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 | 13.08 | 12.92 | -0.16 | 352 | 0.04 | 0.00 | -0.04 | ||
2012 | 12.90 | 12.87 | -0.03 | 348 | 0.06 | 0.00 | -0.06 | ||
2013 | 12.88 | 12.90 | 0.02 | 343 | 0.06 | 0.00 | -0.06 | ||
2014 | 12.92 | 12.92 | 0.00 | 338 | 0.06 | 0.00 | -0.06 | ||
2015 | 13.04 | 12.94 | -0.10 | 332 | 0.06 | 0.00 | -0.05 | ||
2016 | 13.16 | 12.96 | -0.20 | 326 | 0.06 | 0.00 | -0.05 | ||
2017 | 13.36 | 12.99 | -0.37 | 320 | 0.06 | 0.00 | -0.05 | ||
2018 | 13.60 | 13.02 | -0.58 | 313 | 0.06 | 0.00 | -0.05 | ||
2019 | 13.89 | 13.03 | -0.86 | 305 | 0.06 | 0.00 | -0.05 | ||
2020 | 14.20 | 13.05 | -1.15 | 295 | 0.06 | 0.00 | -0.05 | ||
2021 | 14.51 | 13.07 | -1.44 | 284 | 0.06 | 0.00 | -0.05 | ||
2022 | 14.80 | 13.09 | -1.72 | 272 | 0.06 | 0.00 | -0.05 | ||
2023 | 15.09 | 13.10 | -1.98 | 259 | 0.06 | 0.00 | -0.05 | ||
2024 | 15.35 | 13.12 | -2.23 | 245 | 0.06 | 0.00 | -0.06 | ||
2025 | 15.60 | 13.14 | -2.46 | 231 | 0.06 | 0.00 | -0.06 | ||
2026 | 15.82 | 13.15 | -2.67 | 215 | 0.06 | 0.00 | -0.06 | ||
2027 | 16.02 | 13.16 | -2.86 | 199 | 0.06 | 0.00 | -0.06 | ||
2028 | 16.20 | 13.18 | -3.02 | 182 | 0.07 | 0.00 | -0.06 | ||
2029 | 16.35 | 13.19 | -3.17 | 164 | 0.07 | 0.00 | -0.07 | ||
2030 | 16.48 | 13.20 | -3.28 | 146 | 0.07 | 0.00 | -0.07 | ||
2031 | 16.58 | 13.20 | -3.38 | 128 | 0.07 | 0.00 | -0.07 | ||
2032 | 16.67 | 13.21 | -3.46 | 109 | 0.08 | 0.00 | -0.07 | ||
2033 | 16.74 | 13.22 | -3.52 | 89 | 0.08 | 0.00 | -0.08 | ||
2034 | 16.79 | 13.22 | -3.57 | 70 | 0.09 | 0.00 | -0.08 | ||
2035 | 16.82 | 13.23 | -3.59 | 50 | 0.09 | 0.00 | -0.08 | ||
2036 | 16.83 | 13.23 | -3.60 | 29 | 0.09 | 0.01 | -0.09 | ||
2037 | 16.83 | 13.23 | -3.60 | 9 | 0.10 | 0.01 | -0.09 | ||
2038 | 16.81 | 13.23 | -3.58 | ---- | 0.10 | 0.01 | -0.09 | ||
2039 | 16.78 | 13.24 | -3.55 | ---- | 0.10 | 0.01 | -0.10 | ||
2040 | 16.75 | 13.24 | -3.51 | ---- | 0.11 | 0.01 | -0.10 | ||
2041 | 16.71 | 13.23 | -3.47 | ---- | 0.11 | 0.01 | -0.10 | ||
2042 | 16.67 | 13.23 | -3.43 | ---- | 0.11 | 0.01 | -0.11 | ||
2043 | 16.63 | 13.23 | -3.40 | ---- | 0.12 | 0.01 | -0.11 | ||
2044 | 16.59 | 13.23 | -3.36 | ---- | 0.12 | 0.01 | -0.11 | ||
2045 | 16.57 | 13.23 | -3.33 | ---- | 0.12 | 0.01 | -0.12 | ||
2046 | 16.54 | 13.23 | -3.31 | ---- | 0.12 | 0.01 | -0.12 | ||
2047 | 16.52 | 13.23 | -3.29 | ---- | 0.13 | 0.01 | -0.12 | ||
2048 | 16.50 | 13.23 | -3.27 | ---- | 0.13 | 0.01 | -0.12 | ||
