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 | 12.84 | 12.87 | 0.03 | 350 | 0.00 | 0.00 | 0.00 | ||
2013 | 12.82 | 12.90 | 0.08 | 346 | 0.00 | 0.00 | 0.00 | ||
2014 | 12.86 | 12.92 | 0.06 | 341 | 0.00 | 0.00 | 0.00 | ||
2015 | 12.98 | 12.94 | -0.04 | 335 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.10 | 12.96 | -0.14 | 330 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.30 | 12.99 | -0.31 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.54 | 13.01 | -0.52 | 317 | -0.01 | 0.00 | 0.01 | ||
2019 | 13.82 | 13.03 | -0.79 | 309 | -0.02 | 0.00 | 0.02 | ||
2020 | 14.12 | 13.05 | -1.07 | 300 | -0.03 | 0.00 | 0.03 | ||
2021 | 14.41 | 13.06 | -1.35 | 290 | -0.04 | 0.00 | 0.04 | ||
2022 | 14.69 | 13.08 | -1.60 | 279 | -0.06 | 0.00 | 0.06 | ||
2023 | 14.95 | 13.10 | -1.85 | 267 | -0.08 | 0.00 | 0.08 | ||
2024 | 15.18 | 13.11 | -2.07 | 254 | -0.10 | -0.01 | 0.10 | ||
2025 | 15.41 | 13.13 | -2.28 | 241 | -0.13 | -0.01 | 0.12 | ||
2026 | 15.60 | 13.14 | -2.46 | 227 | -0.16 | -0.01 | 0.15 | ||
2027 | 15.77 | 13.15 | -2.62 | 212 | -0.19 | -0.01 | 0.18 | ||
2028 | 15.91 | 13.16 | -2.75 | 196 | -0.22 | -0.01 | 0.21 | ||
2029 | 16.03 | 13.17 | -2.86 | 181 | -0.25 | -0.01 | 0.24 | ||
2030 | 16.12 | 13.18 | -2.94 | 164 | -0.29 | -0.01 | 0.27 | ||
2031 | 16.18 | 13.18 | -3.00 | 148 | -0.33 | -0.02 | 0.31 | ||
2032 | 16.22 | 13.19 | -3.03 | 131 | -0.37 | -0.02 | 0.35 | ||
2033 | 16.25 | 13.19 | -3.06 | 114 | -0.41 | -0.02 | 0.39 | ||
2034 | 16.25 | 13.20 | -3.06 | 97 | -0.45 | -0.02 | 0.43 | ||
2035 | 16.24 | 13.20 | -3.04 | 80 | -0.49 | -0.03 | 0.47 | ||
2036 | 16.20 | 13.20 | -3.00 | 63 | -0.54 | -0.03 | 0.51 | ||
2037 | 16.16 | 13.20 | -2.96 | 46 | -0.58 | -0.03 | 0.55 | ||
2038 | 16.09 | 13.20 | -2.89 | 28 | -0.63 | -0.03 | 0.59 | ||
2039 | 16.01 | 13.19 | -2.81 | 11 | -0.67 | -0.04 | 0.64 | ||
2040 | 15.92 | 13.19 | -2.73 | ---- | -0.72 | -0.04 | 0.68 | ||
2041 | 15.83 | 13.19 | -2.64 | ---- | -0.77 | -0.04 | 0.73 | ||
2042 | 15.74 | 13.18 | -2.55 | ---- | -0.82 | -0.04 | 0.77 | ||
2043 | 15.65 | 13.18 | -2.46 | ---- | -0.87 | -0.05 | 0.82 | ||
2044 | 15.56 | 13.18 | -2.38 | ---- | -0.92 | -0.05 | 0.87 | ||
2045 | 15.47 | 13.17 | -2.30 | ---- | -0.97 | -0.05 | 0.92 | ||
2046 | 15.40 | 13.17 | -2.22 | ---- | -1.02 | -0.05 | 0.97 | ||
2047 | 15.32 | 13.17 | -2.15 | ---- | -1.08 | -0.06 | 1.02 | ||
2048 | 15.24 | 13.17 | -2.08 | ---- | -1.13 | -0.06 | 1.07 | ||
2049 | 15.17 | 13.16 | -2.01 | ---- | -1.19 | -0.06 | 1.12 | ||
