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 | 12.40 | -0.44 | 350 | 0.00 | -0.47 | -0.47 | ||
2013 | 12.82 | 12.41 | -0.41 | 342 | 0.00 | -0.49 | -0.49 | ||
2014 | 12.85 | 12.42 | -0.43 | 334 | -0.01 | -0.49 | -0.48 | ||
2015 | 12.95 | 12.44 | -0.51 | 325 | -0.03 | -0.50 | -0.47 | ||
2016 | 13.06 | 12.47 | -0.59 | 317 | -0.05 | -0.50 | -0.45 | ||
2017 | 13.23 | 12.49 | -0.74 | 308 | -0.07 | -0.50 | -0.43 | ||
2018 | 13.44 | 12.52 | -0.93 | 299 | -0.10 | -0.50 | -0.40 | ||
2019 | 13.70 | 12.53 | -1.17 | 289 | -0.14 | -0.50 | -0.36 | ||
2020 | 13.97 | 12.55 | -1.43 | 278 | -0.17 | -0.50 | -0.33 | ||
2021 | 14.25 | 12.56 | -1.68 | 266 | -0.21 | -0.50 | -0.30 | ||
2022 | 14.51 | 12.58 | -1.93 | 253 | -0.24 | -0.51 | -0.26 | ||
2023 | 14.75 | 12.59 | -2.16 | 239 | -0.27 | -0.51 | -0.23 | ||
2024 | 14.98 | 12.61 | -2.37 | 224 | -0.31 | -0.51 | -0.20 | ||
2025 | 15.20 | 12.62 | -2.58 | 209 | -0.34 | -0.51 | -0.17 | ||
2026 | 15.39 | 12.63 | -2.76 | 192 | -0.37 | -0.51 | -0.15 | ||
2027 | 15.56 | 12.65 | -2.92 | 175 | -0.39 | -0.51 | -0.12 | ||
2028 | 15.71 | 12.66 | -3.06 | 158 | -0.42 | -0.52 | -0.10 | ||
2029 | 15.84 | 12.67 | -3.17 | 139 | -0.44 | -0.52 | -0.07 | ||
2030 | 15.94 | 12.67 | -3.26 | 121 | -0.47 | -0.52 | -0.05 | ||
2031 | 16.02 | 12.68 | -3.34 | 102 | -0.49 | -0.52 | -0.03 | ||
2032 | 16.08 | 12.69 | -3.39 | 82 | -0.51 | -0.52 | -0.01 | ||
2033 | 16.13 | 12.69 | -3.44 | 62 | -0.53 | -0.52 | 0.00 | ||
2034 | 16.16 | 12.70 | -3.46 | 42 | -0.54 | -0.52 | 0.02 | ||
2035 | 16.17 | 12.70 | -3.47 | 21 | -0.56 | -0.52 | 0.03 | ||
2036 | 16.17 | 12.70 | -3.46 | 1 | -0.57 | -0.52 | 0.05 | ||
2037 | 16.15 | 12.70 | -3.45 | ---- | -0.58 | -0.52 | 0.06 | ||
2038 | 16.12 | 12.70 | -3.42 | ---- | -0.59 | -0.53 | 0.07 | ||
2039 | 16.08 | 12.70 | -3.37 | ---- | -0.60 | -0.53 | 0.08 | ||
2040 | 16.03 | 12.70 | -3.33 | ---- | -0.61 | -0.53 | 0.08 | ||
2041 | 15.98 | 12.70 | -3.28 | ---- | -0.62 | -0.53 | 0.09 | ||
2042 | 15.93 | 12.70 | -3.23 | ---- | -0.62 | -0.53 | 0.09 | ||
2043 | 15.88 | 12.70 | -3.19 | ---- | -0.63 | -0.53 | 0.10 | ||
2044 | 15.84 | 12.70 | -3.15 | ---- | -0.63 | -0.53 | 0.10 | ||
2045 | 15.81 | 12.70 | -3.11 | ---- | -0.63 | -0.53 | 0.11 | ||
2046 | 15.78 | 12.70 | -3.08 | ---- | -0.64 | -0.53 | 0.11 | ||
2047 | 15.76 | 12.70 | -3.06 | ---- | -0.64 | -0.53 | 0.11 | ||
2048 | 15.73 | 12.70 | -3.04 | ---- | -0.64 | -0.53 | 0.11 | ||
2049 | 15.71 | 12.70 | -3.01 | ---- | -0.64 | -0.53 | 0.11 | ||
