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 | 12.82 | 12.90 | 0.08 | 346 | 0.00 | 0.00 | 0.00 | ||
2014 | 12.86 | 12.92 | 0.06 | 341 | 0.00 | 0.00 | 0.00 | ||
2015 | 12.98 | 12.94 | -0.04 | 335 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.10 | 12.96 | -0.14 | 330 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.30 | 12.99 | -0.31 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.53 | 13.01 | -0.52 | 317 | -0.02 | 0.00 | 0.02 | ||
2019 | 13.80 | 13.03 | -0.78 | 310 | -0.03 | 0.00 | 0.03 | ||
2020 | 14.10 | 13.05 | -1.05 | 301 | -0.05 | 0.00 | 0.05 | ||
2021 | 14.38 | 13.06 | -1.32 | 291 | -0.08 | 0.00 | 0.07 | ||
2022 | 14.64 | 13.08 | -1.56 | 280 | -0.10 | -0.01 | 0.10 | ||
2023 | 14.89 | 13.09 | -1.80 | 269 | -0.14 | -0.01 | 0.13 | ||
2024 | 15.12 | 13.11 | -2.01 | 256 | -0.17 | -0.01 | 0.16 | ||
2025 | 15.33 | 13.12 | -2.20 | 243 | -0.21 | -0.01 | 0.20 | ||
2026 | 15.51 | 13.13 | -2.37 | 230 | -0.25 | -0.01 | 0.24 | ||
2027 | 15.66 | 13.14 | -2.52 | 216 | -0.30 | -0.01 | 0.28 | ||
2028 | 15.79 | 13.15 | -2.64 | 201 | -0.34 | -0.02 | 0.32 | ||
2029 | 15.90 | 13.16 | -2.73 | 186 | -0.39 | -0.02 | 0.37 | ||
2030 | 15.97 | 13.17 | -2.80 | 171 | -0.44 | -0.02 | 0.42 | ||
2031 | 16.02 | 13.18 | -2.84 | 155 | -0.49 | -0.02 | 0.46 | ||
2032 | 16.05 | 13.18 | -2.87 | 139 | -0.54 | -0.03 | 0.51 | ||
2033 | 16.06 | 13.18 | -2.88 | 123 | -0.59 | -0.03 | 0.56 | ||
2034 | 16.05 | 13.19 | -2.87 | 107 | -0.65 | -0.03 | 0.62 | ||
2035 | 16.02 | 13.19 | -2.84 | 91 | -0.70 | -0.04 | 0.67 | ||
2036 | 15.98 | 13.19 | -2.79 | 75 | -0.76 | -0.04 | 0.72 | ||
2037 | 15.92 | 13.19 | -2.73 | 59 | -0.82 | -0.04 | 0.78 | ||
2038 | 15.84 | 13.18 | -2.65 | 43 | -0.88 | -0.05 | 0.83 | ||
2039 | 15.75 | 13.18 | -2.57 | 28 | -0.93 | -0.05 | 0.89 | ||
2040 | 15.65 | 13.18 | -2.47 | 12 | -0.99 | -0.05 | 0.94 | ||
2041 | 15.55 | 13.17 | -2.37 | ---- | -1.05 | -0.06 | 1.00 | ||
2042 | 15.44 | 13.17 | -2.27 | ---- | -1.11 | -0.06 | 1.05 | ||
2043 | 15.34 | 13.16 | -2.17 | ---- | -1.17 | -0.06 | 1.11 | ||
2044 | 15.24 | 13.16 | -2.08 | ---- | -1.23 | -0.07 | 1.17 | ||
2045 | 15.15 | 13.16 | -1.99 | ---- | -1.30 | -0.07 | 1.23 | ||
2046 | 15.06 | 13.15 | -1.91 | ---- | -1.36 | -0.07 | 1.29 | ||
2047 | 14.97 | 13.15 | -1.82 | ---- | -1.42 | -0.08 | 1.35 | ||
2048 | 14.89 | 13.15 | -1.74 | ---- | -1.49 | -0.08 | 1.41 | ||
2049 | 14.81 | 13.14 | -1.66 | ---- | -1.55 | -0.08 | 1.46 | ||
2050 | 14.73 | 13.14 | -1.59 | ---- | -1.61 | -0.09 | 1.52 | ||
