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 | 13.12 | 12.92 | -0.20 | 351 | 0.09 | 0.00 | -0.08 | ||
2012 | 12.93 | 12.87 | -0.05 | 347 | 0.08 | 0.00 | -0.08 | ||
2013 | 12.90 | 12.90 | 0.00 | 342 | 0.08 | 0.00 | -0.08 | ||
2014 | 12.94 | 12.92 | -0.02 | 337 | 0.08 | 0.00 | -0.07 | ||
2015 | 13.05 | 12.94 | -0.11 | 331 | 0.08 | 0.00 | -0.07 | ||
2016 | 13.18 | 12.96 | -0.21 | 325 | 0.07 | 0.00 | -0.07 | ||
2017 | 13.38 | 12.99 | -0.39 | 319 | 0.07 | 0.00 | -0.07 | ||
2018 | 13.62 | 13.02 | -0.60 | 311 | 0.07 | 0.00 | -0.07 | ||
2019 | 13.91 | 13.03 | -0.88 | 303 | 0.07 | 0.00 | -0.07 | ||
2020 | 14.22 | 13.05 | -1.17 | 293 | 0.07 | 0.00 | -0.07 | ||
2021 | 14.53 | 13.07 | -1.46 | 282 | 0.07 | 0.00 | -0.07 | ||
2022 | 14.82 | 13.09 | -1.73 | 270 | 0.07 | 0.00 | -0.07 | ||
2023 | 15.10 | 13.10 | -2.00 | 257 | 0.07 | 0.00 | -0.07 | ||
2024 | 15.36 | 13.12 | -2.24 | 243 | 0.07 | 0.00 | -0.07 | ||
2025 | 15.61 | 13.14 | -2.47 | 229 | 0.07 | 0.00 | -0.07 | ||
2026 | 15.83 | 13.15 | -2.68 | 213 | 0.07 | 0.00 | -0.07 | ||
2027 | 16.03 | 13.16 | -2.87 | 197 | 0.08 | 0.00 | -0.07 | ||
2028 | 16.21 | 13.18 | -3.03 | 180 | 0.08 | 0.00 | -0.07 | ||
2029 | 16.36 | 13.19 | -3.17 | 162 | 0.07 | 0.00 | -0.07 | ||
2030 | 16.48 | 13.20 | -3.28 | 144 | 0.07 | 0.00 | -0.07 | ||
2031 | 16.58 | 13.20 | -3.38 | 126 | 0.07 | 0.00 | -0.07 | ||
2032 | 16.67 | 13.21 | -3.45 | 107 | 0.07 | 0.00 | -0.07 | ||
2033 | 16.73 | 13.22 | -3.52 | 87 | 0.07 | 0.00 | -0.07 | ||
2034 | 16.78 | 13.22 | -3.55 | 68 | 0.07 | 0.00 | -0.07 | ||
2035 | 16.80 | 13.23 | -3.58 | 48 | 0.07 | 0.00 | -0.07 | ||
2036 | 16.81 | 13.23 | -3.58 | 27 | 0.07 | 0.00 | -0.07 | ||
2037 | 16.81 | 13.23 | -3.58 | 7 | 0.07 | 0.00 | -0.07 | ||
2038 | 16.79 | 13.23 | -3.56 | ---- | 0.07 | 0.00 | -0.07 | ||
2039 | 16.75 | 13.23 | -3.52 | ---- | 0.07 | 0.00 | -0.07 | ||
2040 | 16.72 | 13.23 | -3.48 | ---- | 0.07 | 0.00 | -0.07 | ||
2041 | 16.67 | 13.23 | -3.44 | ---- | 0.07 | 0.00 | -0.07 | ||
2042 | 16.63 | 13.23 | -3.40 | ---- | 0.07 | 0.00 | -0.07 | ||
2043 | 16.58 | 13.23 | -3.35 | ---- | 0.07 | 0.00 | -0.07 | ||
2044 | 16.55 | 13.23 | -3.32 | ---- | 0.07 | 0.00 | -0.07 | ||
2045 | 16.52 | 13.23 | -3.29 | ---- | 0.07 | 0.00 | -0.07 | ||
2046 | 16.49 | 13.23 | -3.26 | ---- | 0.07 | 0.00 | -0.07 | ||
2047 | 16.47 | 13.23 | -3.24 | ---- | 0.07 | 0.00 | -0.07 | ||
2048 | 16.45 | 13.23 | -3.22 | ---- | 0.07 | 0.00 | -0.07 | ||
2049 | 16.43 | 13.23 | -3.20 | ---- | 0.07 | 0.00 | -0.07 | ||
