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 | 12.98 | 12.94 | -0.04 | 335 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.10 | 12.96 | -0.14 | 330 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.30 | 12.99 | -0.32 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.55 | 13.01 | -0.53 | 317 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.84 | 13.03 | -0.81 | 309 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.15 | 13.05 | -1.10 | 299 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.46 | 13.07 | -1.39 | 289 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.75 | 13.08 | -1.67 | 277 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.03 | 13.10 | -1.93 | 264 | 0.01 | 0.00 | -0.01 | ||
2024 | 15.30 | 13.12 | -2.18 | 251 | 0.01 | 0.00 | -0.01 | ||
2025 | 15.55 | 13.13 | -2.42 | 236 | 0.02 | 0.00 | -0.02 | ||
2026 | 15.78 | 13.15 | -2.63 | 221 | 0.02 | 0.00 | -0.02 | ||
2027 | 15.98 | 13.16 | -2.82 | 205 | 0.03 | 0.00 | -0.03 | ||
2028 | 16.16 | 13.17 | -2.99 | 188 | 0.03 | 0.00 | -0.03 | ||
2029 | 16.32 | 13.18 | -3.14 | 170 | 0.04 | 0.00 | -0.04 | ||
2030 | 16.45 | 13.19 | -3.26 | 152 | 0.05 | 0.00 | -0.04 | ||
2031 | 16.56 | 13.20 | -3.36 | 134 | 0.05 | 0.00 | -0.05 | ||
2032 | 16.65 | 13.21 | -3.44 | 115 | 0.06 | 0.00 | -0.05 | ||
2033 | 16.72 | 13.22 | -3.50 | 96 | 0.06 | 0.00 | -0.06 | ||
2034 | 16.76 | 13.22 | -3.54 | 76 | 0.06 | 0.00 | -0.06 | ||
2035 | 16.79 | 13.23 | -3.56 | 56 | 0.06 | 0.00 | -0.06 | ||
2036 | 16.80 | 13.23 | -3.57 | 36 | 0.06 | 0.00 | -0.06 | ||
2037 | 16.80 | 13.23 | -3.57 | 16 | 0.06 | 0.00 | -0.06 | ||
2038 | 16.77 | 13.23 | -3.54 | ---- | 0.06 | 0.00 | -0.06 | ||
2039 | 16.74 | 13.23 | -3.51 | ---- | 0.06 | 0.00 | -0.06 | ||
2040 | 16.70 | 13.23 | -3.47 | ---- | 0.06 | 0.00 | -0.05 | ||
2041 | 16.65 | 13.23 | -3.42 | ---- | 0.05 | 0.00 | -0.05 | ||
2042 | 16.60 | 13.23 | -3.37 | ---- | 0.05 | 0.00 | -0.05 | ||
2043 | 16.56 | 13.23 | -3.33 | ---- | 0.05 | 0.00 | -0.05 | ||
2044 | 16.52 | 13.23 | -3.29 | ---- | 0.05 | 0.00 | -0.05 | ||
2045 | 16.49 | 13.23 | -3.26 | ---- | 0.05 | 0.00 | -0.04 | ||
2046 | 16.46 | 13.23 | -3.23 | ---- | 0.04 | 0.00 | -0.04 | ||
2047 | 16.44 | 13.23 | -3.21 | ---- | 0.04 | 0.00 | -0.04 | ||
2048 | 16.41 | 13.23 | -3.19 | ---- | 0.04 | 0.00 | -0.04 | ||
2049 | 16.39 | 13.23 | -3.16 | ---- | 0.04 | 0.00 | -0.03 | ||
2050 | 16.37 | 13.23 | -3.14 | ---- | 0.03 | 0.00 | -0.03 | ||