2051 | 14.65 | 13.14 | -1.52 | ---- | -1.67 | -0.09 | 1.58 | ||
2052 | 14.59 | 13.13 | -1.46 | ---- | -1.73 | -0.09 | 1.64 | ||
2053 | 14.54 | 13.13 | -1.41 | ---- | -1.79 | -0.10 | 1.70 | ||
2054 | 14.49 | 13.13 | -1.36 | ---- | -1.86 | -0.10 | 1.76 | ||
2055 | 14.45 | 13.13 | -1.32 | ---- | -1.92 | -0.10 | 1.82 | ||
2056 | 14.41 | 13.13 | -1.28 | ---- | -1.98 | -0.11 | 1.88 | ||
2057 | 14.37 | 13.13 | -1.24 | ---- | -2.05 | -0.11 | 1.94 | ||
2058 | 14.33 | 13.12 | -1.21 | ---- | -2.11 | -0.11 | 1.99 | ||
2059 | 14.29 | 13.12 | -1.17 | ---- | -2.17 | -0.12 | 2.05 | ||
2060 | 14.25 | 13.12 | -1.13 | ---- | -2.23 | -0.12 | 2.11 | ||
2061 | 14.22 | 13.12 | -1.10 | ---- | -2.29 | -0.12 | 2.17 | ||
2062 | 14.18 | 13.12 | -1.06 | ---- | -2.35 | -0.13 | 2.22 | ||
2063 | 14.15 | 13.12 | -1.03 | ---- | -2.41 | -0.13 | 2.28 | ||
2064 | 14.12 | 13.12 | -1.00 | ---- | -2.47 | -0.13 | 2.33 | ||
2065 | 14.09 | 13.12 | -0.97 | ---- | -2.53 | -0.14 | 2.39 | ||
2066 | 14.07 | 13.12 | -0.95 | ---- | -2.58 | -0.14 | 2.44 | ||
2067 | 14.04 | 13.11 | -0.93 | ---- | -2.64 | -0.14 | 2.50 | ||
2068 | 14.02 | 13.11 | -0.91 | ---- | -2.70 | -0.15 | 2.55 | ||
2069 | 14.01 | 13.11 | -0.89 | ---- | -2.76 | -0.15 | 2.61 | ||
2070 | 13.99 | 13.11 | -0.88 | ---- | -2.82 | -0.15 | 2.66 | ||
2071 | 13.97 | 13.11 | -0.86 | ---- | -2.88 | -0.16 | 2.72 | ||
2072 | 13.96 | 13.11 | -0.85 | ---- | -2.93 | -0.16 | 2.77 | ||
2073 | 13.94 | 13.11 | -0.83 | ---- | -2.99 | -0.16 | 2.83 | ||
2074 | 13.93 | 13.11 | -0.82 | ---- | -3.05 | -0.17 | 2.88 | ||
2075 | 13.92 | 13.11 | -0.81 | ---- | -3.11 | -0.17 | 2.94 | ||
2076 | 13.90 | 13.11 | -0.79 | ---- | -3.17 | -0.17 | 2.99 | ||
2077 | 13.89 | 13.11 | -0.78 | ---- | -3.23 | -0.18 | 3.05 | ||
2078 | 13.88 | 13.11 | -0.77 | ---- | -3.28 | -0.18 | 3.10 | ||
2079 | 13.87 | 13.11 | -0.76 | ---- | -3.34 | -0.18 | 3.15 | ||
2080 | 13.86 | 13.11 | -0.75 | ---- | -3.39 | -0.19 | 3.21 | ||
2081 | 13.85 | 13.11 | -0.74 | ---- | -3.45 | -0.19 | 3.26 | ||
2082 | 13.84 | 13.11 | -0.73 | ---- | -3.50 | -0.19 | 3.31 | ||
2083 | 13.83 | 13.11 | -0.72 | ---- | -3.55 | -0.20 | 3.35 | ||
2084 | 13.83 | 13.11 | -0.72 | ---- | -3.60 | -0.20 | 3.40 | ||
2085 | 13.83 | 13.11 | -0.72 | ---- | -3.64 | -0.20 | 3.44 |
  | 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 | 14.67% | 13.94% | -0.73% | 2040 | -1.26% | -0.07% | 1.19% | ||
  | |||||||||
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 |