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 | 12.81 | 12.90 | 0.09 | 346 | -0.01 | 0.00 | 0.01 | ||
2014 | 12.84 | 12.92 | 0.07 | 341 | -0.02 | 0.00 | 0.02 | ||
2015 | 12.95 | 12.94 | -0.01 | 336 | -0.03 | 0.00 | 0.03 | ||
2016 | 13.06 | 12.96 | -0.10 | 331 | -0.04 | 0.00 | 0.04 | ||
2017 | 13.24 | 12.99 | -0.26 | 326 | -0.06 | 0.00 | 0.06 | ||
2018 | 13.46 | 13.01 | -0.45 | 320 | -0.08 | 0.00 | 0.08 | ||
2019 | 13.73 | 13.02 | -0.70 | 313 | -0.11 | -0.01 | 0.10 | ||
2020 | 14.01 | 13.04 | -0.97 | 305 | -0.14 | -0.01 | 0.13 | ||
2021 | 14.28 | 13.06 | -1.23 | 296 | -0.17 | -0.01 | 0.16 | ||
2022 | 14.54 | 13.07 | -1.47 | 285 | -0.20 | -0.01 | 0.19 | ||
2023 | 14.79 | 13.09 | -1.70 | 274 | -0.24 | -0.01 | 0.22 | ||
2024 | 15.02 | 13.10 | -1.91 | 263 | -0.27 | -0.01 | 0.25 | ||
2025 | 15.23 | 13.12 | -2.12 | 250 | -0.30 | -0.02 | 0.28 | ||
2026 | 15.43 | 13.13 | -2.30 | 237 | -0.33 | -0.02 | 0.31 | ||
2027 | 15.60 | 13.14 | -2.46 | 223 | -0.36 | -0.02 | 0.34 | ||
2028 | 15.74 | 13.15 | -2.59 | 208 | -0.39 | -0.02 | 0.37 | ||
2029 | 15.87 | 13.16 | -2.71 | 193 | -0.41 | -0.02 | 0.39 | ||
2030 | 15.97 | 13.17 | -2.80 | 178 | -0.44 | -0.02 | 0.42 | ||
2031 | 16.04 | 13.18 | -2.87 | 162 | -0.46 | -0.02 | 0.44 | ||
2032 | 16.11 | 13.18 | -2.92 | 146 | -0.48 | -0.03 | 0.46 | ||
2033 | 16.15 | 13.19 | -2.97 | 129 | -0.51 | -0.03 | 0.48 | ||
2034 | 16.18 | 13.19 | -2.99 | 113 | -0.52 | -0.03 | 0.50 | ||
2035 | 16.19 | 13.19 | -2.99 | 96 | -0.54 | -0.03 | 0.51 | ||
2036 | 16.18 | 13.20 | -2.98 | 79 | -0.56 | -0.03 | 0.53 | ||
2037 | 16.16 | 13.20 | -2.97 | 62 | -0.57 | -0.03 | 0.54 | ||
2038 | 16.13 | 13.20 | -2.93 | 45 | -0.59 | -0.03 | 0.55 | ||
2039 | 16.08 | 13.20 | -2.89 | 28 | -0.60 | -0.03 | 0.57 | ||
2040 | 16.03 | 13.20 | -2.84 | 10 | -0.61 | -0.03 | 0.58 | ||
2041 | 15.98 | 13.19 | -2.78 | ---- | -0.62 | -0.03 | 0.58 | ||
2042 | 15.92 | 13.19 | -2.73 | ---- | -0.63 | -0.03 | 0.59 | ||
2043 | 15.87 | 13.19 | -2.68 | ---- | -0.64 | -0.04 | 0.60 | ||
2044 | 15.83 | 13.19 | -2.64 | ---- | -0.64 | -0.04 | 0.61 | ||
2045 | 15.79 | 13.19 | -2.60 | ---- | -0.65 | -0.04 | 0.62 | ||
2046 | 15.76 | 13.19 | -2.57 | ---- | -0.66 | -0.04 | 0.62 | ||
2047 | 15.73 | 13.19 | -2.54 | ---- | -0.67 | -0.04 | 0.63 | ||
2048 | 15.70 | 13.19 | -2.52 | ---- | -0.67 | -0.04 | 0.63 | ||
2049 | 15.68 | 13.19 | -2.49 | ---- | -0.68 | -0.04 | 0.64 | ||
2050 | 15.65 | 13.19 | -2.47 | ---- | -0.68 | -0.04 | 0.64 | ||