2050 | 15.69 | 12.70 | -2.99 | ---- | -0.64 | -0.53 | 0.11 | ||
2051 | 15.68 | 12.70 | -2.98 | ---- | -0.64 | -0.53 | 0.12 | ||
2052 | 15.68 | 12.70 | -2.98 | ---- | -0.64 | -0.53 | 0.12 | ||
2053 | 15.69 | 12.70 | -2.99 | ---- | -0.65 | -0.53 | 0.12 | ||
2054 | 15.70 | 12.70 | -3.00 | ---- | -0.65 | -0.53 | 0.12 | ||
2055 | 15.72 | 12.70 | -3.02 | ---- | -0.65 | -0.53 | 0.12 | ||
2056 | 15.74 | 12.70 | -3.04 | ---- | -0.65 | -0.53 | 0.12 | ||
2057 | 15.76 | 12.71 | -3.06 | ---- | -0.65 | -0.53 | 0.12 | ||
2058 | 15.79 | 12.71 | -3.08 | ---- | -0.65 | -0.53 | 0.12 | ||
2059 | 15.81 | 12.71 | -3.09 | ---- | -0.65 | -0.53 | 0.13 | ||
2060 | 15.83 | 12.71 | -3.11 | ---- | -0.66 | -0.53 | 0.13 | ||
2061 | 15.85 | 12.72 | -3.13 | ---- | -0.66 | -0.53 | 0.13 | ||
2062 | 15.87 | 12.72 | -3.16 | ---- | -0.66 | -0.53 | 0.13 | ||
2063 | 15.90 | 12.72 | -3.18 | ---- | -0.66 | -0.53 | 0.13 | ||
2064 | 15.92 | 12.72 | -3.20 | ---- | -0.66 | -0.53 | 0.13 | ||
2065 | 15.95 | 12.72 | -3.23 | ---- | -0.66 | -0.53 | 0.13 | ||
2066 | 15.99 | 12.73 | -3.26 | ---- | -0.66 | -0.53 | 0.13 | ||
2067 | 16.02 | 12.73 | -3.29 | ---- | -0.67 | -0.53 | 0.14 | ||
2068 | 16.06 | 12.73 | -3.33 | ---- | -0.67 | -0.53 | 0.14 | ||
2069 | 16.10 | 12.73 | -3.36 | ---- | -0.67 | -0.53 | 0.14 | ||
2070 | 16.14 | 12.74 | -3.40 | ---- | -0.67 | -0.53 | 0.14 | ||
2071 | 16.18 | 12.74 | -3.44 | ---- | -0.67 | -0.53 | 0.14 | ||
2072 | 16.22 | 12.74 | -3.48 | ---- | -0.67 | -0.53 | 0.14 | ||
2073 | 16.26 | 12.74 | -3.52 | ---- | -0.68 | -0.53 | 0.15 | ||
2074 | 16.30 | 12.75 | -3.56 | ---- | -0.68 | -0.53 | 0.15 | ||
2075 | 16.35 | 12.75 | -3.60 | ---- | -0.68 | -0.53 | 0.15 | ||
2076 | 16.39 | 12.75 | -3.64 | ---- | -0.68 | -0.53 | 0.15 | ||
2077 | 16.43 | 12.76 | -3.68 | ---- | -0.68 | -0.53 | 0.15 | ||
2078 | 16.48 | 12.76 | -3.72 | ---- | -0.69 | -0.53 | 0.15 | ||
2079 | 16.52 | 12.76 | -3.76 | ---- | -0.69 | -0.53 | 0.16 | ||
2080 | 16.56 | 12.76 | -3.80 | ---- | -0.69 | -0.53 | 0.16 | ||
2081 | 16.60 | 12.77 | -3.84 | ---- | -0.69 | -0.53 | 0.16 | ||
2082 | 16.65 | 12.77 | -3.88 | ---- | -0.69 | -0.53 | 0.16 | ||
2083 | 16.69 | 12.77 | -3.92 | ---- | -0.69 | -0.53 | 0.16 | ||
2084 | 16.73 | 12.78 | -3.95 | ---- | -0.70 | -0.53 | 0.16 | ||
2085 | 16.77 | 12.78 | -3.99 | ---- | -0.70 | -0.53 | 0.17 |
  | 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 | 15.45% | 13.51% | -1.95% | 2036 | -0.47% | -0.50% | -0.03% | ||
  | |||||||||
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 |