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 | 13.19 | 0.16 | 353 | 0.00 | 0.28 | 0.28 | ||
2012 | 12.84 | 13.16 | 0.32 | 352 | 0.00 | 0.29 | 0.29 | ||
2013 | 12.82 | 13.19 | 0.37 | 350 | 0.00 | 0.29 | 0.29 | ||
2014 | 12.86 | 13.22 | 0.35 | 347 | 0.00 | 0.30 | 0.30 | ||
2015 | 12.98 | 13.24 | 0.26 | 344 | 0.00 | 0.30 | 0.30 | ||
2016 | 13.11 | 13.26 | 0.16 | 340 | 0.00 | 0.30 | 0.30 | ||
2017 | 13.31 | 13.29 | -0.02 | 336 | 0.00 | 0.30 | 0.30 | ||
2018 | 13.55 | 13.31 | -0.24 | 331 | 0.01 | 0.30 | 0.29 | ||
2019 | 13.84 | 13.33 | -0.52 | 325 | 0.01 | 0.30 | 0.29 | ||
2020 | 14.16 | 13.35 | -0.81 | 317 | 0.01 | 0.30 | 0.29 | ||
2021 | 14.46 | 13.37 | -1.10 | 309 | 0.01 | 0.30 | 0.29 | ||
2022 | 14.76 | 13.39 | -1.37 | 299 | 0.01 | 0.30 | 0.29 | ||
2023 | 15.04 | 13.40 | -1.64 | 288 | 0.01 | 0.30 | 0.29 | ||
2024 | 15.30 | 13.42 | -1.88 | 276 | 0.02 | 0.30 | 0.29 | ||
2025 | 15.55 | 13.43 | -2.12 | 263 | 0.02 | 0.30 | 0.28 | ||
2026 | 15.78 | 13.45 | -2.33 | 250 | 0.02 | 0.30 | 0.28 | ||
2027 | 15.98 | 13.46 | -2.52 | 235 | 0.02 | 0.30 | 0.28 | ||
2028 | 16.16 | 13.47 | -2.69 | 220 | 0.03 | 0.30 | 0.27 | ||
2029 | 16.31 | 13.48 | -2.83 | 205 | 0.03 | 0.30 | 0.27 | ||
2030 | 16.44 | 13.49 | -2.95 | 189 | 0.03 | 0.30 | 0.27 | ||
2031 | 16.54 | 13.50 | -3.04 | 173 | 0.03 | 0.30 | 0.26 | ||
2032 | 16.63 | 13.51 | -3.12 | 156 | 0.04 | 0.30 | 0.26 | ||
2033 | 16.70 | 13.51 | -3.19 | 139 | 0.04 | 0.30 | 0.26 | ||
2034 | 16.75 | 13.52 | -3.23 | 122 | 0.04 | 0.30 | 0.25 | ||
2035 | 16.77 | 13.52 | -3.25 | 104 | 0.05 | 0.30 | 0.25 | ||
2036 | 16.79 | 13.52 | -3.26 | 86 | 0.05 | 0.30 | 0.25 | ||
2037 | 16.79 | 13.52 | -3.26 | 68 | 0.05 | 0.30 | 0.24 | ||
2038 | 16.77 | 13.52 | -3.24 | 50 | 0.06 | 0.30 | 0.24 | ||
2039 | 16.74 | 13.53 | -3.21 | 32 | 0.06 | 0.30 | 0.24 | ||
2040 | 16.70 | 13.53 | -3.18 | 13 | 0.06 | 0.30 | 0.24 | ||
2041 | 16.66 | 13.53 | -3.14 | ---- | 0.06 | 0.30 | 0.23 | ||
2042 | 16.62 | 13.53 | -3.10 | ---- | 0.07 | 0.30 | 0.23 | ||
2043 | 16.58 | 13.53 | -3.06 | ---- | 0.07 | 0.30 | 0.23 | ||
2044 | 16.55 | 13.53 | -3.03 | ---- | 0.08 | 0.30 | 0.22 | ||
2045 | 16.52 | 13.53 | -3.00 | ---- | 0.08 | 0.30 | 0.22 | ||
2046 | 16.50 | 13.53 | -2.98 | ---- | 0.09 | 0.30 | 0.22 | ||
2047 | 16.49 | 13.53 | -2.96 | ---- | 0.09 | 0.31 | 0.21 | ||
2048 | 16.47 | 13.53 | -2.94 | ---- | 0.10 | 0.31 | 0.21 | ||
2049 | 16.46 | 13.54 | -2.92 | ---- | 0.10 | 0.31 | 0.21 | ||