2051 | 16.36 | 13.23 | -3.13 | ---- | 0.03 | 0.00 | -0.03 | ||
2052 | 16.35 | 13.23 | -3.13 | ---- | 0.03 | 0.00 | -0.03 | ||
2053 | 16.36 | 13.23 | -3.13 | ---- | 0.03 | 0.00 | -0.03 | ||
2054 | 16.37 | 13.23 | -3.14 | ---- | 0.03 | 0.00 | -0.02 | ||
2055 | 16.39 | 13.23 | -3.16 | ---- | 0.02 | 0.00 | -0.02 | ||
2056 | 16.41 | 13.24 | -3.18 | ---- | 0.02 | 0.00 | -0.02 | ||
2057 | 16.44 | 13.24 | -3.20 | ---- | 0.02 | 0.00 | -0.02 | ||
2058 | 16.46 | 13.24 | -3.22 | ---- | 0.02 | 0.00 | -0.02 | ||
2059 | 16.48 | 13.24 | -3.24 | ---- | 0.02 | 0.00 | -0.02 | ||
2060 | 16.50 | 13.24 | -3.26 | ---- | 0.02 | 0.00 | -0.01 | ||
2061 | 16.52 | 13.25 | -3.28 | ---- | 0.01 | 0.00 | -0.01 | ||
2062 | 16.55 | 13.25 | -3.30 | ---- | 0.01 | 0.00 | -0.01 | ||
2063 | 16.57 | 13.25 | -3.32 | ---- | 0.01 | 0.00 | -0.01 | ||
2064 | 16.60 | 13.25 | -3.34 | ---- | 0.01 | 0.00 | -0.01 | ||
2065 | 16.63 | 13.25 | -3.37 | ---- | 0.01 | 0.00 | -0.01 | ||
2066 | 16.66 | 13.26 | -3.40 | ---- | 0.01 | 0.00 | -0.01 | ||
2067 | 16.69 | 13.26 | -3.43 | ---- | 0.01 | 0.00 | -0.01 | ||
2068 | 16.73 | 13.26 | -3.47 | ---- | 0.01 | 0.00 | -0.01 | ||
2069 | 16.77 | 13.26 | -3.51 | ---- | 0.01 | 0.00 | -0.01 | ||
2070 | 16.81 | 13.27 | -3.55 | ---- | 0.01 | 0.00 | -0.01 | ||
2071 | 16.85 | 13.27 | -3.58 | ---- | 0.01 | 0.00 | -0.01 | ||
2072 | 16.90 | 13.27 | -3.62 | ---- | 0.01 | 0.00 | 0.00 | ||
2073 | 16.94 | 13.28 | -3.67 | ---- | 0.00 | 0.00 | 0.00 | ||
2074 | 16.99 | 13.28 | -3.71 | ---- | 0.00 | 0.00 | 0.00 | ||
2075 | 17.03 | 13.28 | -3.75 | ---- | 0.00 | 0.00 | 0.00 | ||
2076 | 17.08 | 13.29 | -3.79 | ---- | 0.00 | 0.00 | 0.00 | ||
2077 | 17.12 | 13.29 | -3.83 | ---- | 0.00 | 0.00 | 0.00 | ||
2078 | 17.16 | 13.29 | -3.87 | ---- | 0.00 | 0.00 | 0.00 | ||
2079 | 17.21 | 13.29 | -3.92 | ---- | 0.00 | 0.00 | 0.00 | ||
2080 | 17.25 | 13.30 | -3.96 | ---- | 0.00 | 0.00 | 0.00 | ||
2081 | 17.30 | 13.30 | -4.00 | ---- | 0.00 | 0.00 | 0.00 | ||
2082 | 17.34 | 13.30 | -4.04 | ---- | 0.00 | 0.00 | 0.00 | ||
2083 | 17.39 | 13.31 | -4.08 | ---- | 0.00 | 0.00 | 0.00 | ||
2084 | 17.43 | 13.31 | -4.12 | ---- | 0.00 | 0.00 | 0.00 | ||
2085 | 17.47 | 13.31 | -4.16 | ---- | 0.00 | 0.00 | 0.00 |
  | 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 | 15.95% | 14.01% | -1.94% | 2037 | 0.02% | 0.00% | -0.02% | ||
  | |||||||||
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 |