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 | 12.82 | 12.90 | 0.08 | 346 | 0.00 | 0.00 | 0.00 | ||
2014 | 12.86 | 12.92 | 0.06 | 342 | 0.00 | 0.00 | 0.00 | ||
2015 | 12.98 | 12.94 | -0.04 | 338 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.10 | 12.96 | -0.14 | 333 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.30 | 12.99 | -0.32 | 329 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.55 | 13.01 | -0.53 | 323 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.84 | 13.03 | -0.81 | 317 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.15 | 13.05 | -1.10 | 309 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.45 | 13.07 | -1.39 | 301 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.75 | 13.08 | -1.66 | 291 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.03 | 13.10 | -1.93 | 281 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.29 | 13.12 | -2.17 | 269 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.54 | 13.13 | -2.40 | 257 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.76 | 13.15 | -2.61 | 244 | 0.00 | 0.00 | 0.00 | ||
2027 | 15.96 | 13.16 | -2.80 | 231 | 0.00 | 0.00 | 0.00 | ||
2028 | 16.13 | 13.17 | -2.96 | 216 | 0.00 | 0.00 | 0.00 | ||
2029 | 16.28 | 13.18 | -3.10 | 201 | 0.00 | 0.00 | 0.00 | ||
2030 | 16.41 | 13.19 | -3.21 | 186 | 0.00 | 0.00 | 0.00 | ||
2031 | 16.51 | 13.20 | -3.31 | 169 | 0.00 | 0.00 | 0.00 | ||
2032 | 16.59 | 13.21 | -3.38 | 152 | 0.00 | 0.00 | 0.00 | ||
2033 | 16.66 | 13.21 | -3.44 | 135 | 0.00 | 0.00 | 0.00 | ||
2034 | 16.70 | 13.22 | -3.48 | 118 | 0.00 | 0.00 | 0.00 | ||
2035 | 16.73 | 13.22 | -3.50 | 99 | 0.00 | 0.00 | 0.00 | ||
2036 | 16.74 | 13.23 | -3.51 | 81 | 0.00 | 0.00 | 0.00 | ||
2037 | 16.74 | 13.23 | -3.51 | 62 | 0.00 | 0.00 | 0.00 | ||
2038 | 16.71 | 13.23 | -3.48 | 43 | 0.00 | 0.00 | 0.00 | ||
2039 | 16.68 | 13.23 | -3.45 | 23 | 0.00 | 0.00 | 0.00 | ||
2040 | 16.64 | 13.23 | -3.41 | 3 | 0.00 | 0.00 | 0.00 | ||
2041 | 16.60 | 13.23 | -3.37 | ---- | 0.00 | 0.00 | 0.00 | ||
2042 | 16.55 | 13.23 | -3.33 | ---- | 0.00 | 0.00 | 0.00 | ||
2043 | 16.51 | 13.23 | -3.28 | ---- | 0.00 | 0.00 | 0.00 | ||
2044 | 16.47 | 13.23 | -3.25 | ---- | 0.00 | 0.00 | 0.00 | ||
2045 | 16.44 | 13.23 | -3.22 | ---- | 0.00 | 0.00 | 0.00 | ||
2046 | 16.42 | 13.23 | -3.19 | ---- | 0.00 | 0.00 | 0.00 | ||
2047 | 16.40 | 13.23 | -3.17 | ---- | 0.00 | 0.00 | 0.00 | ||
2048 | 16.38 | 13.23 | -3.15 | ---- | 0.00 | 0.00 | 0.00 | ||
