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 | 12.72 | 12.87 | 0.15 | 354 | -0.12 | 0.00 | 0.12 | ||
2013 | 12.58 | 12.89 | 0.31 | 353 | -0.24 | -0.01 | 0.23 | ||
2014 | 12.51 | 12.90 | 0.39 | 353 | -0.35 | -0.02 | 0.33 | ||
2015 | 12.52 | 12.92 | 0.40 | 353 | -0.46 | -0.02 | 0.44 | ||
2016 | 12.54 | 12.94 | 0.39 | 353 | -0.56 | -0.03 | 0.53 | ||
2017 | 12.64 | 12.96 | 0.31 | 353 | -0.66 | -0.03 | 0.63 | ||
2018 | 12.79 | 12.98 | 0.19 | 353 | -0.76 | -0.04 | 0.72 | ||
2019 | 12.98 | 12.99 | 0.01 | 352 | -0.86 | -0.04 | 0.82 | ||
2020 | 13.19 | 13.00 | -0.19 | 350 | -0.95 | -0.05 | 0.91 | ||
2021 | 13.40 | 13.02 | -0.39 | 346 | -1.05 | -0.05 | 1.00 | ||
2022 | 13.61 | 13.03 | -0.58 | 343 | -1.14 | -0.06 | 1.08 | ||
2023 | 13.80 | 13.04 | -0.76 | 338 | -1.23 | -0.06 | 1.17 | ||
2024 | 13.97 | 13.05 | -0.92 | 333 | -1.31 | -0.07 | 1.25 | ||
2025 | 14.14 | 13.06 | -1.08 | 327 | -1.39 | -0.07 | 1.32 | ||
2026 | 14.29 | 13.07 | -1.21 | 320 | -1.47 | -0.07 | 1.40 | ||
2027 | 14.41 | 13.08 | -1.33 | 313 | -1.54 | -0.08 | 1.46 | ||
2028 | 14.52 | 13.09 | -1.43 | 306 | -1.61 | -0.08 | 1.53 | ||
2029 | 14.61 | 13.10 | -1.51 | 298 | -1.67 | -0.09 | 1.59 | ||
2030 | 14.67 | 13.10 | -1.57 | 291 | -1.73 | -0.09 | 1.64 | ||
2031 | 14.72 | 13.11 | -1.61 | 283 | -1.79 | -0.09 | 1.69 | ||
2032 | 14.76 | 13.11 | -1.64 | 275 | -1.83 | -0.09 | 1.74 | ||
2033 | 14.78 | 13.12 | -1.66 | 267 | -1.88 | -0.10 | 1.78 | ||
2034 | 14.79 | 13.12 | -1.67 | 259 | -1.92 | -0.10 | 1.82 | ||
2035 | 14.77 | 13.12 | -1.65 | 251 | -1.95 | -0.10 | 1.85 | ||
2036 | 14.75 | 13.12 | -1.63 | 244 | -1.98 | -0.10 | 1.88 | ||
2037 | 14.73 | 13.12 | -1.60 | 236 | -2.01 | -0.11 | 1.90 | ||
2038 | 14.68 | 13.12 | -1.56 | 229 | -2.03 | -0.11 | 1.92 | ||
2039 | 14.63 | 13.12 | -1.51 | 222 | -2.05 | -0.11 | 1.94 | ||
2040 | 14.58 | 13.12 | -1.46 | 215 | -2.06 | -0.11 | 1.95 | ||
2041 | 14.52 | 13.12 | -1.41 | 209 | -2.07 | -0.11 | 1.96 | ||
2042 | 14.47 | 13.12 | -1.36 | 203 | -2.08 | -0.11 | 1.97 | ||
2043 | 14.42 | 13.12 | -1.31 | 197 | -2.09 | -0.11 | 1.98 | ||
2044 | 14.38 | 13.11 | -1.27 | 191 | -2.09 | -0.11 | 1.98 | ||
2045 | 14.35 | 13.11 | -1.24 | 185 | -2.09 | -0.11 | 1.98 | ||
2046 | 14.32 | 13.11 | -1.21 | 179 | -2.09 | -0.11 | 1.98 | ||
2047 | 14.30 | 13.11 | -1.19 | 173 | -2.09 | -0.11 | 1.98 | ||
2048 | 14.28 | 13.11 | -1.17 | 168 | -2.09 | -0.11 | 1.98 | ||
2049 | 14.26 | 13.11 | -1.15 | 162 | -2.09 | -0.11 | 1.98 | ||
