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 | 12.94 | 0.12 | 346 | 0.00 | 0.04 | 0.04 | ||
2014 | 12.86 | 13.00 | 0.14 | 341 | 0.00 | 0.08 | 0.08 | ||
2015 | 12.98 | 13.05 | 0.07 | 336 | 0.00 | 0.12 | 0.12 | ||
2016 | 13.10 | 13.12 | 0.01 | 332 | 0.00 | 0.15 | 0.15 | ||
2017 | 13.30 | 13.18 | -0.12 | 327 | 0.00 | 0.19 | 0.19 | ||
2018 | 13.55 | 13.24 | -0.30 | 321 | 0.00 | 0.23 | 0.23 | ||
2019 | 13.84 | 13.29 | -0.55 | 315 | 0.00 | 0.26 | 0.26 | ||
2020 | 14.15 | 13.34 | -0.80 | 307 | 0.00 | 0.30 | 0.30 | ||
2021 | 14.45 | 13.40 | -1.06 | 298 | 0.00 | 0.33 | 0.33 | ||
2022 | 14.75 | 13.45 | -1.30 | 289 | 0.00 | 0.36 | 0.36 | ||
2023 | 15.03 | 13.50 | -1.53 | 278 | 0.00 | 0.39 | 0.40 | ||
2024 | 15.29 | 13.54 | -1.74 | 267 | 0.00 | 0.42 | 0.43 | ||
2025 | 15.53 | 13.59 | -1.95 | 256 | 0.00 | 0.46 | 0.46 | ||
2026 | 15.76 | 13.63 | -2.13 | 243 | 0.00 | 0.48 | 0.49 | ||
2027 | 15.95 | 13.67 | -2.28 | 230 | 0.00 | 0.51 | 0.51 | ||
2028 | 16.13 | 13.71 | -2.42 | 217 | 0.00 | 0.54 | 0.54 | ||
2029 | 16.28 | 13.75 | -2.53 | 203 | 0.00 | 0.57 | 0.57 | ||
2030 | 16.40 | 13.79 | -2.62 | 189 | 0.00 | 0.59 | 0.60 | ||
2031 | 16.50 | 13.82 | -2.68 | 174 | 0.00 | 0.62 | 0.62 | ||
2032 | 16.59 | 13.85 | -2.73 | 160 | 0.00 | 0.65 | 0.65 | ||
2033 | 16.65 | 13.89 | -2.77 | 145 | 0.00 | 0.67 | 0.68 | ||
2034 | 16.70 | 13.92 | -2.78 | 130 | 0.00 | 0.70 | 0.70 | ||
2035 | 16.72 | 13.94 | -2.78 | 115 | -0.01 | 0.72 | 0.72 | ||
2036 | 16.73 | 13.97 | -2.76 | 100 | -0.01 | 0.74 | 0.75 | ||
2037 | 16.73 | 13.99 | -2.74 | 85 | -0.01 | 0.77 | 0.77 | ||
2038 | 16.71 | 14.02 | -2.69 | 70 | -0.01 | 0.79 | 0.80 | ||
2039 | 16.67 | 14.04 | -2.63 | 56 | -0.01 | 0.81 | 0.82 | ||
2040 | 16.63 | 14.06 | -2.57 | 41 | -0.01 | 0.83 | 0.84 | ||
2041 | 16.59 | 14.08 | -2.51 | 26 | -0.01 | 0.85 | 0.86 | ||
2042 | 16.54 | 14.10 | -2.44 | 12 | -0.01 | 0.88 | 0.88 | ||
2043 | 16.50 | 14.12 | -2.38 | ---- | -0.01 | 0.90 | 0.91 | ||
2044 | 16.46 | 14.14 | -2.32 | ---- | -0.01 | 0.92 | 0.93 | ||
2045 | 16.43 | 14.16 | -2.27 | ---- | -0.01 | 0.94 | 0.95 | ||
2046 | 16.41 | 14.18 | -2.22 | ---- | -0.01 | 0.96 | 0.97 | ||
2047 | 16.38 | 14.20 | -2.18 | ---- | -0.01 | 0.98 | 0.99 | ||
2048 | 16.36 | 14.22 | -2.14 | ---- | -0.01 | 1.00 | 1.01 | ||
2049 | 16.34 | 14.24 | -2.10 | ---- | -0.01 | 1.02 | 1.03 | ||
2050 | 16.32 | 14.26 | -2.06 | ---- | -0.02 | 1.04 | 1.05 | ||