2050 | 16.41 | 13.23 | -3.18 | ---- | 0.07 | 0.00 | -0.07 | ||
2051 | 16.40 | 13.23 | -3.17 | ---- | 0.07 | 0.00 | -0.07 | ||
2052 | 16.40 | 13.23 | -3.17 | ---- | 0.07 | 0.00 | -0.07 | ||
2053 | 16.40 | 13.23 | -3.17 | ---- | 0.07 | 0.00 | -0.07 | ||
2054 | 16.42 | 13.23 | -3.18 | ---- | 0.07 | 0.00 | -0.07 | ||
2055 | 16.44 | 13.24 | -3.20 | ---- | 0.07 | 0.00 | -0.07 | ||
2056 | 16.46 | 13.24 | -3.23 | ---- | 0.07 | 0.00 | -0.07 | ||
2057 | 16.49 | 13.24 | -3.25 | ---- | 0.07 | 0.00 | -0.07 | ||
2058 | 16.51 | 13.24 | -3.27 | ---- | 0.07 | 0.00 | -0.07 | ||
2059 | 16.53 | 13.24 | -3.29 | ---- | 0.07 | 0.00 | -0.07 | ||
2060 | 16.55 | 13.25 | -3.31 | ---- | 0.07 | 0.00 | -0.07 | ||
2061 | 16.58 | 13.25 | -3.33 | ---- | 0.07 | 0.00 | -0.07 | ||
2062 | 16.60 | 13.25 | -3.35 | ---- | 0.07 | 0.00 | -0.07 | ||
2063 | 16.63 | 13.25 | -3.38 | ---- | 0.07 | 0.00 | -0.07 | ||
2064 | 16.66 | 13.25 | -3.40 | ---- | 0.07 | 0.00 | -0.07 | ||
2065 | 16.69 | 13.26 | -3.43 | ---- | 0.07 | 0.00 | -0.07 | ||
2066 | 16.72 | 13.26 | -3.46 | ---- | 0.07 | 0.00 | -0.07 | ||
2067 | 16.76 | 13.26 | -3.50 | ---- | 0.07 | 0.00 | -0.07 | ||
2068 | 16.80 | 13.26 | -3.53 | ---- | 0.07 | 0.00 | -0.07 | ||
2069 | 16.84 | 13.27 | -3.57 | ---- | 0.07 | 0.00 | -0.07 | ||
2070 | 16.88 | 13.27 | -3.61 | ---- | 0.07 | 0.00 | -0.07 | ||
2071 | 16.92 | 13.27 | -3.65 | ---- | 0.07 | 0.00 | -0.07 | ||
2072 | 16.96 | 13.28 | -3.69 | ---- | 0.07 | 0.00 | -0.07 | ||
2073 | 17.01 | 13.28 | -3.73 | ---- | 0.07 | 0.00 | -0.07 | ||
2074 | 17.05 | 13.28 | -3.77 | ---- | 0.07 | 0.00 | -0.07 | ||
2075 | 17.10 | 13.29 | -3.81 | ---- | 0.07 | 0.00 | -0.07 | ||
2076 | 17.14 | 13.29 | -3.85 | ---- | 0.07 | 0.00 | -0.07 | ||
2077 | 17.19 | 13.29 | -3.90 | ---- | 0.07 | 0.00 | -0.07 | ||
2078 | 17.23 | 13.29 | -3.94 | ---- | 0.07 | 0.00 | -0.07 | ||
2079 | 17.28 | 13.30 | -3.98 | ---- | 0.07 | 0.00 | -0.07 | ||
2080 | 17.32 | 13.30 | -4.02 | ---- | 0.07 | 0.00 | -0.07 | ||
2081 | 17.36 | 13.30 | -4.06 | ---- | 0.07 | 0.00 | -0.07 | ||
2082 | 17.41 | 13.31 | -4.10 | ---- | 0.07 | 0.00 | -0.07 | ||
2083 | 17.45 | 13.31 | -4.14 | ---- | 0.07 | 0.00 | -0.07 | ||
2084 | 17.50 | 13.31 | -4.18 | ---- | 0.07 | 0.00 | -0.07 | ||
2085 | 17.54 | 13.31 | -4.22 | ---- | 0.07 | 0.00 | -0.07 |
  | 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 | 16.00% | 14.01% | -1.99% | 2037 | 0.07% | 0.00% | -0.07% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 21, 2011 |