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 | 13.02 | -0.02 | 353 | 0.00 | 0.10 | 0.10 | ||
2012 | 12.84 | 13.00 | 0.16 | 351 | 0.00 | 0.13 | 0.13 | ||
2013 | 12.82 | 13.05 | 0.23 | 347 | 0.00 | 0.15 | 0.15 | ||
2014 | 12.86 | 13.09 | 0.23 | 343 | 0.00 | 0.18 | 0.18 | ||
2015 | 12.98 | 13.14 | 0.16 | 339 | 0.00 | 0.20 | 0.20 | ||
2016 | 13.10 | 13.19 | 0.09 | 335 | 0.00 | 0.23 | 0.23 | ||
2017 | 13.30 | 13.24 | -0.06 | 331 | 0.00 | 0.25 | 0.25 | ||
2018 | 13.55 | 13.29 | -0.25 | 326 | 0.00 | 0.28 | 0.28 | ||
2019 | 13.84 | 13.33 | -0.51 | 319 | 0.00 | 0.30 | 0.30 | ||
2020 | 14.15 | 13.37 | -0.77 | 312 | 0.00 | 0.33 | 0.33 | ||
2021 | 14.45 | 13.41 | -1.04 | 304 | 0.00 | 0.35 | 0.35 | ||
2022 | 14.75 | 13.45 | -1.30 | 294 | 0.00 | 0.36 | 0.36 | ||
2023 | 15.03 | 13.48 | -1.55 | 284 | 0.00 | 0.38 | 0.38 | ||
2024 | 15.28 | 13.50 | -1.78 | 273 | 0.00 | 0.38 | 0.39 | ||
2025 | 15.53 | 13.52 | -2.01 | 261 | 0.00 | 0.39 | 0.39 | ||
2026 | 15.76 | 13.54 | -2.21 | 248 | 0.00 | 0.39 | 0.40 | ||
2027 | 15.95 | 13.55 | -2.40 | 234 | 0.00 | 0.39 | 0.40 | ||
2028 | 16.13 | 13.56 | -2.56 | 220 | 0.00 | 0.39 | 0.39 | ||
2029 | 16.28 | 13.57 | -2.71 | 205 | 0.00 | 0.39 | 0.39 | ||
2030 | 16.40 | 13.58 | -2.83 | 190 | 0.00 | 0.38 | 0.39 | ||
2031 | 16.50 | 13.57 | -2.93 | 175 | 0.00 | 0.37 | 0.37 | ||
2032 | 16.59 | 13.57 | -3.02 | 159 | 0.00 | 0.36 | 0.36 | ||
2033 | 16.66 | 13.57 | -3.09 | 142 | 0.00 | 0.35 | 0.35 | ||
2034 | 16.70 | 13.56 | -3.14 | 125 | 0.00 | 0.34 | 0.34 | ||
2035 | 16.73 | 13.56 | -3.17 | 108 | 0.00 | 0.33 | 0.33 | ||
2036 | 16.74 | 13.55 | -3.19 | 91 | 0.00 | 0.32 | 0.32 | ||
2037 | 16.74 | 13.54 | -3.19 | 73 | 0.00 | 0.31 | 0.31 | ||
2038 | 16.71 | 13.53 | -3.18 | 56 | 0.00 | 0.30 | 0.30 | ||
2039 | 16.68 | 13.52 | -3.16 | 38 | 0.00 | 0.29 | 0.29 | ||
2040 | 16.64 | 13.51 | -3.13 | 20 | 0.00 | 0.29 | 0.29 | ||
2041 | 16.60 | 13.51 | -3.09 | 2 | 0.00 | 0.28 | 0.28 | ||
2042 | 16.55 | 13.50 | -3.06 | ---- | 0.00 | 0.27 | 0.27 | ||
2043 | 16.51 | 13.49 | -3.02 | ---- | 0.00 | 0.26 | 0.26 | ||
2044 | 16.47 | 13.48 | -2.99 | ---- | 0.00 | 0.25 | 0.26 | ||
2045 | 16.44 | 13.47 | -2.97 | ---- | 0.00 | 0.25 | 0.25 | ||
2046 | 16.42 | 13.47 | -2.95 | ---- | 0.00 | 0.24 | 0.24 | ||
2047 | 16.40 | 13.46 | -2.93 | ---- | 0.00 | 0.24 | 0.24 | ||
2048 | 16.37 | 13.46 | -2.92 | ---- | 0.00 | 0.23 | 0.23 | ||
2049 | 16.35 | 13.45 | -2.90 | ---- | 0.00 | 0.23 | 0.23 | ||