2049 | 16.48 | 13.23 | -3.25 | ---- | 0.13 | 0.01 | -0.12 | ||
2050 | 16.46 | 13.23 | -3.23 | ---- | 0.13 | 0.01 | -0.12 | ||
2051 | 16.45 | 13.23 | -3.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2052 | 16.45 | 13.23 | -3.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2053 | 16.46 | 13.24 | -3.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2054 | 16.47 | 13.24 | -3.24 | ---- | 0.13 | 0.01 | -0.12 | ||
2055 | 16.49 | 13.24 | -3.26 | ---- | 0.13 | 0.01 | -0.12 | ||
2056 | 16.52 | 13.24 | -3.28 | ---- | 0.13 | 0.01 | -0.12 | ||
2057 | 16.54 | 13.24 | -3.30 | ---- | 0.13 | 0.01 | -0.12 | ||
2058 | 16.57 | 13.25 | -3.32 | ---- | 0.13 | 0.01 | -0.12 | ||
2059 | 16.59 | 13.25 | -3.34 | ---- | 0.12 | 0.01 | -0.12 | ||
2060 | 16.61 | 13.25 | -3.36 | ---- | 0.12 | 0.01 | -0.12 | ||
2061 | 16.63 | 13.25 | -3.38 | ---- | 0.12 | 0.01 | -0.12 | ||
2062 | 16.66 | 13.25 | -3.40 | ---- | 0.12 | 0.01 | -0.12 | ||
2063 | 16.68 | 13.26 | -3.43 | ---- | 0.12 | 0.01 | -0.12 | ||
2064 | 16.71 | 13.26 | -3.45 | ---- | 0.12 | 0.01 | -0.12 | ||
2065 | 16.74 | 13.26 | -3.48 | ---- | 0.12 | 0.01 | -0.12 | ||
2066 | 16.77 | 13.26 | -3.51 | ---- | 0.12 | 0.01 | -0.12 | ||
2067 | 16.81 | 13.27 | -3.55 | ---- | 0.13 | 0.01 | -0.12 | ||
2068 | 16.85 | 13.27 | -3.58 | ---- | 0.13 | 0.01 | -0.12 | ||
2069 | 16.89 | 13.27 | -3.62 | ---- | 0.13 | 0.01 | -0.12 | ||
2070 | 16.94 | 13.27 | -3.66 | ---- | 0.13 | 0.01 | -0.12 | ||
2071 | 16.98 | 13.28 | -3.70 | ---- | 0.13 | 0.01 | -0.12 | ||
2072 | 17.02 | 13.28 | -3.74 | ---- | 0.13 | 0.01 | -0.12 | ||
2073 | 17.07 | 13.28 | -3.79 | ---- | 0.13 | 0.01 | -0.13 | ||
2074 | 17.12 | 13.29 | -3.83 | ---- | 0.13 | 0.01 | -0.13 | ||
2075 | 17.16 | 13.29 | -3.87 | ---- | 0.14 | 0.01 | -0.13 | ||
2076 | 17.21 | 13.29 | -3.92 | ---- | 0.14 | 0.01 | -0.13 | ||
2077 | 17.26 | 13.30 | -3.96 | ---- | 0.14 | 0.01 | -0.13 | ||
2078 | 17.30 | 13.30 | -4.00 | ---- | 0.14 | 0.01 | -0.13 | ||
2079 | 17.35 | 13.30 | -4.05 | ---- | 0.14 | 0.01 | -0.13 | ||
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 | -4.17 | ---- | 0.15 | 0.01 | -0.14 | ||
2083 | 17.53 | 13.31 | -4.22 | ---- | 0.15 | 0.01 | -0.14 | ||
2084 | 17.57 | 13.32 | -4.26 | ---- | 0.15 | 0.01 | -0.14 | ||
2085 | 17.62 | 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 | 16.03% | 14.01% | -2.01% | 2037 | 0.10% | 0.01% | -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 |