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 | 13.21 | 0.17 | 353 | 0.00 | 0.29 | 0.29 | ||
2012 | 12.84 | 13.47 | 0.63 | 352 | 0.00 | 0.60 | 0.60 | ||
2013 | 12.82 | 13.83 | 1.01 | 352 | 0.00 | 0.93 | 0.93 | ||
2014 | 12.86 | 14.18 | 1.32 | 354 | 0.00 | 1.27 | 1.27 | ||
2015 | 12.98 | 14.54 | 1.56 | 358 | 0.00 | 1.60 | 1.60 | ||
2016 | 13.10 | 14.90 | 1.79 | 364 | 0.00 | 1.94 | 1.94 | ||
2017 | 13.31 | 15.27 | 1.96 | 372 | 0.00 | 2.28 | 2.28 | ||
2018 | 13.55 | 15.32 | 1.77 | 380 | 0.00 | 2.30 | 2.30 | ||
2019 | 13.84 | 15.34 | 1.50 | 388 | 0.00 | 2.31 | 2.31 | ||
2020 | 14.15 | 15.36 | 1.21 | 393 | 0.00 | 2.31 | 2.31 | ||
2021 | 14.45 | 15.38 | 0.92 | 398 | 0.00 | 2.31 | 2.31 | ||
2022 | 14.75 | 15.40 | 0.65 | 401 | 0.00 | 2.31 | 2.31 | ||
2023 | 15.03 | 15.42 | 0.39 | 402 | 0.00 | 2.31 | 2.32 | ||
2024 | 15.29 | 15.43 | 0.15 | 403 | 0.00 | 2.32 | 2.32 | ||
2025 | 15.54 | 15.45 | -0.09 | 403 | 0.00 | 2.32 | 2.32 | ||
2026 | 15.76 | 15.47 | -0.29 | 402 | 0.00 | 2.32 | 2.32 | ||
2027 | 15.96 | 15.48 | -0.48 | 400 | 0.00 | 2.32 | 2.32 | ||
2028 | 16.13 | 15.49 | -0.64 | 398 | 0.00 | 2.32 | 2.32 | ||
2029 | 16.29 | 15.51 | -0.78 | 395 | 0.00 | 2.32 | 2.32 | ||
2030 | 16.41 | 15.52 | -0.90 | 393 | 0.01 | 2.32 | 2.32 | ||
2031 | 16.51 | 15.52 | -0.99 | 390 | 0.01 | 2.32 | 2.32 | ||
2032 | 16.60 | 15.53 | -1.06 | 387 | 0.01 | 2.33 | 2.32 | ||
2033 | 16.67 | 15.54 | -1.13 | 384 | 0.01 | 2.33 | 2.32 | ||
2034 | 16.71 | 15.55 | -1.17 | 381 | 0.01 | 2.33 | 2.32 | ||
2035 | 16.74 | 15.55 | -1.19 | 378 | 0.01 | 2.33 | 2.32 | ||
2036 | 16.75 | 15.55 | -1.19 | 375 | 0.01 | 2.33 | 2.32 | ||
2037 | 16.75 | 15.56 | -1.19 | 372 | 0.01 | 2.33 | 2.32 | ||
2038 | 16.73 | 15.56 | -1.17 | 370 | 0.01 | 2.33 | 2.32 | ||
2039 | 16.69 | 15.56 | -1.13 | 368 | 0.01 | 2.33 | 2.32 | ||
2040 | 16.66 | 15.56 | -1.09 | 367 | 0.01 | 2.33 | 2.32 | ||
2041 | 16.61 | 15.56 | -1.05 | 366 | 0.01 | 2.33 | 2.32 | ||
2042 | 16.57 | 15.56 | -1.01 | 365 | 0.01 | 2.33 | 2.32 | ||
2043 | 16.53 | 15.56 | -0.96 | 364 | 0.01 | 2.34 | 2.32 | ||
2044 | 16.49 | 15.56 | -0.93 | 364 | 0.02 | 2.34 | 2.32 | ||
2045 | 16.46 | 15.56 | -0.90 | 364 | 0.02 | 2.34 | 2.32 | ||
2046 | 16.43 | 15.56 | -0.87 | 363 | 0.02 | 2.34 | 2.32 | ||
2047 | 16.41 | 15.57 | -0.85 | 363 | 0.02 | 2.34 | 2.32 | ||
2048 | 16.39 | 15.57 | -0.83 | 363 | 0.02 | 2.34 | 2.32 | ||
2049 | 16.37 | 15.57 | -0.80 | 364 | 0.02 | 2.34 | 2.32 | ||
