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 | 12.78 | 12.87 | 0.09 | 352 | -0.06 | 0.00 | 0.06 | ||
2013 | 12.70 | 12.90 | 0.19 | 349 | -0.12 | -0.01 | 0.11 | ||
2014 | 12.69 | 12.91 | 0.22 | 347 | -0.18 | -0.01 | 0.17 | ||
2015 | 12.75 | 12.93 | 0.18 | 344 | -0.23 | -0.01 | 0.22 | ||
2016 | 12.82 | 12.95 | 0.13 | 341 | -0.28 | -0.01 | 0.27 | ||
2017 | 12.97 | 12.97 | 0.00 | 338 | -0.33 | -0.02 | 0.32 | ||
2018 | 13.16 | 13.00 | -0.16 | 335 | -0.39 | -0.02 | 0.37 | ||
2019 | 13.40 | 13.01 | -0.39 | 330 | -0.44 | -0.02 | 0.41 | ||
2020 | 13.66 | 13.02 | -0.64 | 324 | -0.49 | -0.02 | 0.46 | ||
2021 | 13.92 | 13.04 | -0.88 | 317 | -0.53 | -0.03 | 0.51 | ||
2022 | 14.16 | 13.06 | -1.11 | 309 | -0.58 | -0.03 | 0.55 | ||
2023 | 14.40 | 13.07 | -1.33 | 300 | -0.63 | -0.03 | 0.60 | ||
2024 | 14.61 | 13.08 | -1.53 | 291 | -0.67 | -0.03 | 0.64 | ||
2025 | 14.82 | 13.10 | -1.72 | 280 | -0.71 | -0.04 | 0.68 | ||
2026 | 15.00 | 13.11 | -1.89 | 269 | -0.76 | -0.04 | 0.72 | ||
2027 | 15.16 | 13.12 | -2.04 | 258 | -0.79 | -0.04 | 0.75 | ||
2028 | 15.30 | 13.13 | -2.17 | 245 | -0.83 | -0.04 | 0.79 | ||
2029 | 15.42 | 13.14 | -2.28 | 233 | -0.86 | -0.04 | 0.82 | ||
2030 | 15.51 | 13.15 | -2.36 | 220 | -0.89 | -0.05 | 0.85 | ||
2031 | 15.58 | 13.15 | -2.43 | 207 | -0.92 | -0.05 | 0.88 | ||
2032 | 15.64 | 13.16 | -2.48 | 193 | -0.95 | -0.05 | 0.90 | ||
2033 | 15.69 | 13.16 | -2.52 | 180 | -0.97 | -0.05 | 0.92 | ||
2034 | 15.71 | 13.17 | -2.54 | 166 | -0.99 | -0.05 | 0.94 | ||
2035 | 15.71 | 13.17 | -2.54 | 152 | -1.01 | -0.05 | 0.96 | ||
2036 | 15.71 | 13.17 | -2.54 | 138 | -1.03 | -0.05 | 0.98 | ||
2037 | 15.69 | 13.17 | -2.52 | 124 | -1.04 | -0.05 | 0.99 | ||
2038 | 15.66 | 13.17 | -2.48 | 110 | -1.06 | -0.06 | 1.00 | ||
2039 | 15.62 | 13.17 | -2.44 | 96 | -1.07 | -0.06 | 1.01 | ||
2040 | 15.57 | 13.17 | -2.40 | 82 | -1.07 | -0.06 | 1.02 | ||
2041 | 15.52 | 13.17 | -2.35 | 68 | -1.08 | -0.06 | 1.02 | ||
2042 | 15.47 | 13.17 | -2.30 | 54 | -1.08 | -0.06 | 1.03 | ||
2043 | 15.42 | 13.17 | -2.25 | 40 | -1.09 | -0.06 | 1.03 | ||
2044 | 15.38 | 13.17 | -2.22 | 27 | -1.09 | -0.06 | 1.03 | ||
2045 | 15.35 | 13.17 | -2.18 | 13 | -1.09 | -0.06 | 1.03 | ||
2046 | 15.32 | 13.17 | -2.16 | ---- | -1.09 | -0.06 | 1.03 | ||
2047 | 15.30 | 13.17 | -2.14 | ---- | -1.09 | -0.06 | 1.03 | ||
2048 | 15.28 | 13.17 | -2.12 | ---- | -1.09 | -0.06 | 1.03 | ||
2049 | 15.26 | 13.17 | -2.09 | ---- | -1.09 | -0.06 | 1.03 | ||