2050 | 16.33 | 13.45 | -2.88 | ---- | 0.00 | 0.22 | 0.22 | ||
2051 | 16.32 | 13.45 | -2.88 | ---- | 0.00 | 0.22 | 0.22 | ||
2052 | 16.32 | 13.44 | -2.88 | ---- | 0.00 | 0.22 | 0.22 | ||
2053 | 16.33 | 13.44 | -2.89 | ---- | 0.00 | 0.21 | 0.21 | ||
2054 | 16.35 | 13.44 | -2.91 | ---- | 0.00 | 0.21 | 0.21 | ||
2055 | 16.37 | 13.44 | -2.93 | ---- | 0.00 | 0.21 | 0.21 | ||
2056 | 16.39 | 13.44 | -2.95 | ---- | 0.00 | 0.21 | 0.21 | ||
2057 | 16.42 | 13.44 | -2.98 | ---- | 0.00 | 0.20 | 0.20 | ||
2058 | 16.44 | 13.44 | -3.00 | ---- | 0.00 | 0.20 | 0.20 | ||
2059 | 16.46 | 13.44 | -3.02 | ---- | 0.00 | 0.20 | 0.20 | ||
2060 | 16.48 | 13.44 | -3.04 | ---- | 0.00 | 0.20 | 0.20 | ||
2061 | 16.51 | 13.44 | -3.07 | ---- | 0.00 | 0.20 | 0.20 | ||
2062 | 16.53 | 13.44 | -3.09 | ---- | 0.00 | 0.19 | 0.19 | ||
2063 | 16.56 | 13.44 | -3.12 | ---- | 0.00 | 0.19 | 0.19 | ||
2064 | 16.59 | 13.44 | -3.14 | ---- | 0.00 | 0.19 | 0.19 | ||
2065 | 16.62 | 13.44 | -3.17 | ---- | 0.00 | 0.19 | 0.19 | ||
2066 | 16.65 | 13.44 | -3.21 | ---- | 0.00 | 0.19 | 0.19 | ||
2067 | 16.69 | 13.45 | -3.24 | ---- | 0.00 | 0.19 | 0.19 | ||
2068 | 16.72 | 13.45 | -3.28 | ---- | 0.00 | 0.19 | 0.19 | ||
2069 | 16.76 | 13.45 | -3.32 | ---- | 0.00 | 0.18 | 0.19 | ||
2070 | 16.81 | 13.45 | -3.36 | ---- | 0.00 | 0.18 | 0.18 | ||
2071 | 16.85 | 13.45 | -3.40 | ---- | 0.00 | 0.18 | 0.18 | ||
2072 | 16.89 | 13.46 | -3.44 | ---- | 0.00 | 0.18 | 0.18 | ||
2073 | 16.94 | 13.46 | -3.48 | ---- | 0.00 | 0.18 | 0.18 | ||
2074 | 16.98 | 13.46 | -3.52 | ---- | 0.00 | 0.18 | 0.18 | ||
2075 | 17.03 | 13.46 | -3.56 | ---- | 0.00 | 0.18 | 0.18 | ||
2076 | 17.07 | 13.47 | -3.61 | ---- | 0.00 | 0.18 | 0.18 | ||
2077 | 17.12 | 13.47 | -3.65 | ---- | 0.00 | 0.18 | 0.18 | ||
2078 | 17.16 | 13.47 | -3.69 | ---- | 0.00 | 0.18 | 0.18 | ||
2079 | 17.21 | 13.47 | -3.73 | ---- | 0.00 | 0.18 | 0.18 | ||
2080 | 17.25 | 13.48 | -3.77 | ---- | 0.00 | 0.18 | 0.18 | ||
2081 | 17.29 | 13.48 | -3.82 | ---- | 0.00 | 0.18 | 0.18 | ||
2082 | 17.34 | 13.48 | -3.86 | ---- | 0.00 | 0.18 | 0.18 | ||
2083 | 17.38 | 13.48 | -3.90 | ---- | 0.00 | 0.18 | 0.18 | ||
2084 | 17.43 | 13.49 | -3.94 | ---- | 0.00 | 0.18 | 0.18 | ||
2085 | 17.47 | 13.49 | -3.98 | ---- | 0.00 | 0.18 | 0.18 |
  | 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 | 15.93% | 14.26% | -1.66% | 2041 | -0.00% | 0.26% | 0.26% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 25, 2011 |