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 | 13.03 | 12.91 | -0.12 | 353 | -0.01 | 0.00 | 0.01 | ||
2012 | 12.82 | 12.87 | 0.05 | 351 | -0.02 | 0.00 | 0.02 | ||
2013 | 12.78 | 12.90 | 0.12 | 347 | -0.04 | 0.00 | 0.04 | ||
2014 | 12.81 | 12.92 | 0.11 | 342 | -0.06 | 0.00 | 0.05 | ||
2015 | 12.90 | 12.93 | 0.03 | 338 | -0.08 | 0.00 | 0.07 | ||
2016 | 13.00 | 12.96 | -0.05 | 334 | -0.10 | 0.00 | 0.10 | ||
2017 | 13.18 | 12.98 | -0.20 | 329 | -0.13 | -0.01 | 0.12 | ||
2018 | 13.40 | 13.01 | -0.39 | 323 | -0.15 | -0.01 | 0.14 | ||
2019 | 13.66 | 13.02 | -0.64 | 317 | -0.17 | -0.01 | 0.17 | ||
2020 | 13.95 | 13.04 | -0.91 | 309 | -0.20 | -0.01 | 0.19 | ||
2021 | 14.23 | 13.06 | -1.17 | 300 | -0.22 | -0.01 | 0.21 | ||
2022 | 14.50 | 13.07 | -1.43 | 290 | -0.25 | -0.01 | 0.24 | ||
2023 | 14.76 | 13.09 | -1.67 | 279 | -0.27 | -0.01 | 0.26 | ||
2024 | 15.00 | 13.10 | -1.89 | 267 | -0.29 | -0.01 | 0.28 | ||
2025 | 15.22 | 13.12 | -2.11 | 254 | -0.31 | -0.02 | 0.30 | ||
2026 | 15.43 | 13.13 | -2.30 | 241 | -0.33 | -0.02 | 0.31 | ||
2027 | 15.61 | 13.14 | -2.46 | 226 | -0.35 | -0.02 | 0.33 | ||
2028 | 15.77 | 13.15 | -2.61 | 212 | -0.37 | -0.02 | 0.35 | ||
2029 | 15.90 | 13.16 | -2.74 | 196 | -0.38 | -0.02 | 0.36 | ||
2030 | 16.01 | 13.17 | -2.84 | 181 | -0.40 | -0.02 | 0.38 | ||
2031 | 16.10 | 13.18 | -2.92 | 165 | -0.41 | -0.02 | 0.39 | ||
2032 | 16.17 | 13.19 | -2.98 | 148 | -0.42 | -0.02 | 0.40 | ||
2033 | 16.23 | 13.19 | -3.03 | 132 | -0.43 | -0.02 | 0.41 | ||
2034 | 16.26 | 13.20 | -3.06 | 115 | -0.44 | -0.02 | 0.42 | ||
2035 | 16.28 | 13.20 | -3.08 | 97 | -0.45 | -0.02 | 0.43 | ||
2036 | 16.28 | 13.20 | -3.08 | 80 | -0.46 | -0.02 | 0.43 | ||
2037 | 16.27 | 13.20 | -3.07 | 63 | -0.46 | -0.02 | 0.44 | ||
2038 | 16.25 | 13.21 | -3.04 | 45 | -0.47 | -0.02 | 0.44 | ||
2039 | 16.21 | 13.21 | -3.00 | 27 | -0.47 | -0.02 | 0.45 | ||
2040 | 16.17 | 13.20 | -2.96 | 9 | -0.47 | -0.02 | 0.45 | ||
2041 | 16.12 | 13.20 | -2.92 | ---- | -0.48 | -0.02 | 0.45 | ||
2042 | 16.07 | 13.20 | -2.87 | ---- | -0.48 | -0.02 | 0.45 | ||
2043 | 16.03 | 13.20 | -2.83 | ---- | -0.48 | -0.02 | 0.46 | ||
2044 | 15.99 | 13.20 | -2.79 | ---- | -0.48 | -0.03 | 0.46 | ||
2045 | 15.96 | 13.20 | -2.76 | ---- | -0.48 | -0.03 | 0.46 | ||
2046 | 15.94 | 13.20 | -2.73 | ---- | -0.48 | -0.03 | 0.46 | ||
2047 | 15.91 | 13.20 | -2.71 | ---- | -0.48 | -0.03 | 0.46 | ||
2048 | 15.89 | 13.20 | -2.69 | ---- | -0.48 | -0.03 | 0.46 | ||
2049 | 15.87 | 13.20 | -2.67 | ---- | -0.48 | -0.03 | 0.46 | ||