2050 | 14.25 | 13.11 | -1.13 | 156 | -2.09 | -0.11 | 1.98 | ||
2051 | 14.24 | 13.11 | -1.12 | 151 | -2.09 | -0.11 | 1.97 | ||
2052 | 14.24 | 13.11 | -1.12 | 145 | -2.09 | -0.11 | 1.97 | ||
2053 | 14.25 | 13.12 | -1.13 | 139 | -2.08 | -0.11 | 1.97 | ||
2054 | 14.26 | 13.12 | -1.14 | 133 | -2.09 | -0.11 | 1.97 | ||
2055 | 14.28 | 13.12 | -1.16 | 127 | -2.09 | -0.11 | 1.97 | ||
2056 | 14.30 | 13.12 | -1.18 | 120 | -2.09 | -0.11 | 1.98 | ||
2057 | 14.32 | 13.12 | -1.20 | 114 | -2.09 | -0.11 | 1.98 | ||
2058 | 14.34 | 13.13 | -1.22 | 107 | -2.10 | -0.11 | 1.98 | ||
2059 | 14.36 | 13.13 | -1.23 | 100 | -2.10 | -0.11 | 1.99 | ||
2060 | 14.38 | 13.13 | -1.25 | 93 | -2.11 | -0.11 | 1.99 | ||
2061 | 14.40 | 13.13 | -1.26 | 85 | -2.11 | -0.11 | 2.00 | ||
2062 | 14.41 | 13.13 | -1.28 | 78 | -2.12 | -0.12 | 2.00 | ||
2063 | 14.43 | 13.13 | -1.30 | 70 | -2.13 | -0.12 | 2.01 | ||
2064 | 14.45 | 13.14 | -1.32 | 62 | -2.13 | -0.12 | 2.02 | ||
2065 | 14.47 | 13.14 | -1.34 | 54 | -2.14 | -0.12 | 2.03 | ||
2066 | 14.50 | 13.14 | -1.36 | 46 | -2.15 | -0.12 | 2.03 | ||
2067 | 14.53 | 13.14 | -1.38 | 37 | -2.16 | -0.12 | 2.04 | ||
2068 | 14.55 | 13.14 | -1.41 | 28 | -2.17 | -0.12 | 2.05 | ||
2069 | 14.59 | 13.15 | -1.44 | 19 | -2.18 | -0.12 | 2.06 | ||
2070 | 14.62 | 13.15 | -1.47 | 10 | -2.19 | -0.12 | 2.07 | ||
2071 | 14.65 | 13.15 | -1.50 | 0 | -2.20 | -0.12 | 2.08 | ||
2072 | 14.68 | 13.15 | -1.53 | ---- | -2.21 | -0.12 | 2.09 | ||
2073 | 14.72 | 13.15 | -1.57 | ---- | -2.22 | -0.12 | 2.10 | ||
2074 | 14.76 | 13.16 | -1.60 | ---- | -2.23 | -0.12 | 2.10 | ||
2075 | 14.79 | 13.16 | -1.63 | ---- | -2.24 | -0.12 | 2.11 | ||
2076 | 14.83 | 13.16 | -1.67 | ---- | -2.24 | -0.12 | 2.12 | ||
2077 | 14.86 | 13.16 | -1.70 | ---- | -2.25 | -0.12 | 2.13 | ||
2078 | 14.90 | 13.17 | -1.73 | ---- | -2.26 | -0.12 | 2.14 | ||
2079 | 14.94 | 13.17 | -1.77 | ---- | -2.27 | -0.12 | 2.15 | ||
2080 | 14.97 | 13.17 | -1.80 | ---- | -2.28 | -0.13 | 2.15 | ||
2081 | 15.01 | 13.17 | -1.83 | ---- | -2.29 | -0.13 | 2.16 | ||
2082 | 15.04 | 13.18 | -1.87 | ---- | -2.30 | -0.13 | 2.17 | ||
2083 | 15.08 | 13.18 | -1.90 | ---- | -2.31 | -0.13 | 2.18 | ||
2084 | 15.11 | 13.18 | -1.93 | ---- | -2.31 | -0.13 | 2.19 | ||
2085 | 15.15 | 13.18 | -1.96 | ---- | -2.32 | -0.13 | 2.19 |
  | 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 | 14.26% | 13.92% | -0.34% | 2071 | -1.67% | -0.09% | 1.58% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 21, 2011 |