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 | 12.94 | -0.09 | 353 | 0.00 | 0.03 | 0.03 | ||
2012 | 12.84 | 12.93 | 0.09 | 351 | 0.00 | 0.06 | 0.06 | ||
2013 | 12.82 | 12.99 | 0.17 | 346 | 0.00 | 0.09 | 0.09 | ||
2014 | 12.86 | 13.04 | 0.18 | 342 | 0.00 | 0.12 | 0.12 | ||
2015 | 12.98 | 13.08 | 0.11 | 338 | 0.00 | 0.15 | 0.15 | ||
2016 | 13.11 | 13.13 | 0.03 | 333 | 0.00 | 0.17 | 0.17 | ||
2017 | 13.31 | 13.18 | -0.13 | 328 | 0.00 | 0.19 | 0.19 | ||
2018 | 13.55 | 13.23 | -0.32 | 322 | 0.00 | 0.21 | 0.21 | ||
2019 | 13.84 | 13.26 | -0.58 | 316 | 0.01 | 0.23 | 0.22 | ||
2020 | 14.15 | 13.29 | -0.86 | 308 | 0.01 | 0.25 | 0.24 | ||
2021 | 14.46 | 13.33 | -1.13 | 299 | 0.01 | 0.26 | 0.25 | ||
2022 | 14.76 | 13.36 | -1.40 | 289 | 0.01 | 0.28 | 0.27 | ||
2023 | 15.04 | 13.39 | -1.65 | 278 | 0.01 | 0.29 | 0.28 | ||
2024 | 15.30 | 13.42 | -1.88 | 266 | 0.02 | 0.30 | 0.29 | ||
2025 | 15.55 | 13.45 | -2.10 | 253 | 0.02 | 0.32 | 0.30 | ||
2026 | 15.78 | 13.48 | -2.30 | 240 | 0.02 | 0.33 | 0.31 | ||
2027 | 15.98 | 13.50 | -2.48 | 226 | 0.03 | 0.34 | 0.32 | ||
2028 | 16.16 | 13.52 | -2.64 | 211 | 0.03 | 0.35 | 0.32 | ||
2029 | 16.32 | 13.55 | -2.77 | 196 | 0.03 | 0.36 | 0.33 | ||
2030 | 16.44 | 13.57 | -2.87 | 180 | 0.04 | 0.38 | 0.34 | ||
2031 | 16.55 | 13.59 | -2.96 | 164 | 0.04 | 0.39 | 0.35 | ||
2032 | 16.64 | 13.61 | -3.03 | 148 | 0.05 | 0.40 | 0.35 | ||
2033 | 16.71 | 13.62 | -3.09 | 131 | 0.05 | 0.41 | 0.36 | ||
2034 | 16.76 | 13.64 | -3.12 | 114 | 0.06 | 0.42 | 0.36 | ||
2035 | 16.79 | 13.65 | -3.14 | 97 | 0.06 | 0.43 | 0.37 | ||
2036 | 16.81 | 13.67 | -3.14 | 80 | 0.07 | 0.44 | 0.37 | ||
2037 | 16.82 | 13.68 | -3.14 | 63 | 0.08 | 0.45 | 0.37 | ||
2038 | 16.81 | 13.69 | -3.11 | 45 | 0.09 | 0.46 | 0.37 | ||
2039 | 16.78 | 13.70 | -3.08 | 28 | 0.10 | 0.48 | 0.37 | ||
2040 | 16.75 | 13.72 | -3.04 | 10 | 0.11 | 0.49 | 0.38 | ||
2041 | 16.72 | 13.72 | -3.00 | ---- | 0.12 | 0.49 | 0.37 | ||
2042 | 16.69 | 13.72 | -2.97 | ---- | 0.14 | 0.50 | 0.36 | ||
2043 | 16.66 | 13.73 | -2.94 | ---- | 0.15 | 0.50 | 0.35 | ||
2044 | 16.64 | 13.73 | -2.91 | ---- | 0.17 | 0.51 | 0.34 | ||
2045 | 16.62 | 13.74 | -2.88 | ---- | 0.18 | 0.51 | 0.33 | ||
2046 | 16.61 | 13.74 | -2.88 | ---- | 0.19 | 0.51 | 0.32 | ||
2047 | 16.61 | 13.74 | -2.87 | ---- | 0.21 | 0.51 | 0.30 | ||
2048 | 16.61 | 13.74 | -2.87 | ---- | 0.23 | 0.51 | 0.28 | ||
2049 | 16.60 | 13.74 | -2.86 | ---- | 0.25 | 0.51 | 0.27 | ||
