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 | 15.60 | 13.01 | -2.59 | 295 | 2.57 | 0.10 | -2.47 | ||
2012 | 15.37 | 12.97 | -2.40 | 277 | 2.53 | 0.10 | -2.43 | ||
2013 | 15.35 | 13.01 | -2.34 | 258 | 2.53 | 0.11 | -2.42 | ||
2014 | 15.40 | 13.03 | -2.37 | 239 | 2.54 | 0.11 | -2.42 | ||
2015 | 15.54 | 13.05 | -2.49 | 221 | 2.56 | 0.11 | -2.44 | ||
2016 | 15.69 | 13.08 | -2.61 | 202 | 2.59 | 0.12 | -2.47 | ||
2017 | 15.93 | 13.11 | -2.82 | 183 | 2.63 | 0.12 | -2.50 | ||
2018 | 16.22 | 13.14 | -3.08 | 163 | 2.67 | 0.13 | -2.55 | ||
2019 | 16.57 | 13.16 | -3.41 | 143 | 2.73 | 0.13 | -2.60 | ||
2020 | 16.94 | 13.18 | -3.76 | 122 | 2.80 | 0.13 | -2.66 | ||
2021 | 17.31 | 13.21 | -4.11 | 99 | 2.86 | 0.14 | -2.72 | ||
2022 | 17.66 | 13.23 | -4.44 | 75 | 2.92 | 0.14 | -2.77 | ||
2023 | 18.00 | 13.25 | -4.75 | 51 | 2.97 | 0.15 | -2.83 | ||
2024 | 18.31 | 13.27 | -5.05 | 25 | 3.03 | 0.15 | -2.88 | ||
2025 | 18.61 | 13.28 | -5.33 | ---- | 3.08 | 0.15 | -2.92 | ||
2026 | 18.88 | 13.30 | -5.58 | ---- | 3.12 | 0.15 | -2.97 | ||
2027 | 19.12 | 13.32 | -5.80 | ---- | 3.16 | 0.16 | -3.00 | ||
2028 | 19.33 | 13.33 | -6.00 | ---- | 3.20 | 0.16 | -3.04 | ||
2029 | 19.51 | 13.34 | -6.17 | ---- | 3.23 | 0.16 | -3.07 | ||
2030 | 19.66 | 13.36 | -6.30 | ---- | 3.25 | 0.16 | -3.09 | ||
2031 | 19.78 | 13.37 | -6.41 | ---- | 3.27 | 0.17 | -3.11 | ||
2032 | 19.88 | 13.38 | -6.51 | ---- | 3.29 | 0.17 | -3.12 | ||
2033 | 19.96 | 13.38 | -6.58 | ---- | 3.31 | 0.17 | -3.14 | ||
2034 | 20.02 | 13.39 | -6.63 | ---- | 3.31 | 0.17 | -3.15 | ||
2035 | 20.05 | 13.39 | -6.65 | ---- | 3.32 | 0.17 | -3.15 | ||
2036 | 20.06 | 13.40 | -6.66 | ---- | 3.32 | 0.17 | -3.15 | ||
2037 | 20.06 | 13.40 | -6.66 | ---- | 3.32 | 0.17 | -3.15 | ||
2038 | 20.03 | 13.40 | -6.63 | ---- | 3.32 | 0.17 | -3.15 | ||
2039 | 19.99 | 13.40 | -6.59 | ---- | 3.31 | 0.17 | -3.14 | ||
2040 | 19.95 | 13.40 | -6.55 | ---- | 3.30 | 0.17 | -3.13 | ||
2041 | 19.89 | 13.40 | -6.49 | ---- | 3.30 | 0.17 | -3.13 | ||
2042 | 19.84 | 13.40 | -6.44 | ---- | 3.29 | 0.17 | -3.12 | ||
2043 | 19.79 | 13.40 | -6.39 | ---- | 3.28 | 0.17 | -3.11 | ||
2044 | 19.75 | 13.40 | -6.35 | ---- | 3.27 | 0.17 | -3.10 | ||
2045 | 19.71 | 13.40 | -6.31 | ---- | 3.27 | 0.17 | -3.10 | ||
2046 | 19.68 | 13.40 | -6.28 | ---- | 3.26 | 0.17 | -3.09 | ||
2047 | 19.66 | 13.40 | -6.26 | ---- | 3.26 | 0.17 | -3.09 | ||
2048 | 19.63 | 13.40 | -6.23 | ---- | 3.25 | 0.17 | -3.08 | ||
2049 | 19.60 | 13.40 | -6.21 | ---- | 3.25 | 0.17 | -3.08 | ||