2050 | 15.09 | 13.16 | -1.94 | ---- | -1.24 | -0.07 | 1.17 | ||
2051 | 15.03 | 13.16 | -1.87 | ---- | -1.29 | -0.07 | 1.23 | ||
2052 | 14.97 | 13.15 | -1.82 | ---- | -1.35 | -0.07 | 1.28 | ||
2053 | 14.93 | 13.15 | -1.77 | ---- | -1.40 | -0.08 | 1.33 | ||
2054 | 14.89 | 13.15 | -1.74 | ---- | -1.46 | -0.08 | 1.38 | ||
2055 | 14.86 | 13.15 | -1.70 | ---- | -1.51 | -0.08 | 1.43 | ||
2056 | 14.83 | 13.15 | -1.68 | ---- | -1.56 | -0.08 | 1.48 | ||
2057 | 14.80 | 13.15 | -1.65 | ---- | -1.61 | -0.09 | 1.53 | ||
2058 | 14.78 | 13.15 | -1.63 | ---- | -1.66 | -0.09 | 1.57 | ||
2059 | 14.76 | 13.15 | -1.61 | ---- | -1.70 | -0.09 | 1.61 | ||
2060 | 14.74 | 13.15 | -1.59 | ---- | -1.74 | -0.09 | 1.65 | ||
2061 | 14.73 | 13.15 | -1.58 | ---- | -1.78 | -0.10 | 1.68 | ||
2062 | 14.72 | 13.15 | -1.57 | ---- | -1.82 | -0.10 | 1.72 | ||
2063 | 14.71 | 13.15 | -1.56 | ---- | -1.85 | -0.10 | 1.75 | ||
2064 | 14.70 | 13.15 | -1.55 | ---- | -1.88 | -0.10 | 1.78 | ||
2065 | 14.70 | 13.15 | -1.55 | ---- | -1.91 | -0.10 | 1.81 | ||
2066 | 14.71 | 13.15 | -1.56 | ---- | -1.94 | -0.11 | 1.84 | ||
2067 | 14.72 | 13.15 | -1.57 | ---- | -1.97 | -0.11 | 1.86 | ||
2068 | 14.73 | 13.15 | -1.58 | ---- | -1.99 | -0.11 | 1.88 | ||
2069 | 14.75 | 13.15 | -1.59 | ---- | -2.02 | -0.11 | 1.91 | ||
2070 | 14.77 | 13.16 | -1.61 | ---- | -2.04 | -0.11 | 1.93 | ||
2071 | 14.79 | 13.16 | -1.63 | ---- | -2.06 | -0.11 | 1.95 | ||
2072 | 14.81 | 13.16 | -1.65 | ---- | -2.08 | -0.11 | 1.97 | ||
2073 | 14.84 | 13.16 | -1.68 | ---- | -2.10 | -0.12 | 1.99 | ||
2074 | 14.86 | 13.16 | -1.70 | ---- | -2.12 | -0.12 | 2.00 | ||
2075 | 14.89 | 13.16 | -1.73 | ---- | -2.14 | -0.12 | 2.02 | ||
2076 | 14.92 | 13.17 | -1.75 | ---- | -2.15 | -0.12 | 2.03 | ||
2077 | 14.95 | 13.17 | -1.78 | ---- | -2.17 | -0.12 | 2.05 | ||
2078 | 14.98 | 13.17 | -1.81 | ---- | -2.18 | -0.12 | 2.06 | ||
2079 | 15.01 | 13.17 | -1.84 | ---- | -2.19 | -0.12 | 2.07 | ||
2080 | 15.04 | 13.17 | -1.87 | ---- | -2.21 | -0.12 | 2.08 | ||
2081 | 15.08 | 13.18 | -1.90 | ---- | -2.22 | -0.12 | 2.10 | ||
2082 | 15.11 | 13.18 | -1.93 | ---- | -2.23 | -0.12 | 2.11 | ||
2083 | 15.15 | 13.18 | -1.96 | ---- | -2.24 | -0.12 | 2.11 | ||
2084 | 15.18 | 13.18 | -2.00 | ---- | -2.24 | -0.12 | 2.12 | ||
2085 | 15.22 | 13.19 | -2.03 | ---- | -2.25 | -0.12 | 2.13 |
  | 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 | 15.02% | 13.96% | -1.06% | 2039 | -0.90% | -0.05% | 0.86% | ||
  | |||||||||
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 |