2051 | 15.64 | 13.19 | -2.45 | ---- | -0.68 | -0.04 | 0.65 | ||
2052 | 15.64 | 13.19 | -2.45 | ---- | -0.69 | -0.04 | 0.65 | ||
2053 | 15.64 | 13.19 | -2.45 | ---- | -0.69 | -0.04 | 0.65 | ||
2054 | 15.65 | 13.19 | -2.46 | ---- | -0.70 | -0.04 | 0.66 | ||
2055 | 15.67 | 13.19 | -2.47 | ---- | -0.70 | -0.04 | 0.66 | ||
2056 | 15.69 | 13.19 | -2.49 | ---- | -0.70 | -0.04 | 0.66 | ||
2057 | 15.71 | 13.20 | -2.51 | ---- | -0.71 | -0.04 | 0.67 | ||
2058 | 15.73 | 13.20 | -2.53 | ---- | -0.71 | -0.04 | 0.67 | ||
2059 | 15.75 | 13.20 | -2.55 | ---- | -0.71 | -0.04 | 0.67 | ||
2060 | 15.77 | 13.20 | -2.57 | ---- | -0.72 | -0.04 | 0.67 | ||
2061 | 15.79 | 13.20 | -2.59 | ---- | -0.72 | -0.04 | 0.68 | ||
2062 | 15.81 | 13.21 | -2.61 | ---- | -0.72 | -0.04 | 0.68 | ||
2063 | 15.84 | 13.21 | -2.63 | ---- | -0.72 | -0.04 | 0.68 | ||
2064 | 15.86 | 13.21 | -2.65 | ---- | -0.72 | -0.04 | 0.68 | ||
2065 | 15.89 | 13.21 | -2.68 | ---- | -0.72 | -0.04 | 0.68 | ||
2066 | 15.93 | 13.21 | -2.71 | ---- | -0.73 | -0.04 | 0.68 | ||
2067 | 15.96 | 13.22 | -2.74 | ---- | -0.73 | -0.04 | 0.69 | ||
2068 | 16.00 | 13.22 | -2.78 | ---- | -0.73 | -0.04 | 0.69 | ||
2069 | 16.04 | 13.22 | -2.81 | ---- | -0.73 | -0.04 | 0.69 | ||
2070 | 16.08 | 13.23 | -2.85 | ---- | -0.73 | -0.04 | 0.69 | ||
2071 | 16.12 | 13.23 | -2.89 | ---- | -0.73 | -0.04 | 0.69 | ||
2072 | 16.16 | 13.23 | -2.93 | ---- | -0.73 | -0.04 | 0.69 | ||
2073 | 16.20 | 13.23 | -2.97 | ---- | -0.74 | -0.04 | 0.69 | ||
2074 | 16.25 | 13.24 | -3.01 | ---- | -0.74 | -0.04 | 0.70 | ||
2075 | 16.29 | 13.24 | -3.05 | ---- | -0.74 | -0.04 | 0.70 | ||
2076 | 16.33 | 13.24 | -3.09 | ---- | -0.74 | -0.04 | 0.70 | ||
2077 | 16.38 | 13.25 | -3.13 | ---- | -0.74 | -0.04 | 0.70 | ||
2078 | 16.42 | 13.25 | -3.17 | ---- | -0.74 | -0.04 | 0.70 | ||
2079 | 16.46 | 13.25 | -3.21 | ---- | -0.74 | -0.04 | 0.70 | ||
2080 | 16.51 | 13.25 | -3.25 | ---- | -0.74 | -0.04 | 0.70 | ||
2081 | 16.55 | 13.26 | -3.29 | ---- | -0.75 | -0.04 | 0.70 | ||
2082 | 16.59 | 13.26 | -3.33 | ---- | -0.75 | -0.04 | 0.70 | ||
2083 | 16.63 | 13.26 | -3.37 | ---- | -0.75 | -0.04 | 0.71 | ||
2084 | 16.68 | 13.27 | -3.41 | ---- | -0.75 | -0.04 | 0.71 | ||
2085 | 16.72 | 13.27 | -3.45 | ---- | -0.75 | -0.04 | 0.71 |
  | 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 | 15.44% | 13.98% | -1.46% | 2040 | -0.49% | -0.03% | 0.46% | ||
  | |||||||||
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 |