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 | 12.83 | 12.90 | 0.08 | 345 | 0.01 | 0.00 | 0.00 | ||
2014 | 12.87 | 12.92 | 0.05 | 340 | 0.01 | 0.00 | -0.01 | ||
2015 | 12.99 | 12.94 | -0.06 | 335 | 0.02 | 0.00 | -0.01 | ||
2016 | 13.12 | 12.96 | -0.16 | 329 | 0.02 | 0.00 | -0.02 | ||
2017 | 13.33 | 12.99 | -0.34 | 323 | 0.03 | 0.00 | -0.03 | ||
2018 | 13.58 | 13.02 | -0.56 | 316 | 0.03 | 0.00 | -0.03 | ||
2019 | 13.87 | 13.03 | -0.84 | 307 | 0.04 | 0.00 | -0.03 | ||
2020 | 14.19 | 13.05 | -1.14 | 298 | 0.04 | 0.00 | -0.04 | ||
2021 | 14.50 | 13.07 | -1.43 | 287 | 0.05 | 0.00 | -0.04 | ||
2022 | 14.80 | 13.09 | -1.71 | 275 | 0.05 | 0.00 | -0.05 | ||
2023 | 15.08 | 13.10 | -1.98 | 262 | 0.05 | 0.00 | -0.05 | ||
2024 | 15.35 | 13.12 | -2.23 | 248 | 0.06 | 0.00 | -0.06 | ||
2025 | 15.60 | 13.13 | -2.46 | 233 | 0.06 | 0.00 | -0.06 | ||
2026 | 15.82 | 13.15 | -2.68 | 217 | 0.07 | 0.00 | -0.07 | ||
2027 | 16.03 | 13.16 | -2.87 | 201 | 0.07 | 0.00 | -0.07 | ||
2028 | 16.21 | 13.17 | -3.03 | 184 | 0.08 | 0.00 | -0.07 | ||
2029 | 16.36 | 13.19 | -3.18 | 166 | 0.08 | 0.00 | -0.08 | ||
2030 | 16.49 | 13.20 | -3.29 | 148 | 0.08 | 0.00 | -0.08 | ||
2031 | 16.59 | 13.20 | -3.39 | 130 | 0.09 | 0.00 | -0.08 | ||
2032 | 16.68 | 13.21 | -3.47 | 111 | 0.09 | 0.00 | -0.09 | ||
2033 | 16.75 | 13.22 | -3.53 | 91 | 0.09 | 0.00 | -0.09 | ||
2034 | 16.80 | 13.22 | -3.58 | 72 | 0.09 | 0.00 | -0.09 | ||
2035 | 16.83 | 13.23 | -3.60 | 51 | 0.10 | 0.00 | -0.09 | ||
2036 | 16.84 | 13.23 | -3.61 | 31 | 0.10 | 0.00 | -0.10 | ||
2037 | 16.84 | 13.23 | -3.61 | 10 | 0.10 | 0.00 | -0.10 | ||
2038 | 16.82 | 13.23 | -3.58 | ---- | 0.10 | 0.00 | -0.10 | ||
2039 | 16.79 | 13.23 | -3.55 | ---- | 0.11 | 0.00 | -0.10 | ||
2040 | 16.75 | 13.23 | -3.52 | ---- | 0.11 | 0.00 | -0.10 | ||
2041 | 16.71 | 13.23 | -3.47 | ---- | 0.11 | 0.00 | -0.10 | ||
2042 | 16.66 | 13.23 | -3.43 | ---- | 0.11 | 0.00 | -0.11 | ||
2043 | 16.62 | 13.23 | -3.39 | ---- | 0.11 | 0.00 | -0.11 | ||
2044 | 16.59 | 13.23 | -3.36 | ---- | 0.11 | 0.00 | -0.11 | ||
2045 | 16.56 | 13.23 | -3.33 | ---- | 0.11 | 0.00 | -0.11 | ||
2046 | 16.53 | 13.23 | -3.30 | ---- | 0.12 | 0.00 | -0.11 | ||
2047 | 16.51 | 13.23 | -3.28 | ---- | 0.12 | 0.00 | -0.11 | ||
2048 | 16.49 | 13.23 | -3.26 | ---- | 0.12 | 0.00 | -0.11 | ||
2049 | 16.47 | 13.23 | -3.24 | ---- | 0.12 | 0.00 | -0.12 | ||
2050 | 16.45 | 13.23 | -3.22 | ---- | 0.12 | 0.00 | -0.12 | ||
