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 | -0.32 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.55 | 13.01 | -0.53 | 317 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.84 | 13.03 | -0.81 | 309 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.15 | 13.05 | -1.10 | 299 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.45 | 13.07 | -1.39 | 289 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.75 | 13.08 | -1.66 | 277 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.02 | 13.10 | -1.92 | 265 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.28 | 13.12 | -2.16 | 251 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.53 | 13.13 | -2.39 | 237 | -0.01 | 0.00 | 0.01 | ||
2026 | 15.75 | 13.15 | -2.60 | 222 | -0.01 | 0.00 | 0.01 | ||
2027 | 15.94 | 13.16 | -2.78 | 206 | -0.02 | 0.00 | 0.02 | ||
2028 | 16.10 | 13.17 | -2.93 | 189 | -0.03 | 0.00 | 0.03 | ||
2029 | 16.25 | 13.18 | -3.06 | 172 | -0.04 | 0.00 | 0.04 | ||
2030 | 16.36 | 13.19 | -3.16 | 155 | -0.05 | 0.00 | 0.05 | ||
2031 | 16.44 | 13.20 | -3.24 | 137 | -0.06 | 0.00 | 0.06 | ||
2032 | 16.51 | 13.21 | -3.31 | 119 | -0.08 | 0.00 | 0.08 | ||
2033 | 16.56 | 13.21 | -3.35 | 100 | -0.10 | 0.00 | 0.09 | ||
2034 | 16.59 | 13.22 | -3.37 | 82 | -0.11 | 0.00 | 0.11 | ||
2035 | 16.60 | 13.22 | -3.38 | 63 | -0.13 | 0.00 | 0.13 | ||
2036 | 16.59 | 13.22 | -3.36 | 44 | -0.15 | 0.00 | 0.15 | ||
2037 | 16.56 | 13.22 | -3.34 | 24 | -0.17 | -0.01 | 0.17 | ||
2038 | 16.52 | 13.22 | -3.30 | 5 | -0.19 | -0.01 | 0.19 | ||
2039 | 16.46 | 13.22 | -3.24 | ---- | -0.22 | -0.01 | 0.21 | ||
2040 | 16.41 | 13.22 | -3.18 | ---- | -0.24 | -0.01 | 0.23 | ||
2041 | 16.34 | 13.22 | -3.12 | ---- | -0.26 | -0.01 | 0.25 | ||
2042 | 16.27 | 13.22 | -3.05 | ---- | -0.28 | -0.01 | 0.27 | ||
2043 | 16.21 | 13.22 | -2.99 | ---- | -0.31 | -0.01 | 0.29 | ||
2044 | 16.15 | 13.21 | -2.93 | ---- | -0.33 | -0.01 | 0.32 | ||
2045 | 16.09 | 13.21 | -2.88 | ---- | -0.35 | -0.01 | 0.34 | ||
2046 | 16.04 | 13.21 | -2.83 | ---- | -0.38 | -0.01 | 0.36 | ||
2047 | 16.00 | 13.21 | -2.79 | ---- | -0.40 | -0.02 | 0.39 | ||
2048 | 15.95 | 13.21 | -2.74 | ---- | -0.43 | -0.02 | 0.41 | ||
2049 | 15.90 | 13.21 | -2.69 | ---- | -0.46 | -0.02 | 0.44 | ||
2050 | 15.85 | 13.21 | -2.64 | ---- | -0.49 | -0.02 | 0.47 | ||
2051 | 15.80 | 13.21 | -2.60 | ---- | -0.52 | -0.02 | 0.50 | ||
2052 | 15.77 | 13.20 | -2.57 | ---- | -0.55 | -0.02 | 0.53 | ||
2053 | 15.75 | 13.20 | -2.54 | ---- | -0.58 | -0.02 | 0.56 | ||
2054 | 15.73 | 13.21 | -2.53 | ---- | -0.61 | -0.02 | 0.59 | ||
2055 | 15.73 | 13.21 | -2.52 | ---- | -0.64 | -0.03 | 0.61 | ||
2056 | 15.73 | 13.21 | -2.52 | ---- | -0.67 | -0.03 | 0.64 | ||
2057 | 15.72 | 13.21 | -2.52 | ---- | -0.69 | -0.03 | 0.66 | ||
2058 | 15.72 | 13.21 | -2.51 | ---- | -0.72 | -0.03 | 0.69 | ||
2059 | 15.71 | 13.21 | -2.50 | ---- | -0.75 | -0.03 | 0.72 | ||
2060 | 15.71 | 13.21 | -2.50 | ---- | -0.77 | -0.03 | 0.74 | ||
2061 | 15.70 | 13.21 | -2.49 | ---- | -0.80 | -0.03 | 0.77 | ||
2062 | 15.70 | 13.21 | -2.49 | ---- | -0.83 | -0.04 | 0.80 | ||
2063 | 15.69 | 13.21 | -2.48 | ---- | -0.86 | -0.04 | 0.83 | ||
2064 | 15.69 | 13.21 | -2.48 | ---- | -0.89 | -0.04 | 0.86 | ||
2065 | 15.69 | 13.21 | -2.48 | ---- | -0.92 | -0.04 | 0.88 | ||
2066 | 15.70 | 13.22 | -2.49 | ---- | -0.95 | -0.04 | 0.91 | ||
2067 | 15.71 | 13.22 | -2.50 | ---- | -0.97 | -0.04 | 0.93 | ||
2068 | 15.72 | 13.22 | -2.50 | ---- | -1.00 | -0.04 | 0.96 | ||
2069 | 15.73 | 13.22 | -2.51 | ---- | -1.03 | -0.04 | 0.99 | ||
2070 | 15.74 | 13.22 | -2.52 | ---- | -1.07 | -0.05 | 1.02 | ||
2071 | 15.75 | 13.22 | -2.53 | ---- | -1.10 | -0.05 | 1.05 | ||
2072 | 15.76 | 13.22 | -2.53 | ---- | -1.14 | -0.05 | 1.09 | ||
2073 | 15.77 | 13.22 | -2.54 | ---- | -1.17 | -0.05 | 1.12 | ||
2074 | 15.78 | 13.23 | -2.55 | ---- | -1.21 | -0.05 | 1.15 | ||
2075 | 15.79 | 13.23 | -2.56 | ---- | -1.24 | -0.05 | 1.19 | ||
2076 | 15.80 | 13.23 | -2.57 | ---- | -1.27 | -0.06 | 1.22 | ||
2077 | 15.82 | 13.23 | -2.59 | ---- | -1.30 | -0.06 | 1.24 | ||
2078 | 15.83 | 13.23 | -2.60 | ---- | -1.33 | -0.06 | 1.27 | ||
2079 | 15.84 | 13.23 | -2.61 | ---- | -1.37 | -0.06 | 1.31 | ||
2080 | 15.84 | 13.23 | -2.61 | ---- | -1.41 | -0.06 | 1.35 | ||
2081 | 15.84 | 13.24 | -2.61 | ---- | -1.45 | -0.06 | 1.39 | ||
2082 | 15.83 | 13.24 | -2.60 | ---- | -1.51 | -0.06 | 1.44 | ||
2083 | 15.83 | 13.24 | -2.59 | ---- | -1.55 | -0.07 | 1.48 | ||
2084 | 15.84 | 13.24 | -2.60 | ---- | -1.59 | -0.07 | 1.52 | ||
2085 | 15.85 | 13.24 | -2.61 | ---- | -1.61 | -0.07 | 1.54 |
  | 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 | 15.50% | 13.99% | -1.51% | 2038 | -0.42% | -0.02% | 0.41% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 17, 2011 |