2050 | 16.44 | 13.54 | -2.90 | ---- | 0.11 | 0.31 | 0.20 | ||
2051 | 16.44 | 13.54 | -2.90 | ---- | 0.11 | 0.31 | 0.20 | ||
2052 | 16.44 | 13.54 | -2.90 | ---- | 0.12 | 0.32 | 0.20 | ||
2053 | 16.46 | 13.55 | -2.91 | ---- | 0.13 | 0.32 | 0.19 | ||
2054 | 16.48 | 13.55 | -2.93 | ---- | 0.13 | 0.32 | 0.19 | ||
2055 | 16.51 | 13.56 | -2.95 | ---- | 0.14 | 0.32 | 0.19 | ||
2056 | 16.54 | 13.56 | -2.97 | ---- | 0.14 | 0.33 | 0.18 | ||
2057 | 16.57 | 13.57 | -3.00 | ---- | 0.15 | 0.33 | 0.18 | ||
2058 | 16.60 | 13.57 | -3.02 | ---- | 0.16 | 0.33 | 0.18 | ||
2059 | 16.62 | 13.58 | -3.05 | ---- | 0.16 | 0.34 | 0.17 | ||
2060 | 16.65 | 13.58 | -3.07 | ---- | 0.17 | 0.34 | 0.17 | ||
2061 | 16.68 | 13.59 | -3.09 | ---- | 0.17 | 0.34 | 0.17 | ||
2062 | 16.71 | 13.59 | -3.12 | ---- | 0.18 | 0.34 | 0.16 | ||
2063 | 16.74 | 13.60 | -3.15 | ---- | 0.18 | 0.35 | 0.16 | ||
2064 | 16.78 | 13.60 | -3.17 | ---- | 0.19 | 0.35 | 0.16 | ||
2065 | 16.81 | 13.61 | -3.21 | ---- | 0.19 | 0.35 | 0.16 | ||
2066 | 16.85 | 13.61 | -3.24 | ---- | 0.20 | 0.35 | 0.15 | ||
2067 | 16.89 | 13.62 | -3.27 | ---- | 0.20 | 0.36 | 0.15 | ||
2068 | 16.93 | 13.62 | -3.31 | ---- | 0.21 | 0.36 | 0.15 | ||
2069 | 16.98 | 13.63 | -3.35 | ---- | 0.21 | 0.36 | 0.15 | ||
2070 | 17.03 | 13.63 | -3.39 | ---- | 0.22 | 0.37 | 0.15 | ||
2071 | 17.07 | 13.64 | -3.43 | ---- | 0.22 | 0.37 | 0.14 | ||
2072 | 17.12 | 13.64 | -3.48 | ---- | 0.23 | 0.37 | 0.14 | ||
2073 | 17.17 | 13.65 | -3.52 | ---- | 0.23 | 0.37 | 0.14 | ||
2074 | 17.22 | 13.66 | -3.56 | ---- | 0.24 | 0.38 | 0.14 | ||
2075 | 17.27 | 13.66 | -3.61 | ---- | 0.24 | 0.38 | 0.14 | ||
2076 | 17.32 | 13.67 | -3.65 | ---- | 0.25 | 0.38 | 0.14 | ||
2077 | 17.37 | 13.67 | -3.69 | ---- | 0.25 | 0.39 | 0.14 | ||
2078 | 17.42 | 13.68 | -3.74 | ---- | 0.25 | 0.39 | 0.14 | ||
2079 | 17.46 | 13.69 | -3.78 | ---- | 0.26 | 0.39 | 0.13 | ||
2080 | 17.51 | 13.69 | -3.82 | ---- | 0.26 | 0.39 | 0.13 | ||
2081 | 17.56 | 13.70 | -3.86 | ---- | 0.26 | 0.40 | 0.13 | ||
2082 | 17.61 | 13.70 | -3.90 | ---- | 0.27 | 0.40 | 0.13 | ||
2083 | 17.65 | 13.71 | -3.95 | ---- | 0.27 | 0.40 | 0.13 | ||
2084 | 17.70 | 13.71 | -3.99 | ---- | 0.27 | 0.41 | 0.13 | ||
2085 | 17.75 | 13.72 | -4.03 | ---- | 0.28 | 0.41 | 0.13 |
  | 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 | 16.02% | 14.32% | -1.70% | 2040 | 0.09% | 0.31% | 0.22% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified February 8, 2011 |