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 | 14.95 | 1.91 | 353 | 0.00 | 2.04 | 2.04 | ||
2012 | 12.84 | 15.00 | 2.16 | 366 | 0.00 | 2.13 | 2.13 | ||
2013 | 12.82 | 15.09 | 2.28 | 377 | 0.00 | 2.19 | 2.19 | ||
2014 | 12.86 | 15.15 | 2.29 | 388 | 0.00 | 2.23 | 2.23 | ||
2015 | 12.98 | 15.19 | 2.22 | 398 | 0.00 | 2.26 | 2.26 | ||
2016 | 13.10 | 15.23 | 2.13 | 408 | 0.00 | 2.27 | 2.27 | ||
2017 | 13.30 | 15.28 | 1.98 | 418 | 0.00 | 2.29 | 2.30 | ||
2018 | 13.54 | 15.32 | 1.77 | 426 | 0.00 | 2.30 | 2.31 | ||
2019 | 13.83 | 15.34 | 1.50 | 433 | 0.00 | 2.31 | 2.31 | ||
2020 | 14.14 | 15.36 | 1.22 | 438 | -0.01 | 2.31 | 2.32 | ||
2021 | 14.44 | 15.38 | 0.93 | 442 | -0.01 | 2.31 | 2.32 | ||
2022 | 14.74 | 15.40 | 0.66 | 445 | -0.01 | 2.31 | 2.32 | ||
2023 | 15.01 | 15.42 | 0.40 | 446 | -0.01 | 2.31 | 2.33 | ||
2024 | 15.27 | 15.43 | 0.16 | 447 | -0.02 | 2.31 | 2.33 | ||
2025 | 15.52 | 15.45 | -0.07 | 447 | -0.02 | 2.32 | 2.33 | ||
2026 | 15.74 | 15.46 | -0.27 | 446 | -0.02 | 2.32 | 2.34 | ||
2027 | 15.93 | 15.48 | -0.46 | 444 | -0.02 | 2.32 | 2.34 | ||
2028 | 16.11 | 15.49 | -0.62 | 442 | -0.02 | 2.32 | 2.34 | ||
2029 | 16.26 | 15.50 | -0.76 | 440 | -0.03 | 2.32 | 2.35 | ||
2030 | 16.38 | 15.51 | -0.87 | 438 | -0.03 | 2.32 | 2.35 | ||
2031 | 16.48 | 15.52 | -0.95 | 435 | -0.03 | 2.32 | 2.35 | ||
2032 | 16.56 | 15.53 | -1.03 | 433 | -0.03 | 2.32 | 2.35 | ||
2033 | 16.63 | 15.54 | -1.09 | 430 | -0.03 | 2.32 | 2.36 | ||
2034 | 16.67 | 15.54 | -1.12 | 428 | -0.04 | 2.32 | 2.36 | ||
2035 | 16.69 | 15.55 | -1.14 | 426 | -0.04 | 2.32 | 2.36 | ||
2036 | 16.70 | 15.55 | -1.15 | 424 | -0.04 | 2.32 | 2.36 | ||
2037 | 16.69 | 15.55 | -1.14 | 422 | -0.04 | 2.33 | 2.37 | ||
2038 | 16.67 | 15.56 | -1.11 | 421 | -0.04 | 2.33 | 2.37 | ||
2039 | 16.64 | 15.56 | -1.08 | 420 | -0.05 | 2.33 | 2.37 | ||
2040 | 16.59 | 15.56 | -1.04 | 420 | -0.05 | 2.33 | 2.38 | ||
2041 | 16.55 | 15.56 | -0.99 | 420 | -0.05 | 2.33 | 2.38 | ||
2042 | 16.50 | 15.56 | -0.94 | 421 | -0.05 | 2.33 | 2.38 | ||
2043 | 16.46 | 15.56 | -0.90 | 421 | -0.05 | 2.33 | 2.38 | ||
2044 | 16.42 | 15.56 | -0.86 | 422 | -0.06 | 2.33 | 2.39 | ||
2045 | 16.38 | 15.56 | -0.83 | 423 | -0.06 | 2.33 | 2.39 | ||
2046 | 16.36 | 15.56 | -0.80 | 424 | -0.06 | 2.33 | 2.39 | ||
2047 | 16.33 | 15.56 | -0.78 | 425 | -0.06 | 2.33 | 2.40 | ||
2048 | 16.31 | 15.56 | -0.75 | 427 | -0.07 | 2.33 | 2.40 | ||
2049 | 16.29 | 15.56 | -0.73 | 428 | -0.07 | 2.34 | 2.40 | ||
