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 | 13.54 | 13.01 | -0.52 | 317 | -0.01 | 0.00 | 0.01 | ||
2019 | 13.82 | 13.03 | -0.79 | 309 | -0.02 | 0.00 | 0.02 | ||
2020 | 14.12 | 13.05 | -1.07 | 300 | -0.03 | 0.00 | 0.03 | ||
2021 | 14.42 | 13.06 | -1.35 | 290 | -0.04 | 0.00 | 0.04 | ||
2022 | 14.69 | 13.08 | -1.61 | 279 | -0.05 | 0.00 | 0.05 | ||
2023 | 14.95 | 13.10 | -1.86 | 267 | -0.07 | 0.00 | 0.07 | ||
2024 | 15.19 | 13.11 | -2.08 | 254 | -0.09 | 0.00 | 0.09 | ||
2025 | 15.42 | 13.13 | -2.29 | 240 | -0.12 | -0.01 | 0.11 | ||
2026 | 15.62 | 13.14 | -2.48 | 226 | -0.14 | -0.01 | 0.13 | ||
2027 | 15.79 | 13.15 | -2.64 | 211 | -0.17 | -0.01 | 0.16 | ||
2028 | 15.94 | 13.16 | -2.78 | 195 | -0.19 | -0.01 | 0.18 | ||
2029 | 16.06 | 13.17 | -2.89 | 179 | -0.22 | -0.01 | 0.21 | ||
2030 | 16.16 | 13.18 | -2.98 | 163 | -0.25 | -0.01 | 0.24 | ||
2031 | 16.23 | 13.19 | -3.04 | 146 | -0.28 | -0.01 | 0.26 | ||
2032 | 16.28 | 13.19 | -3.09 | 129 | -0.31 | -0.02 | 0.29 | ||
2033 | 16.32 | 13.20 | -3.12 | 112 | -0.34 | -0.02 | 0.32 | ||
2034 | 16.33 | 13.20 | -3.13 | 95 | -0.37 | -0.02 | 0.35 | ||
2035 | 16.32 | 13.20 | -3.12 | 77 | -0.41 | -0.02 | 0.38 | ||
2036 | 16.30 | 13.20 | -3.09 | 59 | -0.44 | -0.02 | 0.42 | ||
2037 | 16.26 | 13.20 | -3.06 | 41 | -0.47 | -0.02 | 0.45 | ||
2038 | 16.21 | 13.20 | -3.00 | 24 | -0.51 | -0.03 | 0.48 | ||
2039 | 16.14 | 13.20 | -2.94 | 6 | -0.54 | -0.03 | 0.51 | ||
2040 | 16.07 | 13.20 | -2.87 | ---- | -0.58 | -0.03 | 0.55 | ||
2041 | 15.99 | 13.20 | -2.79 | ---- | -0.61 | -0.03 | 0.58 | ||
2042 | 15.91 | 13.19 | -2.71 | ---- | -0.65 | -0.03 | 0.61 | ||
2043 | 15.83 | 13.19 | -2.64 | ---- | -0.68 | -0.04 | 0.64 | ||
2044 | 15.76 | 13.19 | -2.57 | ---- | -0.72 | -0.04 | 0.68 | ||
2045 | 15.69 | 13.19 | -2.50 | ---- | -0.75 | -0.04 | 0.71 | ||
2046 | 15.63 | 13.18 | -2.45 | ---- | -0.79 | -0.04 | 0.75 | ||
2047 | 15.57 | 13.18 | -2.39 | ---- | -0.83 | -0.04 | 0.78 | ||
2048 | 15.51 | 13.18 | -2.33 | ---- | -0.86 | -0.05 | 0.82 | ||
2049 | 15.45 | 13.18 | -2.28 | ---- | -0.90 | -0.05 | 0.85 | ||
2050 | 15.40 | 13.17 | -2.22 | ---- | -0.93 | -0.05 | 0.88 | ||
2051 | 15.35 | 13.17 | -2.18 | ---- | -0.97 | -0.05 | 0.92 | ||
2052 | 15.32 | 13.17 | -2.14 | ---- | -1.01 | -0.05 | 0.95 | ||