2051 | 16.31 | 14.26 | -2.04 | ---- | -0.02 | 1.04 | 1.05 | ||
2052 | 16.31 | 14.26 | -2.04 | ---- | -0.02 | 1.04 | 1.06 | ||
2053 | 16.31 | 14.27 | -2.05 | ---- | -0.02 | 1.04 | 1.06 | ||
2054 | 16.33 | 14.27 | -2.06 | ---- | -0.02 | 1.04 | 1.06 | ||
2055 | 16.35 | 14.27 | -2.08 | ---- | -0.02 | 1.04 | 1.06 | ||
2056 | 16.37 | 14.27 | -2.10 | ---- | -0.02 | 1.04 | 1.06 | ||
2057 | 16.39 | 14.28 | -2.12 | ---- | -0.02 | 1.04 | 1.06 | ||
2058 | 16.42 | 14.28 | -2.14 | ---- | -0.02 | 1.04 | 1.06 | ||
2059 | 16.44 | 14.28 | -2.16 | ---- | -0.02 | 1.04 | 1.06 | ||
2060 | 16.46 | 14.28 | -2.18 | ---- | -0.02 | 1.04 | 1.06 | ||
2061 | 16.48 | 14.28 | -2.20 | ---- | -0.03 | 1.04 | 1.07 | ||
2062 | 16.51 | 14.29 | -2.22 | ---- | -0.03 | 1.04 | 1.07 | ||
2063 | 16.53 | 14.29 | -2.24 | ---- | -0.03 | 1.04 | 1.07 | ||
2064 | 16.56 | 14.29 | -2.27 | ---- | -0.03 | 1.04 | 1.07 | ||
2065 | 16.59 | 14.29 | -2.29 | ---- | -0.03 | 1.04 | 1.07 | ||
2066 | 16.62 | 14.30 | -2.32 | ---- | -0.03 | 1.04 | 1.07 | ||
2067 | 16.66 | 14.30 | -2.35 | ---- | -0.03 | 1.04 | 1.07 | ||
2068 | 16.69 | 14.30 | -2.39 | ---- | -0.03 | 1.04 | 1.07 | ||
2069 | 16.73 | 14.31 | -2.43 | ---- | -0.03 | 1.04 | 1.08 | ||
2070 | 16.77 | 14.31 | -2.46 | ---- | -0.03 | 1.04 | 1.08 | ||
2071 | 16.81 | 14.31 | -2.50 | ---- | -0.03 | 1.04 | 1.08 | ||
2072 | 16.86 | 14.32 | -2.54 | ---- | -0.04 | 1.04 | 1.08 | ||
2073 | 16.90 | 14.32 | -2.58 | ---- | -0.04 | 1.04 | 1.08 | ||
2074 | 16.95 | 14.32 | -2.62 | ---- | -0.04 | 1.04 | 1.08 | ||
2075 | 16.99 | 14.33 | -2.66 | ---- | -0.04 | 1.04 | 1.08 | ||
2076 | 17.03 | 14.33 | -2.70 | ---- | -0.04 | 1.04 | 1.08 | ||
2077 | 17.08 | 14.33 | -2.75 | ---- | -0.04 | 1.04 | 1.08 | ||
2078 | 17.12 | 14.34 | -2.79 | ---- | -0.04 | 1.04 | 1.08 | ||
2079 | 17.17 | 14.34 | -2.83 | ---- | -0.04 | 1.05 | 1.09 | ||
2080 | 17.21 | 14.34 | -2.87 | ---- | -0.04 | 1.05 | 1.09 | ||
2081 | 17.25 | 14.35 | -2.91 | ---- | -0.04 | 1.05 | 1.09 | ||
2082 | 17.30 | 14.35 | -2.95 | ---- | -0.04 | 1.05 | 1.09 | ||
2083 | 17.34 | 14.35 | -2.99 | ---- | -0.04 | 1.05 | 1.09 | ||
2084 | 17.38 | 14.35 | -3.03 | ---- | -0.04 | 1.05 | 1.09 | ||
2085 | 17.43 | 14.36 | -3.07 | ---- | -0.04 | 1.05 | 1.09 |
  | 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% | 14.71% | -1.21% | 2042 | -0.01% | 0.70% | 0.71% | ||
  | |||||||||
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 |