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 | 13.03 | 0.18 | 350 | 0.00 | 0.15 | 0.15 | ||
2013 | 12.82 | 13.21 | 0.39 | 347 | 0.00 | 0.31 | 0.31 | ||
2014 | 12.86 | 13.36 | 0.50 | 344 | 0.00 | 0.44 | 0.44 | ||
2015 | 12.98 | 13.50 | 0.52 | 342 | 0.00 | 0.56 | 0.56 | ||
2016 | 13.10 | 13.63 | 0.53 | 341 | 0.00 | 0.67 | 0.67 | ||
2017 | 13.30 | 13.76 | 0.46 | 339 | 0.00 | 0.77 | 0.77 | ||
2018 | 13.55 | 13.88 | 0.33 | 338 | 0.00 | 0.86 | 0.86 | ||
2019 | 13.84 | 13.98 | 0.14 | 335 | 0.00 | 0.95 | 0.95 | ||
2020 | 14.15 | 14.08 | -0.07 | 332 | 0.00 | 1.03 | 1.03 | ||
2021 | 14.45 | 14.10 | -0.35 | 328 | 0.00 | 1.04 | 1.04 | ||
2022 | 14.74 | 14.12 | -0.62 | 323 | 0.00 | 1.03 | 1.04 | ||
2023 | 15.02 | 14.14 | -0.89 | 317 | 0.00 | 1.04 | 1.04 | ||
2024 | 15.28 | 14.15 | -1.13 | 310 | -0.01 | 1.04 | 1.04 | ||
2025 | 15.53 | 14.17 | -1.36 | 302 | -0.01 | 1.04 | 1.04 | ||
2026 | 15.75 | 14.18 | -1.57 | 293 | -0.01 | 1.04 | 1.04 | ||
2027 | 15.95 | 14.19 | -1.75 | 284 | -0.01 | 1.04 | 1.04 | ||
2028 | 16.12 | 14.21 | -1.92 | 274 | -0.01 | 1.04 | 1.04 | ||
2029 | 16.28 | 14.22 | -2.06 | 263 | -0.01 | 1.04 | 1.04 | ||
2030 | 16.40 | 14.23 | -2.17 | 252 | -0.01 | 1.04 | 1.05 | ||
2031 | 16.50 | 14.24 | -2.26 | 241 | -0.01 | 1.04 | 1.05 | ||
2032 | 16.58 | 14.25 | -2.33 | 229 | -0.01 | 1.04 | 1.05 | ||
2033 | 16.65 | 14.25 | -2.40 | 217 | -0.01 | 1.04 | 1.05 | ||
2034 | 16.69 | 14.26 | -2.43 | 205 | -0.01 | 1.04 | 1.05 | ||
2035 | 16.71 | 14.26 | -2.45 | 193 | -0.01 | 1.04 | 1.05 | ||
2036 | 16.72 | 14.26 | -2.46 | 181 | -0.01 | 1.04 | 1.05 | ||
2037 | 16.72 | 14.27 | -2.46 | 169 | -0.02 | 1.04 | 1.05 | ||
2038 | 16.70 | 14.27 | -2.43 | 157 | -0.02 | 1.04 | 1.05 | ||
2039 | 16.66 | 14.27 | -2.40 | 144 | -0.02 | 1.04 | 1.05 | ||
2040 | 16.62 | 14.27 | -2.36 | 132 | -0.02 | 1.04 | 1.06 | ||
2041 | 16.58 | 14.27 | -2.31 | 120 | -0.02 | 1.04 | 1.06 | ||
2042 | 16.53 | 14.27 | -2.27 | 109 | -0.02 | 1.04 | 1.06 | ||
2043 | 16.49 | 14.26 | -2.23 | 97 | -0.02 | 1.04 | 1.06 | ||
2044 | 16.45 | 14.26 | -2.19 | 85 | -0.02 | 1.04 | 1.06 | ||
2045 | 16.42 | 14.26 | -2.16 | 73 | -0.02 | 1.04 | 1.06 | ||
2046 | 16.39 | 14.26 | -2.13 | 61 | -0.02 | 1.04 | 1.06 | ||
2047 | 16.37 | 14.26 | -2.11 | 49 | -0.03 | 1.04 | 1.06 | ||
2048 | 16.35 | 14.26 | -2.08 | 38 | -0.03 | 1.04 | 1.07 | ||
2049 | 16.33 | 14.26 | -2.06 | 26 | -0.03 | 1.04 | 1.07 | ||
2050 | 16.31 | 14.26 | -2.04 | 14 | -0.03 | 1.04 | 1.07 | ||
