 0.28 | ||
2026 | 15.40 | 13.13 | -2.27 | 234 | -0.36 | -0.02 | 0.34 | ||
2027 | 15.54 | 13.14 | -2.40 | 221 | -0.42 | -0.02 | 0.40 | ||
2028 | 15.65 | 13.15 | -2.50 | 207 | -0.48 | -0.03 | 0.46 | ||
2029 | 15.73 | 13.15 | -2.58 | 193 | -0.55 | -0.03 | 0.52 | ||
2030 | 15.78 | 13.16 | -2.62 | 179 | -0.62 | -0.03 | 0.59 | ||
2031 | 15.81 | 13.16 | -2.65 | 164 | -0.70 | -0.04 | 0.66 | ||
2032 | 15.82 | 13.17 | -2.65 | 150 | -0.78 | -0.04 | 0.73 | ||
2033 | 15.80 | 13.17 | -2.64 | 135 | -0.86 | -0.05 | 0.81 | ||
2034 | 15.77 | 13.17 | -2.60 | 121 | -0.94 | -0.05 | 0.89 | ||
2035 | 15.71 | 13.17 | -2.54 | 107 | -1.02 | -0.06 | 0.96 | ||
2036 | 15.64 | 13.17 | -2.47 | 92 | -1.10 | -0.06 | 1.04 | ||
2037 | 15.55 | 13.16 | -2.38 | 78 | -1.19 | -0.07 | 1.12 | ||
2038 | 15.44 | 13.16 | -2.28 | 65 | -1.27 | -0.07 | 1.20 | ||
2039 | 15.32 | 13.15 | -2.17 | 52 | -1.36 | -0.07 | 1.28 | ||
2040 | 15.20 | 13.15 | -2.05 | 39 | -1.44 | -0.08 | 1.37 | ||
2041 | 15.07 | 13.14 | -1.92 | 26 | -1.53 | -0.08 | 1.45 | ||
2042 | 14.93 | 13.14 | -1.80 | 14 | -1.62 | -0.09 | 1.53 | ||
2043 | 14.80 | 13.13 | -1.67 | 3 | -1.71 | -0.09 | 1.61 | ||
2044 | 14.68 | 13.13 | -1.55 | ---- | -1.80 | -0.10 | 1.70 | ||
2045 | 14.56 | 13.12 | -1.44 | ---- | -1.89 | -0.11 | 1.78 | ||
2046 | 14.44 | 13.12 | -1.33 | ---- | -1.98 | -0.11 | 1.87 | ||
2047 | 14.33 | 13.11 | -1.22 | ---- | -2.06 | -0.12 | 1.95 | ||
2048 | 14.23 | 13.11 | -1.12 | ---- | -2.15 | -0.12 | 2.03 | ||
2049 | 14.13 | 13.10 | -1.03 | ---- | -2.23 | -0.12 | 2.10 | ||
2050 | 14.03 | 13.10 | -0.94 | ---- | -2.30 | -0.13 | 2.17 | ||
2051 | 13.95 | 13.09 | -0.86 | ---- | -2.37 | -0.13 | 2.24 | ||
2052 | 13.88 | 13.09 | -0.80 | ---- | -2.44 | -0.14 | 2.30 | ||
2053 | 13.83 | 13.09 | -0.74 | ---- | -2.50 | -0.14 | 2.36 | ||
2054 | 13.78 | 13.09 | -0.69 | ---- | -2.57 | -0.14 | 2.42 | ||
2055 | 13.74 | 13.08 | -0.66 | ---- | -2.62 | -0.15 | 2.48 | ||
2056 | 13.71 | 13.08 | -0.63 | ---- | -2.68 | -0.15 | 2.53 | ||
2057 | 13.69 | 13.08 | -0.60 | ---- | -2.73 | -0.15 | 2.58 | ||
2058 | 13.66 | 13.08 | -0.58 | ---- | -2.78 | -0.16 | 2.62 | ||
2059 | 13.64 | 13.08 | -0.56 | ---- | -2.82 | -0.16 | 2.66 | ||
2060 | 13.63 | 13.08 | -0.55 | ---- | -2.86 | -0.16 | 2.70 | ||
2061 | 13.62 | 13.08 | -0.53 | ---- | -2.89 | -0.16 | 2.73 | ||
2062 | 13.61 | 13.08 | -0.53 | ---- | -2.92 | -0.17 | 2.76 | ||
2063 | 13.61 | 13.08 | -0.53 | ---- | -2.95 | -0.17 | 2.78 | ||
2064 | 13.61 | 13.08 | -0.53 | ---- | -2.98 | -0.17 | 2.81 | ||
2065 | 13.62 | 13.08 | -0.53 | ---- | -3.00 | -0.17 | 2.83 | ||
2066 | 13.63 | 13.08 | -0.54 | ---- | -3.02 | -0.17 | 2.85 | ||
2067 | 13.64 | 13.09 | -0.56 | ---- | -3.04 | -0.17 | 2.87 | ||
2068 | 13.66 | 13.09 | -0.58 | ---- | -3.06 | -0.17 | 2.89 | ||
2069 | 13.69 | 13.09 | -0.60 | ---- | -3.08 | -0.18 | 2.90 | ||
2070 | 13.71 | 13.09 | -0.62 | ---- | -3.09 | -0.18 | 2.92 | ||
2071 | 13.74 | 13.09 | -0.65 | ---- | -3.11 | -0.18 | 2.93 | ||
2072 | 13.77 | 13.09 | -0.68 | ---- | -3.12 | -0.18 | 2.94 | ||
2073 | 13.80 | 13.10 | -0.71 | ---- | -3.13 | -0.18 | 2.96 | ||
2074 | 13.84 | 13.10 | -0.74 | ---- | -3.15 | -0.18 | 2.97 | ||
2075 | 13.87 | 13.10 | -0.77 | ---- | -3.16 | -0.18 | 2.98 | ||
2076 | 13.90 | 13.10 | -0.80 | ---- | -3.17 | -0.18 | 2.99 | ||
2077 | 13.94 | 13.11 | -0.83 | ---- | -3.18 | -0.18 | 3.00 | ||
2078 | 13.97 | 13.11 | -0.86 | ---- | -3.19 | -0.18 | 3.01 | ||
2079 | 14.01 | 13.11 | -0.90 | ---- | -3.20 | -0.18 | 3.02 | ||
2080 | 14.04 | 13.11 | -0.93 | ---- | -3.21 | -0.18 | 3.03 | ||
2081 | 14.08 | 13.11 | -0.96 | ---- | -3.22 | -0.18 | 3.03 | ||
2082 | 14.11 | 13.12 | -0.99 | ---- | -3.23 | -0.19 | 3.04 | ||
2083 | 14.14 | 13.12 | -1.03 | ---- | -3.24 | -0.19 | 3.05 | ||
2084 | 14.18 | 13.12 | -1.06 | ---- | -3.25 | -0.19 | 3.06 | ||
2085 | 14.21 | 13.12 | -1.09 | ---- | -3.26 | -0.19 | 3.07 |
  | 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 | 14.41% | 13.92% | -0.48% | 2043 | -1.52% | -0.08% | 1.44% | ||
  | |||||||||
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 |