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 | 13.68 | 12.94 | -0.74 | 336 | 0.64 | 0.02 | -0.62 | ||
2012 | 13.47 | 12.90 | -0.58 | 329 | 0.63 | 0.03 | -0.61 | ||
2013 | 13.45 | 12.93 | -0.52 | 321 | 0.63 | 0.03 | -0.60 | ||
2014 | 13.50 | 12.95 | -0.55 | 312 | 0.63 | 0.03 | -0.61 | ||
2015 | 13.62 | 12.97 | -0.65 | 303 | 0.64 | 0.03 | -0.61 | ||
2016 | 13.75 | 12.99 | -0.76 | 293 | 0.65 | 0.03 | -0.62 | ||
2017 | 13.96 | 13.02 | -0.94 | 284 | 0.66 | 0.03 | -0.63 | ||
2018 | 14.21 | 13.05 | -1.17 | 273 | 0.67 | 0.03 | -0.64 | ||
2019 | 14.52 | 13.06 | -1.46 | 262 | 0.68 | 0.03 | -0.65 | ||
2020 | 14.85 | 13.08 | -1.76 | 249 | 0.70 | 0.03 | -0.67 | ||
2021 | 15.17 | 13.10 | -2.07 | 235 | 0.71 | 0.03 | -0.68 | ||
2022 | 15.48 | 13.12 | -2.36 | 220 | 0.73 | 0.04 | -0.69 | ||
2023 | 15.77 | 13.14 | -2.63 | 203 | 0.74 | 0.04 | -0.71 | ||
2024 | 16.04 | 13.15 | -2.89 | 186 | 0.76 | 0.04 | -0.72 | ||
2025 | 16.30 | 13.17 | -3.13 | 168 | 0.77 | 0.04 | -0.73 | ||
2026 | 16.54 | 13.19 | -3.35 | 150 | 0.78 | 0.04 | -0.74 | ||
2027 | 16.75 | 13.20 | -3.55 | 130 | 0.79 | 0.04 | -0.75 | ||
2028 | 16.93 | 13.21 | -3.72 | 110 | 0.80 | 0.04 | -0.76 | ||
2029 | 17.09 | 13.22 | -3.87 | 89 | 0.81 | 0.04 | -0.77 | ||
2030 | 17.22 | 13.23 | -3.99 | 67 | 0.81 | 0.04 | -0.77 | ||
2031 | 17.32 | 13.24 | -4.08 | 45 | 0.82 | 0.04 | -0.78 | ||
2032 | 17.41 | 13.25 | -4.16 | 22 | 0.82 | 0.04 | -0.78 | ||
2033 | 17.48 | 13.26 | -4.23 | ---- | 0.83 | 0.04 | -0.78 | ||
2034 | 17.53 | 13.26 | -4.27 | ---- | 0.83 | 0.04 | -0.79 | ||
2035 | 17.56 | 13.27 | -4.29 | ---- | 0.83 | 0.04 | -0.79 | ||
2036 | 17.57 | 13.27 | -4.30 | ---- | 0.83 | 0.04 | -0.79 | ||
2037 | 17.57 | 13.27 | -4.30 | ---- | 0.83 | 0.04 | -0.79 | ||
2038 | 17.54 | 13.27 | -4.27 | ---- | 0.83 | 0.04 | -0.79 | ||
2039 | 17.51 | 13.27 | -4.24 | ---- | 0.83 | 0.04 | -0.79 | ||
2040 | 17.47 | 13.27 | -4.20 | ---- | 0.83 | 0.04 | -0.78 | ||
2041 | 17.42 | 13.27 | -4.15 | ---- | 0.82 | 0.04 | -0.78 | ||
2042 | 17.38 | 13.27 | -4.10 | ---- | 0.82 | 0.04 | -0.78 | ||
2043 | 17.33 | 13.27 | -4.06 | ---- | 0.82 | 0.04 | -0.78 | ||
2044 | 17.29 | 13.27 | -4.02 | ---- | 0.82 | 0.04 | -0.78 | ||
2045 | 17.26 | 13.27 | -3.99 | ---- | 0.82 | 0.04 | -0.77 | ||
2046 | 17.23 | 13.27 | -3.97 | ---- | 0.82 | 0.04 | -0.77 | ||
2047 | 17.21 | 13.27 | -3.94 | ---- | 0.81 | 0.04 | -0.77 | ||
2048 | 17.19 | 13.27 | -3.92 | ---- | 0.81 | 0.04 | -0.77 | ||
2049 | 17.17 | 13.27 | -3.90 | ---- | 0.81 | 0.04 | -0.77 | ||