2049 | 16.35 | 13.23 | -3.13 | ---- | 0.00 | 0.00 | 0.00 | ||
2050 | 16.33 | 13.23 | -3.11 | ---- | 0.00 | 0.00 | 0.00 | ||
2051 | 16.32 | 13.23 | -3.10 | ---- | 0.00 | 0.00 | 0.00 | ||
2052 | 16.32 | 13.23 | -3.10 | ---- | 0.00 | 0.00 | 0.00 | ||
2053 | 16.33 | 13.23 | -3.10 | ---- | 0.00 | 0.00 | 0.00 | ||
2054 | 16.35 | 13.23 | -3.12 | ---- | 0.00 | 0.00 | 0.00 | ||
2055 | 16.37 | 13.23 | -3.14 | ---- | 0.00 | 0.00 | 0.00 | ||
2056 | 16.39 | 13.23 | -3.16 | ---- | 0.00 | 0.00 | 0.00 | ||
2057 | 16.42 | 13.24 | -3.18 | ---- | 0.00 | 0.00 | 0.00 | ||
2058 | 16.44 | 13.24 | -3.20 | ---- | 0.00 | 0.00 | 0.00 | ||
2059 | 16.46 | 13.24 | -3.22 | ---- | 0.00 | 0.00 | 0.00 | ||
2060 | 16.48 | 13.24 | -3.24 | ---- | 0.00 | 0.00 | 0.00 | ||
2061 | 16.51 | 13.24 | -3.26 | ---- | 0.00 | 0.00 | 0.00 | ||
2062 | 16.53 | 13.25 | -3.29 | ---- | 0.00 | 0.00 | 0.00 | ||
2063 | 16.56 | 13.25 | -3.31 | ---- | 0.00 | 0.00 | 0.00 | ||
2064 | 16.59 | 13.25 | -3.33 | ---- | 0.00 | 0.00 | 0.00 | ||
2065 | 16.62 | 13.25 | -3.36 | ---- | 0.00 | 0.00 | 0.00 | ||
2066 | 16.65 | 13.26 | -3.39 | ---- | 0.00 | 0.00 | 0.00 | ||
2067 | 16.69 | 13.26 | -3.43 | ---- | 0.00 | 0.00 | 0.00 | ||
2068 | 16.72 | 13.26 | -3.46 | ---- | 0.00 | 0.00 | 0.00 | ||
2069 | 16.77 | 13.26 | -3.50 | ---- | 0.00 | 0.00 | 0.00 | ||
2070 | 16.81 | 13.27 | -3.54 | ---- | 0.00 | 0.00 | 0.00 | ||
2071 | 16.85 | 13.27 | -3.58 | ---- | 0.00 | 0.00 | 0.00 | ||
2072 | 16.89 | 13.27 | -3.62 | ---- | 0.00 | 0.00 | 0.00 | ||
2073 | 16.94 | 13.28 | -3.66 | ---- | 0.00 | 0.00 | 0.00 | ||
2074 | 16.98 | 13.28 | -3.70 | ---- | 0.00 | 0.00 | 0.00 | ||
2075 | 17.03 | 13.28 | -3.75 | ---- | 0.00 | 0.00 | 0.00 | ||
2076 | 17.07 | 13.28 | -3.79 | ---- | 0.00 | 0.00 | 0.00 | ||
2077 | 17.12 | 13.29 | -3.83 | ---- | 0.00 | 0.00 | 0.00 | ||
2078 | 17.16 | 13.29 | -3.87 | ---- | 0.00 | 0.00 | 0.00 | ||
2079 | 17.21 | 13.29 | -3.91 | ---- | 0.00 | 0.00 | 0.00 | ||
2080 | 17.25 | 13.30 | -3.95 | ---- | 0.00 | 0.00 | 0.00 | ||
2081 | 17.29 | 13.30 | -3.99 | ---- | 0.00 | 0.00 | 0.00 | ||
2082 | 17.34 | 13.30 | -4.04 | ---- | 0.00 | 0.00 | 0.00 | ||
2083 | 17.38 | 13.31 | -4.08 | ---- | 0.00 | 0.00 | 0.00 | ||
2084 | 17.43 | 13.31 | -4.12 | ---- | 0.00 | 0.00 | 0.00 | ||
2085 | 17.47 | 13.31 | -4.16 | ---- | 0.00 | 0.00 | 0.00 |
  | 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 | 15.67% | 14.20% | -1.47% | 2040 | -0.26% | 0.19% | 0.45% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 10, 2011 |