2050 | 15.24 | 13.17 | -2.08 | ---- | -1.09 | -0.06 | 1.03 | ||
2051 | 15.23 | 13.17 | -2.07 | ---- | -1.09 | -0.06 | 1.03 | ||
2052 | 15.23 | 13.17 | -2.07 | ---- | -1.09 | -0.06 | 1.03 | ||
2053 | 15.24 | 13.17 | -2.07 | ---- | -1.09 | -0.06 | 1.03 | ||
2054 | 15.26 | 13.17 | -2.09 | ---- | -1.09 | -0.06 | 1.03 | ||
2055 | 15.28 | 13.17 | -2.10 | ---- | -1.09 | -0.06 | 1.03 | ||
2056 | 15.30 | 13.18 | -2.12 | ---- | -1.09 | -0.06 | 1.03 | ||
2057 | 15.32 | 13.18 | -2.15 | ---- | -1.09 | -0.06 | 1.03 | ||
2058 | 15.34 | 13.18 | -2.16 | ---- | -1.10 | -0.06 | 1.04 | ||
2059 | 15.36 | 13.18 | -2.18 | ---- | -1.10 | -0.06 | 1.04 | ||
2060 | 15.38 | 13.18 | -2.20 | ---- | -1.10 | -0.06 | 1.04 | ||
2061 | 15.40 | 13.18 | -2.22 | ---- | -1.10 | -0.06 | 1.04 | ||
2062 | 15.42 | 13.19 | -2.24 | ---- | -1.11 | -0.06 | 1.05 | ||
2063 | 15.45 | 13.19 | -2.26 | ---- | -1.11 | -0.06 | 1.05 | ||
2064 | 15.47 | 13.19 | -2.28 | ---- | -1.12 | -0.06 | 1.06 | ||
2065 | 15.50 | 13.19 | -2.30 | ---- | -1.12 | -0.06 | 1.06 | ||
2066 | 15.52 | 13.19 | -2.33 | ---- | -1.13 | -0.06 | 1.06 | ||
2067 | 15.56 | 13.20 | -2.36 | ---- | -1.13 | -0.06 | 1.07 | ||
2068 | 15.59 | 13.20 | -2.39 | ---- | -1.14 | -0.06 | 1.07 | ||
2069 | 15.63 | 13.20 | -2.42 | ---- | -1.14 | -0.06 | 1.08 | ||
2070 | 15.66 | 13.20 | -2.46 | ---- | -1.14 | -0.06 | 1.08 | ||
2071 | 15.70 | 13.21 | -2.49 | ---- | -1.15 | -0.06 | 1.09 | ||
2072 | 15.74 | 13.21 | -2.53 | ---- | -1.16 | -0.06 | 1.09 | ||
2073 | 15.78 | 13.21 | -2.56 | ---- | -1.16 | -0.06 | 1.10 | ||
2074 | 15.82 | 13.21 | -2.60 | ---- | -1.17 | -0.06 | 1.10 | ||
2075 | 15.86 | 13.22 | -2.64 | ---- | -1.17 | -0.06 | 1.11 | ||
2076 | 15.90 | 13.22 | -2.68 | ---- | -1.18 | -0.06 | 1.11 | ||
2077 | 15.94 | 13.22 | -2.71 | ---- | -1.18 | -0.06 | 1.12 | ||
2078 | 15.98 | 13.23 | -2.75 | ---- | -1.18 | -0.07 | 1.12 | ||
2079 | 16.02 | 13.23 | -2.79 | ---- | -1.19 | -0.07 | 1.12 | ||
2080 | 16.06 | 13.23 | -2.83 | ---- | -1.19 | -0.07 | 1.13 | ||
2081 | 16.10 | 13.23 | -2.86 | ---- | -1.20 | -0.07 | 1.13 | ||
2082 | 16.14 | 13.24 | -2.90 | ---- | -1.20 | -0.07 | 1.14 | ||
2083 | 16.18 | 13.24 | -2.94 | ---- | -1.21 | -0.07 | 1.14 | ||
2084 | 16.21 | 13.24 | -2.97 | ---- | -1.21 | -0.07 | 1.15 | ||
2085 | 16.25 | 13.24 | -3.01 | ---- | -1.22 | -0.07 | 1.15 |
  | 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 | 15.06% | 13.96% | -1.10% | 2045 | -0.87% | -0.05% | 0.82% | ||
  | |||||||||
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 |