2053 | 15.29 | 13.17 | -2.12 | ---- | -1.04 | -0.06 | 0.99 | ||
2054 | 15.27 | 13.17 | -2.10 | ---- | -1.08 | -0.06 | 1.02 | ||
2055 | 15.25 | 13.17 | -2.08 | ---- | -1.11 | -0.06 | 1.05 | ||
2056 | 15.24 | 13.17 | -2.07 | ---- | -1.15 | -0.06 | 1.09 | ||
2057 | 15.23 | 13.17 | -2.06 | ---- | -1.18 | -0.06 | 1.12 | ||
2058 | 15.23 | 13.17 | -2.05 | ---- | -1.21 | -0.07 | 1.15 | ||
2059 | 15.22 | 13.17 | -2.05 | ---- | -1.24 | -0.07 | 1.17 | ||
2060 | 15.21 | 13.17 | -2.04 | ---- | -1.27 | -0.07 | 1.20 | ||
2061 | 15.21 | 13.17 | -2.04 | ---- | -1.29 | -0.07 | 1.22 | ||
2062 | 15.21 | 13.17 | -2.04 | ---- | -1.32 | -0.07 | 1.25 | ||
2063 | 15.22 | 13.18 | -2.04 | ---- | -1.34 | -0.07 | 1.27 | ||
2064 | 15.22 | 13.18 | -2.05 | ---- | -1.36 | -0.08 | 1.29 | ||
2065 | 15.23 | 13.18 | -2.06 | ---- | -1.38 | -0.08 | 1.31 | ||
2066 | 15.25 | 13.18 | -2.07 | ---- | -1.40 | -0.08 | 1.33 | ||
2067 | 15.26 | 13.18 | -2.08 | ---- | -1.42 | -0.08 | 1.34 | ||
2068 | 15.29 | 13.18 | -2.10 | ---- | -1.44 | -0.08 | 1.36 | ||
2069 | 15.31 | 13.18 | -2.13 | ---- | -1.46 | -0.08 | 1.38 | ||
2070 | 15.34 | 13.19 | -2.15 | ---- | -1.47 | -0.08 | 1.39 | ||
2071 | 15.36 | 13.19 | -2.18 | ---- | -1.49 | -0.08 | 1.40 | ||
2072 | 15.39 | 13.19 | -2.20 | ---- | -1.50 | -0.08 | 1.42 | ||
2073 | 15.42 | 13.19 | -2.23 | ---- | -1.51 | -0.08 | 1.43 | ||
2074 | 15.46 | 13.19 | -2.26 | ---- | -1.53 | -0.08 | 1.44 | ||
2075 | 15.49 | 13.20 | -2.29 | ---- | -1.54 | -0.09 | 1.45 | ||
2076 | 15.52 | 13.20 | -2.32 | ---- | -1.55 | -0.09 | 1.46 | ||
2077 | 15.56 | 13.20 | -2.35 | ---- | -1.56 | -0.09 | 1.47 | ||
2078 | 15.59 | 13.20 | -2.39 | ---- | -1.57 | -0.09 | 1.48 | ||
2079 | 15.63 | 13.21 | -2.42 | ---- | -1.58 | -0.09 | 1.49 | ||
2080 | 15.66 | 13.21 | -2.45 | ---- | -1.59 | -0.09 | 1.50 | ||
2081 | 15.70 | 13.21 | -2.49 | ---- | -1.60 | -0.09 | 1.51 | ||
2082 | 15.73 | 13.21 | -2.52 | ---- | -1.61 | -0.09 | 1.52 | ||
2083 | 15.77 | 13.22 | -2.56 | ---- | -1.61 | -0.09 | 1.52 | ||
2084 | 15.81 | 13.22 | -2.59 | ---- | -1.62 | -0.09 | 1.53 | ||
2085 | 15.85 | 13.22 | -2.63 | ---- | -1.62 | -0.09 | 1.53 |
  | 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 | 15.25% | 13.97% | -1.28% | 2039 | -0.67% | -0.04% | 0.64% | ||
  | |||||||||
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 |