2050 | 17.15 | 13.27 | -3.88 | ---- | 0.81 | 0.04 | -0.77 | ||
2051 | 17.14 | 13.27 | -3.87 | ---- | 0.81 | 0.04 | -0.77 | ||
2052 | 17.14 | 13.27 | -3.87 | ---- | 0.81 | 0.04 | -0.77 | ||
2053 | 17.14 | 13.27 | -3.87 | ---- | 0.81 | 0.04 | -0.77 | ||
2054 | 17.16 | 13.27 | -3.89 | ---- | 0.81 | 0.04 | -0.77 | ||
2055 | 17.18 | 13.27 | -3.91 | ---- | 0.81 | 0.04 | -0.77 | ||
2056 | 17.21 | 13.28 | -3.93 | ---- | 0.82 | 0.04 | -0.77 | ||
2057 | 17.23 | 13.28 | -3.95 | ---- | 0.82 | 0.04 | -0.77 | ||
2058 | 17.26 | 13.28 | -3.98 | ---- | 0.82 | 0.04 | -0.77 | ||
2059 | 17.28 | 13.28 | -4.00 | ---- | 0.82 | 0.04 | -0.78 | ||
2060 | 17.30 | 13.29 | -4.02 | ---- | 0.82 | 0.04 | -0.78 | ||
2061 | 17.33 | 13.29 | -4.04 | ---- | 0.82 | 0.04 | -0.78 | ||
2062 | 17.36 | 13.29 | -4.06 | ---- | 0.82 | 0.04 | -0.78 | ||
2063 | 17.38 | 13.29 | -4.09 | ---- | 0.82 | 0.04 | -0.78 | ||
2064 | 17.41 | 13.30 | -4.12 | ---- | 0.83 | 0.04 | -0.78 | ||
2065 | 17.44 | 13.30 | -4.15 | ---- | 0.83 | 0.04 | -0.78 | ||
2066 | 17.48 | 13.30 | -4.18 | ---- | 0.83 | 0.04 | -0.78 | ||
2067 | 17.52 | 13.30 | -4.21 | ---- | 0.83 | 0.04 | -0.79 | ||
2068 | 17.56 | 13.31 | -4.25 | ---- | 0.83 | 0.04 | -0.79 | ||
2069 | 17.60 | 13.31 | -4.29 | ---- | 0.83 | 0.04 | -0.79 | ||
2070 | 17.64 | 13.31 | -4.33 | ---- | 0.84 | 0.04 | -0.79 | ||
2071 | 17.69 | 13.31 | -4.37 | ---- | 0.84 | 0.04 | -0.79 | ||
2072 | 17.73 | 13.32 | -4.42 | ---- | 0.84 | 0.04 | -0.80 | ||
2073 | 17.78 | 13.32 | -4.46 | ---- | 0.84 | 0.05 | -0.80 | ||
2074 | 17.83 | 13.32 | -4.50 | ---- | 0.85 | 0.05 | -0.80 | ||
2075 | 17.88 | 13.33 | -4.55 | ---- | 0.85 | 0.05 | -0.80 | ||
2076 | 17.92 | 13.33 | -4.59 | ---- | 0.85 | 0.05 | -0.80 | ||
2077 | 17.97 | 13.33 | -4.64 | ---- | 0.85 | 0.05 | -0.81 | ||
2078 | 18.02 | 13.34 | -4.68 | ---- | 0.85 | 0.05 | -0.81 | ||
2079 | 18.06 | 13.34 | -4.72 | ---- | 0.86 | 0.05 | -0.81 | ||
2080 | 18.11 | 13.34 | -4.77 | ---- | 0.86 | 0.05 | -0.81 | ||
2081 | 18.16 | 13.35 | -4.81 | ---- | 0.86 | 0.05 | -0.82 | ||
2082 | 18.20 | 13.35 | -4.85 | ---- | 0.86 | 0.05 | -0.82 | ||
2083 | 18.25 | 13.35 | -4.90 | ---- | 0.87 | 0.05 | -0.82 | ||
2084 | 18.30 | 13.35 | -4.94 | ---- | 0.87 | 0.05 | -0.82 | ||
2085 | 18.34 | 13.36 | -4.98 | ---- | 0.87 | 0.05 | -0.82 |
  | 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 | 16.71% | 14.05% | -2.66% | 2032 | 0.78% | 0.04% | -0.74% | ||
  | |||||||||
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 |