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 | 0.04 | 350 | -0.01 | 0.00 | 0.01 | ||
2013 | 12.81 | 12.90 | 0.09 | 346 | -0.01 | 0.00 | 0.01 | ||
2014 | 12.82 | 12.92 | 0.10 | 342 | -0.04 | 0.00 | 0.05 | ||
2015 | 12.90 | 12.94 | 0.04 | 338 | -0.08 | 0.00 | 0.09 | ||
2016 | 12.95 | 12.97 | 0.02 | 335 | -0.15 | 0.00 | 0.16 | ||
2017 | 13.09 | 12.99 | -0.10 | 331 | -0.21 | 0.00 | 0.22 | ||
2018 | 13.29 | 13.02 | -0.27 | 327 | -0.26 | 0.00 | 0.26 | ||
2019 | 13.54 | 13.03 | -0.51 | 321 | -0.29 | 0.00 | 0.30 | ||
2020 | 13.83 | 13.05 | -0.78 | 314 | -0.31 | 0.00 | 0.32 | ||
2021 | 14.12 | 13.07 | -1.05 | 305 | -0.33 | 0.00 | 0.34 | ||
2022 | 14.41 | 13.09 | -1.32 | 296 | -0.34 | 0.00 | 0.35 | ||
2023 | 14.69 | 13.11 | -1.58 | 285 | -0.34 | 0.00 | 0.35 | ||
2024 | 14.95 | 13.12 | -1.83 | 273 | -0.34 | 0.01 | 0.34 | ||
2025 | 15.21 | 13.14 | -2.07 | 260 | -0.33 | 0.01 | 0.33 | ||
2026 | 15.46 | 13.15 | -2.31 | 246 | -0.30 | 0.01 | 0.30 | ||
2027 | 15.68 | 13.17 | -2.51 | 232 | -0.28 | 0.01 | 0.29 | ||
2028 | 15.87 | 13.18 | -2.68 | 216 | -0.26 | 0.01 | 0.27 | ||
2029 | 16.03 | 13.20 | -2.83 | 200 | -0.26 | 0.01 | 0.27 | ||
2030 | 16.15 | 13.21 | -2.94 | 184 | -0.26 | 0.01 | 0.27 | ||
2031 | 16.23 | 13.21 | -3.02 | 168 | -0.28 | 0.01 | 0.29 | ||
2032 | 16.30 | 13.22 | -3.08 | 151 | -0.29 | 0.01 | 0.30 | ||
2033 | 16.36 | 13.23 | -3.13 | 134 | -0.30 | 0.01 | 0.32 | ||
2034 | 16.39 | 13.23 | -3.15 | 116 | -0.32 | 0.01 | 0.33 | ||
2035 | 16.40 | 13.24 | -3.16 | 99 | -0.33 | 0.01 | 0.34 | ||
2036 | 16.40 | 13.24 | -3.16 | 81 | -0.34 | 0.01 | 0.35 | ||
2037 | 16.39 | 13.24 | -3.15 | 63 | -0.35 | 0.01 | 0.36 | ||
2038 | 16.36 | 13.24 | -3.11 | 45 | -0.36 | 0.01 | 0.37 | ||
2039 | 16.31 | 13.24 | -3.06 | 27 | -0.37 | 0.01 | 0.39 | ||
2040 | 16.26 | 13.24 | -3.01 | 9 | -0.39 | 0.01 | 0.40 | ||
2041 | 16.19 | 13.24 | -2.95 | ---- | -0.41 | 0.01 | 0.42 | ||
2042 | 16.13 | 13.24 | -2.89 | ---- | -0.43 | 0.01 | 0.44 | ||
2043 | 16.07 | 13.24 | -2.83 | ---- | -0.44 | 0.01 | 0.46 | ||
2044 | 16.01 | 13.24 | -2.77 | ---- | -0.46 | 0.01 | 0.48 | ||
2045 | 15.96 | 13.24 | -2.72 | ---- | -0.48 | 0.01 | 0.49 | ||
2046 | 15.93 | 13.24 | -2.69 | ---- | -0.49 | 0.01 | 0.51 | ||
2047 | 15.89 | 13.24 | -2.65 | ---- | -0.51 | 0.01 | 0.52 | ||
2048 | 15.85 | 13.24 | -2.61 | ---- | -0.53 | 0.02 | 0.54 | ||
2049 | 15.80 | 13.24 | -2.56 | ---- | -0.55 | 0.02 | 0.56 | ||
