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 | 12.84 | 12.90 | 0.06 | 345 | 0.02 | 0.00 | -0.02 | ||
2014 | 12.91 | 12.92 | 0.01 | 339 | 0.05 | 0.00 | -0.05 | ||
2015 | 13.05 | 12.94 | -0.11 | 333 | 0.07 | 0.00 | -0.07 | ||
2016 | 13.20 | 12.97 | -0.23 | 326 | 0.09 | 0.00 | -0.09 | ||
2017 | 13.42 | 12.99 | -0.43 | 319 | 0.12 | 0.01 | -0.11 | ||
2018 | 13.68 | 13.02 | -0.66 | 311 | 0.14 | 0.01 | -0.13 | ||
2019 | 14.00 | 13.04 | -0.96 | 302 | 0.16 | 0.01 | -0.15 | ||
2020 | 14.33 | 13.06 | -1.27 | 291 | 0.18 | 0.01 | -0.17 | ||
2021 | 14.66 | 13.08 | -1.58 | 279 | 0.20 | 0.01 | -0.19 | ||
2022 | 14.97 | 13.10 | -1.88 | 266 | 0.23 | 0.01 | -0.21 | ||
2023 | 15.27 | 13.11 | -2.16 | 252 | 0.25 | 0.01 | -0.23 | ||
2024 | 15.55 | 13.13 | -2.42 | 237 | 0.27 | 0.01 | -0.25 | ||
2025 | 15.82 | 13.15 | -2.67 | 221 | 0.28 | 0.01 | -0.27 | ||
2026 | 16.06 | 13.16 | -2.90 | 205 | 0.30 | 0.02 | -0.29 | ||
2027 | 16.28 | 13.18 | -3.10 | 187 | 0.32 | 0.02 | -0.30 | ||
2028 | 16.47 | 13.19 | -3.28 | 169 | 0.34 | 0.02 | -0.32 | ||
2029 | 16.64 | 13.20 | -3.44 | 150 | 0.35 | 0.02 | -0.33 | ||
2030 | 16.77 | 13.21 | -3.56 | 130 | 0.37 | 0.02 | -0.35 | ||
2031 | 16.89 | 13.22 | -3.67 | 110 | 0.38 | 0.02 | -0.36 | ||
2032 | 16.98 | 13.23 | -3.75 | 90 | 0.39 | 0.02 | -0.37 | ||
2033 | 17.06 | 13.24 | -3.83 | 69 | 0.40 | 0.02 | -0.38 | ||
2034 | 17.12 | 13.24 | -3.88 | 48 | 0.41 | 0.02 | -0.39 | ||
2035 | 17.15 | 13.25 | -3.91 | 26 | 0.42 | 0.02 | -0.40 | ||
2036 | 17.17 | 13.25 | -3.92 | 4 | 0.43 | 0.02 | -0.41 | ||
2037 | 17.17 | 13.25 | -3.92 | ---- | 0.44 | 0.02 | -0.42 | ||
2038 | 17.16 | 13.25 | -3.91 | ---- | 0.44 | 0.02 | -0.42 | ||
2039 | 17.13 | 13.25 | -3.88 | ---- | 0.45 | 0.02 | -0.43 | ||
2040 | 17.10 | 13.25 | -3.84 | ---- | 0.45 | 0.02 | -0.43 | ||
2041 | 17.05 | 13.25 | -3.80 | ---- | 0.46 | 0.02 | -0.43 | ||
2042 | 17.01 | 13.25 | -3.76 | ---- | 0.46 | 0.02 | -0.43 | ||
2043 | 16.97 | 13.25 | -3.72 | ---- | 0.46 | 0.02 | -0.44 | ||
2044 | 16.94 | 13.25 | -3.69 | ---- | 0.46 | 0.02 | -0.44 | ||
2045 | 16.91 | 13.25 | -3.66 | ---- | 0.46 | 0.02 | -0.44 | ||
2046 | 16.88 | 13.25 | -3.63 | ---- | 0.46 | 0.02 | -0.44 | ||
2047 | 16.86 | 13.25 | -3.61 | ---- | 0.47 | 0.02 | -0.44 | ||
2048 | 16.84 | 13.25 | -3.59 | ---- | 0.47 | 0.02 | -0.44 | ||
2049 | 16.82 | 13.25 | -3.57 | ---- | 0.46 | 0.02 | -0.44 | ||
2050 | 16.80 | 13.25 | -3.55 | ---- | 0.46 | 0.02 | -0.44 | ||