2050 | 16.26 | 15.56 | -0.70 | 430 | -0.07 | 2.34 | 2.41 | ||
2051 | 16.25 | 15.56 | -0.69 | 431 | -0.07 | 2.34 | 2.41 | ||
2052 | 16.25 | 15.56 | -0.69 | 433 | -0.07 | 2.34 | 2.41 | ||
2053 | 16.26 | 15.57 | -0.69 | 434 | -0.08 | 2.34 | 2.41 | ||
2054 | 16.27 | 15.57 | -0.70 | 435 | -0.08 | 2.34 | 2.42 | ||
2055 | 16.29 | 15.57 | -0.71 | 437 | -0.08 | 2.34 | 2.42 | ||
2056 | 16.31 | 15.58 | -0.73 | 437 | -0.08 | 2.34 | 2.42 | ||
2057 | 16.33 | 15.58 | -0.75 | 438 | -0.08 | 2.34 | 2.43 | ||
2058 | 16.36 | 15.58 | -0.77 | 439 | -0.08 | 2.35 | 2.43 | ||
2059 | 16.38 | 15.59 | -0.79 | 439 | -0.09 | 2.35 | 2.43 | ||
2060 | 16.40 | 15.59 | -0.81 | 440 | -0.09 | 2.35 | 2.43 | ||
2061 | 16.42 | 15.59 | -0.83 | 440 | -0.09 | 2.35 | 2.44 | ||
2062 | 16.44 | 15.60 | -0.85 | 440 | -0.09 | 2.35 | 2.44 | ||
2063 | 16.47 | 15.60 | -0.87 | 440 | -0.09 | 2.35 | 2.44 | ||
2064 | 16.50 | 15.60 | -0.89 | 440 | -0.09 | 2.35 | 2.44 | ||
2065 | 16.53 | 15.61 | -0.92 | 440 | -0.09 | 2.35 | 2.44 | ||
2066 | 16.56 | 15.61 | -0.95 | 439 | -0.09 | 2.36 | 2.45 | ||
2067 | 16.59 | 15.62 | -0.98 | 439 | -0.09 | 2.36 | 2.45 | ||
2068 | 16.63 | 15.62 | -1.01 | 438 | -0.09 | 2.36 | 2.45 | ||
2069 | 16.67 | 15.62 | -1.05 | 436 | -0.09 | 2.36 | 2.45 | ||
2070 | 16.71 | 15.63 | -1.08 | 435 | -0.09 | 2.36 | 2.45 | ||
2071 | 16.75 | 15.63 | -1.12 | 433 | -0.09 | 2.36 | 2.46 | ||
2072 | 16.80 | 15.64 | -1.16 | 431 | -0.09 | 2.36 | 2.46 | ||
2073 | 16.84 | 15.64 | -1.20 | 429 | -0.09 | 2.37 | 2.46 | ||
2074 | 16.89 | 15.65 | -1.24 | 426 | -0.09 | 2.37 | 2.46 | ||
2075 | 16.93 | 15.65 | -1.28 | 424 | -0.10 | 2.37 | 2.46 | ||
2076 | 16.98 | 15.65 | -1.32 | 421 | -0.10 | 2.37 | 2.46 | ||
2077 | 17.02 | 15.66 | -1.36 | 418 | -0.10 | 2.37 | 2.47 | ||
2078 | 17.07 | 15.66 | -1.40 | 414 | -0.10 | 2.37 | 2.47 | ||
2079 | 17.11 | 15.67 | -1.44 | 411 | -0.10 | 2.37 | 2.47 | ||
2080 | 17.15 | 15.67 | -1.48 | 407 | -0.10 | 2.38 | 2.47 | ||
2081 | 17.20 | 15.68 | -1.52 | 403 | -0.10 | 2.38 | 2.47 | ||
2082 | 17.24 | 15.68 | -1.56 | 398 | -0.10 | 2.38 | 2.47 | ||
2083 | 17.29 | 15.68 | -1.60 | 394 | -0.10 | 2.38 | 2.47 | ||
2084 | 17.33 | 15.69 | -1.64 | 389 | -0.10 | 2.38 | 2.48 | ||
2085 | 17.37 | 15.69 | -1.68 | 384 | -0.10 | 2.38 | 2.48 |
  | 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 | 15.88% | 16.29% | 0.41% | N/A | -0.05% | 2.28% | 2.33% | ||
  | |||||||||
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 |