2050 | 16.59 | 13.74 | -2.85 | ---- | 0.26 | 0.51 | 0.25 | ||
2051 | 16.60 | 13.74 | -2.86 | ---- | 0.28 | 0.51 | 0.23 | ||
2052 | 16.63 | 13.74 | -2.88 | ---- | 0.30 | 0.52 | 0.21 | ||
2053 | 16.65 | 13.74 | -2.91 | ---- | 0.32 | 0.52 | 0.20 | ||
2054 | 16.69 | 13.75 | -2.94 | ---- | 0.34 | 0.52 | 0.18 | ||
2055 | 16.72 | 13.75 | -2.97 | ---- | 0.36 | 0.52 | 0.16 | ||
2056 | 16.77 | 13.75 | -3.01 | ---- | 0.38 | 0.52 | 0.14 | ||
2057 | 16.81 | 13.76 | -3.05 | ---- | 0.39 | 0.52 | 0.13 | ||
2058 | 16.85 | 13.76 | -3.09 | ---- | 0.41 | 0.52 | 0.11 | ||
2059 | 16.89 | 13.76 | -3.13 | ---- | 0.43 | 0.52 | 0.09 | ||
2060 | 16.93 | 13.77 | -3.16 | ---- | 0.45 | 0.52 | 0.08 | ||
2061 | 16.97 | 13.77 | -3.20 | ---- | 0.46 | 0.52 | 0.06 | ||
2062 | 17.01 | 13.77 | -3.24 | ---- | 0.48 | 0.52 | 0.05 | ||
2063 | 17.05 | 13.77 | -3.28 | ---- | 0.49 | 0.53 | 0.03 | ||
2064 | 17.09 | 13.78 | -3.32 | ---- | 0.51 | 0.53 | 0.02 | ||
2065 | 17.14 | 13.78 | -3.36 | ---- | 0.52 | 0.53 | 0.00 | ||
2066 | 17.19 | 13.78 | -3.40 | ---- | 0.54 | 0.53 | -0.01 | ||
2067 | 17.24 | 13.79 | -3.45 | ---- | 0.55 | 0.53 | -0.02 | ||
2068 | 17.29 | 13.79 | -3.50 | ---- | 0.56 | 0.53 | -0.03 | ||
2069 | 17.34 | 13.79 | -3.55 | ---- | 0.58 | 0.53 | -0.05 | ||
2070 | 17.39 | 13.80 | -3.60 | ---- | 0.59 | 0.53 | -0.06 | ||
2071 | 17.45 | 13.80 | -3.65 | ---- | 0.60 | 0.53 | -0.07 | ||
2072 | 17.50 | 13.80 | -3.70 | ---- | 0.61 | 0.53 | -0.08 | ||
2073 | 17.56 | 13.81 | -3.75 | ---- | 0.62 | 0.53 | -0.09 | ||
2074 | 17.61 | 13.81 | -3.80 | ---- | 0.63 | 0.53 | -0.10 | ||
2075 | 17.66 | 13.81 | -3.85 | ---- | 0.64 | 0.53 | -0.11 | ||
2076 | 17.72 | 13.82 | -3.90 | ---- | 0.64 | 0.53 | -0.11 | ||
2077 | 17.77 | 13.82 | -3.95 | ---- | 0.65 | 0.53 | -0.12 | ||
2078 | 17.82 | 13.82 | -4.00 | ---- | 0.66 | 0.53 | -0.13 | ||
2079 | 17.87 | 13.83 | -4.05 | ---- | 0.67 | 0.53 | -0.13 | ||
2080 | 17.92 | 13.83 | -4.09 | ---- | 0.67 | 0.53 | -0.14 | ||
2081 | 17.97 | 13.83 | -4.14 | ---- | 0.68 | 0.53 | -0.15 | ||
2082 | 18.02 | 13.84 | -4.19 | ---- | 0.68 | 0.53 | -0.15 | ||
2083 | 18.07 | 13.84 | -4.23 | ---- | 0.69 | 0.53 | -0.15 | ||
2084 | 18.12 | 13.84 | -4.28 | ---- | 0.69 | 0.53 | -0.16 | ||
2085 | 18.16 | 13.84 | -4.32 | ---- | 0.70 | 0.53 | -0.16 |
  | 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 | 16.15% | 14.41% | -1.75% | 2040 | 0.22% | 0.40% | 0.17% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 21, 2011 |