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 | 15.03 | 13.10 | -1.93 | 264 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.29 | 13.12 | -2.17 | 251 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.53 | 13.13 | -2.40 | 237 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.75 | 13.15 | -2.60 | 221 | -0.01 | 0.00 | 0.01 | ||
2027 | 15.94 | 13.16 | -2.78 | 206 | -0.01 | 0.00 | 0.01 | ||
2028 | 16.11 | 13.17 | -2.94 | 189 | -0.02 | 0.00 | 0.02 | ||
2029 | 16.26 | 13.18 | -3.08 | 172 | -0.03 | 0.00 | 0.03 | ||
2030 | 16.37 | 13.19 | -3.18 | 155 | -0.04 | 0.00 | 0.04 | ||
2031 | 16.45 | 13.20 | -3.26 | 137 | -0.05 | 0.00 | 0.05 | ||
2032 | 16.52 | 13.20 | -3.32 | 118 | -0.07 | 0.00 | 0.06 | ||
2033 | 16.57 | 13.21 | -3.36 | 100 | -0.08 | 0.00 | 0.08 | ||
2034 | 16.60 | 13.21 | -3.39 | 81 | -0.10 | -0.01 | 0.10 | ||
2035 | 16.60 | 13.22 | -3.39 | 62 | -0.12 | -0.01 | 0.12 | ||
2036 | 16.59 | 13.22 | -3.37 | 43 | -0.14 | -0.01 | 0.14 | ||
2037 | 16.57 | 13.22 | -3.35 | 23 | -0.17 | -0.01 | 0.16 | ||
2038 | 16.52 | 13.22 | -3.30 | 4 | -0.19 | -0.01 | 0.18 | ||
2039 | 16.46 | 13.22 | -3.25 | ---- | -0.22 | -0.01 | 0.21 | ||
2040 | 16.40 | 13.22 | -3.18 | ---- | -0.24 | -0.01 | 0.23 | ||
2041 | 16.33 | 13.21 | -3.11 | ---- | -0.27 | -0.02 | 0.26 | ||
2042 | 16.25 | 13.21 | -3.04 | ---- | -0.30 | -0.02 | 0.28 | ||
2043 | 16.18 | 13.21 | -2.97 | ---- | -0.33 | -0.02 | 0.31 | ||
2044 | 16.11 | 13.21 | -2.90 | ---- | -0.36 | -0.02 | 0.34 | ||
2045 | 16.05 | 13.20 | -2.84 | ---- | -0.40 | -0.02 | 0.37 | ||
2046 | 15.99 | 13.20 | -2.79 | ---- | -0.43 | -0.02 | 0.41 | ||
2047 | 15.93 | 13.20 | -2.73 | ---- | -0.47 | -0.03 | 0.44 | ||
2048 | 15.87 | 13.20 | -2.68 | ---- | -0.50 | -0.03 | 0.47 | ||
2049 | 15.81 | 13.19 | -2.62 | ---- | -0.54 | -0.03 | 0.51 | ||
2050 | 15.76 | 13.19 | -2.57 | ---- | -0.57 | -0.03 | 0.54 | ||
2051 | 15.71 | 13.19 | -2.52 | ---- | -0.61 | -0.03 | 0.58 | ||
2052 | 15.67 | 13.19 | -2.48 | ---- | -0.65 | -0.04 | 0.61 | ||
2053 | 15.64 | 13.19 | -2.45 | ---- | -0.69 | -0.04 | 0.65 | ||
2054 | 15.62 | 13.19 | -2.43 | ---- | -0.73 | -0.04 | 0.69 | ||
2055 | 15.60 | 13.19 | -2.41 | ---- | -0.77 | -0.04 | 0.73 | ||
2056 | 15.58 | 13.19 | -2.40 | ---- | -0.81 | -0.05 | 0.76 | ||
2057 | 15.57 | 13.19 | -2.38 | ---- | -0.85 | -0.05 | 0.80 | ||
2058 | 15.55 | 13.19 | -2.36 | ---- | -0.89 | -0.05 | 0.84 | ||
2059 | 15.53 | 13.19 | -2.35 | ---- | -0.93 | -0.05 | 0.87 | ||
2060 | 15.52 | 13.19 | -2.33 | ---- | -0.96 | -0.05 | 0.91 | ||
2061 | 15.51 | 13.19 | -2.32 | ---- | -1.00 | -0.06 | 0.95 | ||
2062 | 15.49 | 13.19 | -2.30 | ---- | -1.04 | -0.06 | 0.98 | ||
2063 | 15.48 | 13.19 | -2.29 | ---- | -1.08 | -0.06 | 1.02 | ||
2064 | 15.47 | 13.19 | -2.28 | ---- | -1.11 | -0.06 | 1.05 | ||
2065 | 15.46 | 13.19 | -2.28 | ---- | -1.15 | -0.07 | 1.09 | ||
2066 | 15.46 | 13.19 | -2.27 | ---- | -1.19 | -0.07 | 1.12 | ||
2067 | 15.46 | 13.19 | -2.27 | ---- | -1.23 | -0.07 | 1.16 | ||
2068 | 15.46 | 13.19 | -2.27 | ---- | -1.26 | -0.07 | 1.19 | ||
2069 | 15.46 | 13.19 | -2.27 | ---- | -1.30 | -0.07 | 1.23 | ||
2070 | 15.47 | 13.19 | -2.28 | ---- | -1.34 | -0.08 | 1.26 | ||
2071 | 15.47 | 13.19 | -2.28 | ---- | -1.38 | -0.08 | 1.30 | ||
2072 | 15.48 | 13.19 | -2.29 | ---- | -1.41 | -0.08 | 1.33 | ||
2073 | 15.49 | 13.19 | -2.29 | ---- | -1.45 | -0.08 | 1.37 | ||
2074 | 15.49 | 13.19 | -2.30 | ---- | -1.49 | -0.09 | 1.40 | ||
2075 | 15.50 | 13.19 | -2.31 | ---- | -1.53 | -0.09 | 1.44 | ||
2076 | 15.51 | 13.20 | -2.31 | ---- | -1.56 | -0.09 | 1.47 | ||
2077 | 15.52 | 13.20 | -2.32 | ---- | -1.60 | -0.09 | 1.51 | ||
2078 | 15.52 | 13.20 | -2.33 | ---- | -1.64 | -0.09 | 1.54 | ||
2079 | 15.53 | 13.20 | -2.33 | ---- | -1.67 | -0.10 | 1.58 | ||
2080 | 15.54 | 13.20 | -2.34 | ---- | -1.71 | -0.10 | 1.61 | ||
2081 | 15.55 | 13.20 | -2.35 | ---- | -1.75 | -0.10 | 1.65 | ||
2082 | 15.55 | 13.20 | -2.35 | ---- | -1.78 | -0.10 | 1.68 | ||
2083 | 15.56 | 13.20 | -2.36 | ---- | -1.82 | -0.10 | 1.72 | ||
2084 | 15.57 | 13.20 | -2.37 | ---- | -1.86 | -0.11 | 1.75 | ||
2085 | 15.57 | 13.20 | -2.37 | ---- | -1.89 | -0.11 | 1.78 |
  | 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 | 15.42% | 13.98% | -1.44% | 2038 | -0.51% | -0.03% | 0.48% | ||
  | |||||||||
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 |