2051 | 16.45 | 13.23 | -3.22 | ---- | 0.12 | 0.00 | -0.12 | ||
2052 | 16.45 | 13.23 | -3.22 | ---- | 0.12 | 0.00 | -0.12 | ||
2053 | 16.46 | 13.23 | -3.22 | ---- | 0.12 | 0.00 | -0.12 | ||
2054 | 16.47 | 13.23 | -3.24 | ---- | 0.13 | 0.00 | -0.12 | ||
2055 | 16.49 | 13.24 | -3.26 | ---- | 0.13 | 0.00 | -0.12 | ||
2056 | 16.52 | 13.24 | -3.28 | ---- | 0.13 | 0.01 | -0.12 | ||
2057 | 16.55 | 13.24 | -3.30 | ---- | 0.13 | 0.01 | -0.12 | ||
2058 | 16.57 | 13.24 | -3.33 | ---- | 0.13 | 0.01 | -0.13 | ||
2059 | 16.59 | 13.25 | -3.35 | ---- | 0.13 | 0.01 | -0.13 | ||
2060 | 16.62 | 13.25 | -3.37 | ---- | 0.13 | 0.01 | -0.13 | ||
2061 | 16.64 | 13.25 | -3.39 | ---- | 0.13 | 0.01 | -0.13 | ||
2062 | 16.67 | 13.25 | -3.41 | ---- | 0.13 | 0.01 | -0.13 | ||
2063 | 16.69 | 13.25 | -3.44 | ---- | 0.13 | 0.01 | -0.13 | ||
2064 | 16.72 | 13.26 | -3.46 | ---- | 0.14 | 0.01 | -0.13 | ||
2065 | 16.75 | 13.26 | -3.49 | ---- | 0.14 | 0.01 | -0.13 | ||
2066 | 16.79 | 13.26 | -3.53 | ---- | 0.14 | 0.01 | -0.13 | ||
2067 | 16.82 | 13.26 | -3.56 | ---- | 0.14 | 0.01 | -0.13 | ||
2068 | 16.86 | 13.27 | -3.60 | ---- | 0.14 | 0.01 | -0.13 | ||
2069 | 16.90 | 13.27 | -3.63 | ---- | 0.14 | 0.01 | -0.13 | ||
2070 | 16.95 | 13.27 | -3.67 | ---- | 0.14 | 0.01 | -0.13 | ||
2071 | 16.99 | 13.28 | -3.71 | ---- | 0.14 | 0.01 | -0.13 | ||
2072 | 17.03 | 13.28 | -3.75 | ---- | 0.14 | 0.01 | -0.13 | ||
2073 | 17.08 | 13.28 | -3.80 | ---- | 0.14 | 0.01 | -0.14 | ||
2074 | 17.12 | 13.28 | -3.84 | ---- | 0.14 | 0.01 | -0.14 | ||
2075 | 17.17 | 13.29 | -3.88 | ---- | 0.14 | 0.01 | -0.14 | ||
2076 | 17.21 | 13.29 | -3.92 | ---- | 0.14 | 0.01 | -0.14 | ||
2077 | 17.26 | 13.29 | -3.97 | ---- | 0.14 | 0.01 | -0.14 | ||
2078 | 17.31 | 13.30 | -4.01 | ---- | 0.14 | 0.01 | -0.14 | ||
2079 | 17.35 | 13.30 | -4.05 | ---- | 0.14 | 0.01 | -0.14 | ||
2080 | 17.39 | 13.30 | -4.09 | ---- | 0.14 | 0.01 | -0.14 | ||
2081 | 17.44 | 13.31 | -4.13 | ---- | 0.14 | 0.01 | -0.14 | ||
2082 | 17.48 | 13.31 | -4.18 | ---- | 0.14 | 0.01 | -0.14 | ||
2083 | 17.53 | 13.31 | -4.22 | ---- | 0.15 | 0.01 | -0.14 | ||
2084 | 17.57 | 13.31 | -4.26 | ---- | 0.15 | 0.01 | -0.14 | ||
2085 | 17.61 | 13.32 | -4.30 | ---- | 0.15 | 0.01 | -0.14 |
  | 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 | 16.02% | 14.01% | -2.01% | 2037 | 0.09% | 0.00% | -0.09% | ||
  | |||||||||
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 |