2050 | 16.35 | 15.57 | -0.78 | 364 | 0.02 | 2.34 | 2.33 | ||
2051 | 16.34 | 15.57 | -0.77 | 364 | 0.02 | 2.34 | 2.33 | ||
2052 | 16.34 | 15.57 | -0.77 | 364 | 0.02 | 2.35 | 2.33 | ||
2053 | 16.35 | 15.57 | -0.78 | 364 | 0.02 | 2.35 | 2.33 | ||
2054 | 16.36 | 15.58 | -0.79 | 364 | 0.02 | 2.35 | 2.33 | ||
2055 | 16.39 | 15.58 | -0.80 | 364 | 0.02 | 2.35 | 2.33 | ||
2056 | 16.41 | 15.58 | -0.83 | 363 | 0.02 | 2.35 | 2.33 | ||
2057 | 16.43 | 15.59 | -0.85 | 362 | 0.02 | 2.35 | 2.33 | ||
2058 | 16.46 | 15.59 | -0.87 | 362 | 0.02 | 2.35 | 2.33 | ||
2059 | 16.48 | 15.59 | -0.88 | 361 | 0.02 | 2.35 | 2.34 | ||
2060 | 16.50 | 15.60 | -0.90 | 360 | 0.02 | 2.36 | 2.34 | ||
2061 | 16.53 | 15.60 | -0.92 | 359 | 0.02 | 2.36 | 2.34 | ||
2062 | 16.55 | 15.61 | -0.95 | 357 | 0.02 | 2.36 | 2.34 | ||
2063 | 16.58 | 15.61 | -0.97 | 356 | 0.02 | 2.36 | 2.34 | ||
2064 | 16.60 | 15.61 | -0.99 | 354 | 0.02 | 2.36 | 2.34 | ||
2065 | 16.64 | 15.62 | -1.02 | 352 | 0.02 | 2.36 | 2.34 | ||
2066 | 16.67 | 15.62 | -1.05 | 350 | 0.02 | 2.36 | 2.34 | ||
2067 | 16.71 | 15.62 | -1.08 | 348 | 0.02 | 2.37 | 2.35 | ||
2068 | 16.74 | 15.63 | -1.12 | 345 | 0.02 | 2.37 | 2.35 | ||
2069 | 16.78 | 15.63 | -1.15 | 343 | 0.02 | 2.37 | 2.35 | ||
2070 | 16.83 | 15.64 | -1.19 | 340 | 0.02 | 2.37 | 2.35 | ||
2071 | 16.87 | 15.64 | -1.23 | 336 | 0.02 | 2.37 | 2.35 | ||
2072 | 16.91 | 15.65 | -1.27 | 333 | 0.02 | 2.37 | 2.35 | ||
2073 | 16.96 | 15.65 | -1.31 | 329 | 0.02 | 2.37 | 2.35 | ||
2074 | 17.00 | 15.65 | -1.35 | 325 | 0.02 | 2.38 | 2.36 | ||
2075 | 17.05 | 15.66 | -1.39 | 320 | 0.02 | 2.38 | 2.36 | ||
2076 | 17.09 | 15.66 | -1.43 | 316 | 0.02 | 2.38 | 2.36 | ||
2077 | 17.14 | 15.67 | -1.47 | 311 | 0.02 | 2.38 | 2.36 | ||
2078 | 17.18 | 15.67 | -1.51 | 306 | 0.02 | 2.38 | 2.36 | ||
2079 | 17.23 | 15.68 | -1.55 | 301 | 0.02 | 2.38 | 2.36 | ||
2080 | 17.27 | 15.68 | -1.59 | 295 | 0.02 | 2.38 | 2.36 | ||
2081 | 17.32 | 15.68 | -1.63 | 289 | 0.02 | 2.39 | 2.36 | ||
2082 | 17.36 | 15.69 | -1.67 | 283 | 0.02 | 2.39 | 2.36 | ||
2083 | 17.41 | 15.69 | -1.71 | 277 | 0.02 | 2.39 | 2.37 | ||
2084 | 17.45 | 15.70 | -1.75 | 270 | 0.02 | 2.39 | 2.37 | ||
2085 | 17.49 | 15.70 | -1.79 | 263 | 0.02 | 2.39 | 2.37 |
  | 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 | 15.94% | 16.18% | 0.24% | N/A | 0.01% | 2.17% | 2.16% | ||
  | |||||||||
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 |