2050 | 15.76 | 13.24 | -2.52 | ---- | -0.57 | 0.02 | 0.59 | ||
2051 | 15.72 | 13.24 | -2.48 | ---- | -0.61 | 0.02 | 0.62 | ||
2052 | 15.69 | 13.24 | -2.45 | ---- | -0.64 | 0.02 | 0.65 | ||
2053 | 15.67 | 13.24 | -2.43 | ---- | -0.66 | 0.02 | 0.68 | ||
2054 | 15.66 | 13.25 | -2.42 | ---- | -0.69 | 0.02 | 0.70 | ||
2055 | 15.66 | 13.25 | -2.41 | ---- | -0.71 | 0.02 | 0.72 | ||
2056 | 15.67 | 13.25 | -2.42 | ---- | -0.72 | 0.02 | 0.74 | ||
2057 | 15.68 | 13.25 | -2.42 | ---- | -0.74 | 0.02 | 0.76 | ||
2058 | 15.68 | 13.25 | -2.43 | ---- | -0.76 | 0.02 | 0.78 | ||
2059 | 15.68 | 13.26 | -2.43 | ---- | -0.78 | 0.02 | 0.79 | ||
2060 | 15.68 | 13.26 | -2.43 | ---- | -0.80 | 0.02 | 0.81 | ||
2061 | 15.69 | 13.26 | -2.43 | ---- | -0.82 | 0.02 | 0.84 | ||
2062 | 15.69 | 13.26 | -2.43 | ---- | -0.84 | 0.01 | 0.86 | ||
2063 | 15.69 | 13.26 | -2.43 | ---- | -0.87 | 0.01 | 0.88 | ||
2064 | 15.70 | 13.27 | -2.43 | ---- | -0.89 | 0.01 | 0.90 | ||
2065 | 15.71 | 13.27 | -2.44 | ---- | -0.91 | 0.01 | 0.92 | ||
2066 | 15.73 | 13.27 | -2.46 | ---- | -0.92 | 0.01 | 0.93 | ||
2067 | 15.75 | 13.27 | -2.48 | ---- | -0.94 | 0.01 | 0.95 | ||
2068 | 15.77 | 13.27 | -2.49 | ---- | -0.96 | 0.01 | 0.97 | ||
2069 | 15.79 | 13.28 | -2.51 | ---- | -0.98 | 0.01 | 0.99 | ||
2070 | 15.80 | 13.28 | -2.52 | ---- | -1.01 | 0.01 | 1.02 | ||
2071 | 15.81 | 13.28 | -2.53 | ---- | -1.04 | 0.01 | 1.05 | ||
2072 | 15.82 | 13.28 | -2.54 | ---- | -1.07 | 0.01 | 1.08 | ||
2073 | 15.84 | 13.29 | -2.56 | ---- | -1.10 | 0.01 | 1.10 | ||
2074 | 15.86 | 13.29 | -2.57 | ---- | -1.12 | 0.01 | 1.13 | ||
2075 | 15.88 | 13.29 | -2.59 | ---- | -1.15 | 0.01 | 1.16 | ||
2076 | 15.90 | 13.29 | -2.61 | ---- | -1.17 | 0.01 | 1.18 | ||
2077 | 15.92 | 13.30 | -2.63 | ---- | -1.19 | 0.01 | 1.20 | ||
2078 | 15.94 | 13.30 | -2.64 | ---- | -1.22 | 0.01 | 1.23 | ||
2079 | 15.96 | 13.30 | -2.66 | ---- | -1.25 | 0.01 | 1.25 | ||
2080 | 15.98 | 13.30 | -2.67 | ---- | -1.27 | 0.01 | 1.28 | ||
2081 | 16.00 | 13.31 | -2.69 | ---- | -1.30 | 0.01 | 1.31 | ||
2082 | 16.01 | 13.31 | -2.70 | ---- | -1.33 | 0.01 | 1.33 | ||
2083 | 16.03 | 13.31 | -2.71 | ---- | -1.36 | 0.01 | 1.36 | ||
2084 | 16.04 | 13.32 | -2.72 | ---- | -1.39 | 0.01 | 1.40 | ||
2085 | 16.05 | 13.32 | -2.73 | ---- | -1.42 | 0.01 | 1.43 |
  | 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 | 15.40% | 14.02% | -1.38% | 2040 | -0.53% | 0.01% | 0.54% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 17, 2011 |