2050 | 15.85 | 13.20 | -2.65 | ---- | -0.48 | -0.03 | 0.46 | ||
2051 | 15.84 | 13.20 | -2.64 | ---- | -0.48 | -0.03 | 0.46 | ||
2052 | 15.84 | 13.20 | -2.64 | ---- | -0.48 | -0.03 | 0.46 | ||
2053 | 15.85 | 13.20 | -2.64 | ---- | -0.49 | -0.03 | 0.46 | ||
2054 | 15.86 | 13.20 | -2.66 | ---- | -0.49 | -0.03 | 0.46 | ||
2055 | 15.88 | 13.21 | -2.67 | ---- | -0.49 | -0.03 | 0.46 | ||
2056 | 15.90 | 13.21 | -2.70 | ---- | -0.49 | -0.03 | 0.46 | ||
2057 | 15.93 | 13.21 | -2.72 | ---- | -0.49 | -0.03 | 0.46 | ||
2058 | 15.95 | 13.21 | -2.74 | ---- | -0.49 | -0.03 | 0.46 | ||
2059 | 15.97 | 13.21 | -2.75 | ---- | -0.49 | -0.03 | 0.47 | ||
2060 | 15.99 | 13.22 | -2.77 | ---- | -0.49 | -0.03 | 0.47 | ||
2061 | 16.01 | 13.22 | -2.80 | ---- | -0.49 | -0.03 | 0.47 | ||
2062 | 16.04 | 13.22 | -2.82 | ---- | -0.49 | -0.03 | 0.47 | ||
2063 | 16.06 | 13.22 | -2.84 | ---- | -0.49 | -0.03 | 0.47 | ||
2064 | 16.09 | 13.23 | -2.87 | ---- | -0.50 | -0.03 | 0.47 | ||
2065 | 16.12 | 13.23 | -2.89 | ---- | -0.50 | -0.03 | 0.47 | ||
2066 | 16.15 | 13.23 | -2.92 | ---- | -0.50 | -0.03 | 0.47 | ||
2067 | 16.19 | 13.23 | -2.96 | ---- | -0.50 | -0.03 | 0.47 | ||
2068 | 16.22 | 13.23 | -2.99 | ---- | -0.50 | -0.03 | 0.47 | ||
2069 | 16.26 | 13.24 | -3.03 | ---- | -0.50 | -0.03 | 0.47 | ||
2070 | 16.30 | 13.24 | -3.06 | ---- | -0.50 | -0.03 | 0.48 | ||
2071 | 16.34 | 13.24 | -3.10 | ---- | -0.50 | -0.03 | 0.48 | ||
2072 | 16.39 | 13.25 | -3.14 | ---- | -0.51 | -0.03 | 0.48 | ||
2073 | 16.43 | 13.25 | -3.18 | ---- | -0.51 | -0.03 | 0.48 | ||
2074 | 16.47 | 13.25 | -3.22 | ---- | -0.51 | -0.03 | 0.48 | ||
2075 | 16.52 | 13.25 | -3.26 | ---- | -0.51 | -0.03 | 0.48 | ||
2076 | 16.56 | 13.26 | -3.30 | ---- | -0.51 | -0.03 | 0.48 | ||
2077 | 16.60 | 13.26 | -3.34 | ---- | -0.51 | -0.03 | 0.48 | ||
2078 | 16.65 | 13.26 | -3.38 | ---- | -0.51 | -0.03 | 0.49 | ||
2079 | 16.69 | 13.27 | -3.43 | ---- | -0.52 | -0.03 | 0.49 | ||
2080 | 16.73 | 13.27 | -3.46 | ---- | -0.52 | -0.03 | 0.49 | ||
2081 | 16.78 | 13.27 | -3.50 | ---- | -0.52 | -0.03 | 0.49 | ||
2082 | 16.82 | 13.27 | -3.54 | ---- | -0.52 | -0.03 | 0.49 | ||
2083 | 16.86 | 13.28 | -3.59 | ---- | -0.52 | -0.03 | 0.49 | ||
2084 | 16.90 | 13.28 | -3.62 | ---- | -0.52 | -0.03 | 0.49 | ||
2085 | 16.95 | 13.28 | -3.66 | ---- | -0.52 | -0.03 | 0.50 |
  | 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 | 15.55% | 13.99% | -1.56% | 2040 | -0.38% | -0.02% | 0.36% | ||
  | |||||||||
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 |