2051 | 16.79 | 13.25 | -3.54 | ---- | 0.46 | 0.02 | -0.44 | ||
2052 | 16.79 | 13.25 | -3.54 | ---- | 0.46 | 0.03 | -0.44 | ||
2053 | 16.80 | 13.25 | -3.54 | ---- | 0.46 | 0.03 | -0.44 | ||
2054 | 16.81 | 13.25 | -3.56 | ---- | 0.46 | 0.03 | -0.44 | ||
2055 | 16.83 | 13.26 | -3.58 | ---- | 0.47 | 0.03 | -0.44 | ||
2056 | 16.86 | 13.26 | -3.60 | ---- | 0.47 | 0.03 | -0.44 | ||
2057 | 16.88 | 13.26 | -3.62 | ---- | 0.47 | 0.03 | -0.44 | ||
2058 | 16.91 | 13.26 | -3.64 | ---- | 0.47 | 0.03 | -0.44 | ||
2059 | 16.93 | 13.27 | -3.66 | ---- | 0.47 | 0.03 | -0.44 | ||
2060 | 16.95 | 13.27 | -3.68 | ---- | 0.47 | 0.03 | -0.44 | ||
2061 | 16.98 | 13.27 | -3.71 | ---- | 0.47 | 0.03 | -0.45 | ||
2062 | 17.01 | 13.27 | -3.73 | ---- | 0.47 | 0.03 | -0.45 | ||
2063 | 17.03 | 13.28 | -3.76 | ---- | 0.47 | 0.03 | -0.45 | ||
2064 | 17.06 | 13.28 | -3.78 | ---- | 0.48 | 0.03 | -0.45 | ||
2065 | 17.09 | 13.28 | -3.81 | ---- | 0.48 | 0.03 | -0.45 | ||
2066 | 17.13 | 13.28 | -3.85 | ---- | 0.48 | 0.03 | -0.45 | ||
2067 | 17.17 | 13.29 | -3.88 | ---- | 0.48 | 0.03 | -0.46 | ||
2068 | 17.21 | 13.29 | -3.92 | ---- | 0.48 | 0.03 | -0.46 | ||
2069 | 17.25 | 13.29 | -3.96 | ---- | 0.49 | 0.03 | -0.46 | ||
2070 | 17.30 | 13.29 | -4.00 | ---- | 0.49 | 0.03 | -0.46 | ||
2071 | 17.34 | 13.30 | -4.04 | ---- | 0.49 | 0.03 | -0.46 | ||
2072 | 17.39 | 13.30 | -4.09 | ---- | 0.49 | 0.03 | -0.47 | ||
2073 | 17.43 | 13.30 | -4.13 | ---- | 0.50 | 0.03 | -0.47 | ||
2074 | 17.48 | 13.31 | -4.17 | ---- | 0.50 | 0.03 | -0.47 | ||
2075 | 17.53 | 13.31 | -4.22 | ---- | 0.50 | 0.03 | -0.47 | ||
2076 | 17.57 | 13.31 | -4.26 | ---- | 0.50 | 0.03 | -0.47 | ||
2077 | 17.62 | 13.32 | -4.31 | ---- | 0.50 | 0.03 | -0.48 | ||
2078 | 17.67 | 13.32 | -4.35 | ---- | 0.51 | 0.03 | -0.48 | ||
2079 | 17.72 | 13.32 | -4.39 | ---- | 0.51 | 0.03 | -0.48 | ||
2080 | 17.76 | 13.32 | -4.44 | ---- | 0.51 | 0.03 | -0.48 | ||
2081 | 17.81 | 13.33 | -4.48 | ---- | 0.51 | 0.03 | -0.48 | ||
2082 | 17.85 | 13.33 | -4.52 | ---- | 0.51 | 0.03 | -0.49 | ||
2083 | 17.90 | 13.33 | -4.57 | ---- | 0.52 | 0.03 | -0.49 | ||
2084 | 17.95 | 13.34 | -4.61 | ---- | 0.52 | 0.03 | -0.49 | ||
2085 | 17.99 | 13.34 | -4.65 | ---- | 0.52 | 0.03 | -0.49 |
  | 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 | 16.29% | 14.03% | -2.26% | 2036 | 0.36% | 0.02% | -0.34% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified February 8, 2011 |