2051 | 16.29 | 14.27 | -2.03 | 2 | -0.03 | 1.04 | 1.07 | ||
2052 | 16.29 | 14.27 | -2.03 | ---- | -0.03 | 1.04 | 1.07 | ||
2053 | 16.30 | 14.27 | -2.03 | ---- | -0.03 | 1.04 | 1.07 | ||
2054 | 16.31 | 14.27 | -2.04 | ---- | -0.03 | 1.04 | 1.07 | ||
2055 | 16.33 | 14.27 | -2.06 | ---- | -0.03 | 1.04 | 1.07 | ||
2056 | 16.36 | 14.27 | -2.08 | ---- | -0.03 | 1.04 | 1.08 | ||
2057 | 16.38 | 14.28 | -2.10 | ---- | -0.04 | 1.04 | 1.08 | ||
2058 | 16.40 | 14.28 | -2.12 | ---- | -0.04 | 1.04 | 1.08 | ||
2059 | 16.42 | 14.28 | -2.14 | ---- | -0.04 | 1.04 | 1.08 | ||
2060 | 16.45 | 14.28 | -2.16 | ---- | -0.04 | 1.04 | 1.08 | ||
2061 | 16.47 | 14.29 | -2.18 | ---- | -0.04 | 1.04 | 1.08 | ||
2062 | 16.49 | 14.29 | -2.20 | ---- | -0.04 | 1.04 | 1.08 | ||
2063 | 16.52 | 14.29 | -2.23 | ---- | -0.04 | 1.04 | 1.08 | ||
2064 | 16.54 | 14.29 | -2.25 | ---- | -0.04 | 1.04 | 1.08 | ||
2065 | 16.57 | 14.30 | -2.28 | ---- | -0.04 | 1.04 | 1.08 | ||
2066 | 16.61 | 14.30 | -2.31 | ---- | -0.04 | 1.04 | 1.09 | ||
2067 | 16.64 | 14.30 | -2.34 | ---- | -0.04 | 1.04 | 1.09 | ||
2068 | 16.68 | 14.31 | -2.38 | ---- | -0.04 | 1.04 | 1.09 | ||
2069 | 16.72 | 14.31 | -2.41 | ---- | -0.04 | 1.04 | 1.09 | ||
2070 | 16.76 | 14.31 | -2.45 | ---- | -0.04 | 1.04 | 1.09 | ||
2071 | 16.80 | 14.31 | -2.49 | ---- | -0.04 | 1.04 | 1.09 | ||
2072 | 16.85 | 14.32 | -2.53 | ---- | -0.04 | 1.05 | 1.09 | ||
2073 | 16.89 | 14.32 | -2.57 | ---- | -0.04 | 1.05 | 1.09 | ||
2074 | 16.94 | 14.32 | -2.61 | ---- | -0.05 | 1.05 | 1.09 | ||
2075 | 16.98 | 14.33 | -2.65 | ---- | -0.05 | 1.05 | 1.09 | ||
2076 | 17.03 | 14.33 | -2.69 | ---- | -0.05 | 1.05 | 1.09 | ||
2077 | 17.07 | 14.33 | -2.74 | ---- | -0.05 | 1.05 | 1.09 | ||
2078 | 17.12 | 14.34 | -2.78 | ---- | -0.05 | 1.05 | 1.09 | ||
2079 | 17.16 | 14.34 | -2.82 | ---- | -0.05 | 1.05 | 1.09 | ||
2080 | 17.20 | 14.34 | -2.86 | ---- | -0.05 | 1.05 | 1.09 | ||
2081 | 17.25 | 14.35 | -2.90 | ---- | -0.05 | 1.05 | 1.09 | ||
2082 | 17.29 | 14.35 | -2.94 | ---- | -0.05 | 1.05 | 1.09 | ||
2083 | 17.34 | 14.35 | -2.98 | ---- | -0.05 | 1.05 | 1.10 | ||
2084 | 17.38 | 14.36 | -3.02 | ---- | -0.05 | 1.05 | 1.10 | ||
2085 | 17.42 | 14.36 | -3.06 | ---- | -0.05 | 1.05 | 1.10 |
  | 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 | 15.91% | 14.95% | -0.96% | 2051 | -0.02% | 0.94% | 0.96% | ||
  | |||||||||
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 |