2050 | 19.58 | 13.40 | -6.18 | ---- | 3.25 | 0.17 | -3.08 | ||
2051 | 19.57 | 13.40 | -6.17 | ---- | 3.25 | 0.17 | -3.07 | ||
2052 | 19.57 | 13.40 | -6.17 | ---- | 3.25 | 0.17 | -3.08 | ||
2053 | 19.58 | 13.40 | -6.18 | ---- | 3.25 | 0.17 | -3.08 | ||
2054 | 19.60 | 13.40 | -6.20 | ---- | 3.25 | 0.17 | -3.08 | ||
2055 | 19.62 | 13.40 | -6.22 | ---- | 3.26 | 0.17 | -3.08 | ||
2056 | 19.65 | 13.41 | -6.25 | ---- | 3.26 | 0.17 | -3.09 | ||
2057 | 19.68 | 13.41 | -6.27 | ---- | 3.27 | 0.17 | -3.09 | ||
2058 | 19.71 | 13.41 | -6.30 | ---- | 3.27 | 0.17 | -3.10 | ||
2059 | 19.74 | 13.41 | -6.32 | ---- | 3.28 | 0.17 | -3.10 | ||
2060 | 19.76 | 13.42 | -6.35 | ---- | 3.28 | 0.17 | -3.11 | ||
2061 | 19.79 | 13.42 | -6.37 | ---- | 3.28 | 0.17 | -3.11 | ||
2062 | 19.82 | 13.42 | -6.40 | ---- | 3.29 | 0.17 | -3.12 | ||
2063 | 19.85 | 13.42 | -6.43 | ---- | 3.30 | 0.18 | -3.12 | ||
2064 | 19.89 | 13.43 | -6.46 | ---- | 3.30 | 0.18 | -3.13 | ||
2065 | 19.92 | 13.43 | -6.49 | ---- | 3.31 | 0.18 | -3.13 | ||
2066 | 19.96 | 13.43 | -6.53 | ---- | 3.31 | 0.18 | -3.14 | ||
2067 | 20.01 | 13.44 | -6.57 | ---- | 3.32 | 0.18 | -3.15 | ||
2068 | 20.05 | 13.44 | -6.62 | ---- | 3.33 | 0.18 | -3.15 | ||
2069 | 20.10 | 13.44 | -6.66 | ---- | 3.34 | 0.18 | -3.16 | ||
2070 | 20.15 | 13.45 | -6.71 | ---- | 3.35 | 0.18 | -3.17 | ||
2071 | 20.20 | 13.45 | -6.76 | ---- | 3.36 | 0.18 | -3.18 | ||
2072 | 20.26 | 13.45 | -6.80 | ---- | 3.36 | 0.18 | -3.18 | ||
2073 | 20.31 | 13.46 | -6.85 | ---- | 3.37 | 0.18 | -3.19 | ||
2074 | 20.37 | 13.46 | -6.91 | ---- | 3.38 | 0.18 | -3.20 | ||
2075 | 20.42 | 13.46 | -6.96 | ---- | 3.39 | 0.18 | -3.21 | ||
2076 | 20.47 | 13.47 | -7.01 | ---- | 3.40 | 0.18 | -3.22 | ||
2077 | 20.53 | 13.47 | -7.06 | ---- | 3.41 | 0.18 | -3.23 | ||
2078 | 20.58 | 13.47 | -7.11 | ---- | 3.42 | 0.18 | -3.24 | ||
2079 | 20.64 | 13.48 | -7.16 | ---- | 3.43 | 0.18 | -3.24 | ||
2080 | 20.69 | 13.48 | -7.21 | ---- | 3.44 | 0.18 | -3.25 | ||
2081 | 20.74 | 13.48 | -7.26 | ---- | 3.45 | 0.19 | -3.26 | ||
2082 | 20.79 | 13.49 | -7.31 | ---- | 3.46 | 0.19 | -3.27 | ||
2083 | 20.85 | 13.49 | -7.36 | ---- | 3.46 | 0.19 | -3.28 | ||
2084 | 20.90 | 13.50 | -7.41 | ---- | 3.47 | 0.19 | -3.29 | ||
2085 | 20.95 | 13.50 | -7.45 | ---- | 3.48 | 0.19 | -3.29 |
  | 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 | 19.04% | 14.17% | -4.88% | 2024 | 3.12% | 0.16% | -2.96% | ||
  | |||||||||
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 |