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 | 341 | 0.00 | 0.00 | 0.00 | ||
2015 | 12.98 | 12.94 | -0.04 | 335 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.10 | 12.96 | -0.14 | 330 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.30 | 12.99 | -0.32 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.55 | 13.01 | -0.53 | 317 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.84 | 13.03 | -0.81 | 309 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.15 | 13.05 | -1.10 | 299 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.45 | 13.07 | -1.39 | 289 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.75 | 13.08 | -1.66 | 277 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.02 | 14.81 | -0.21 | 265 | 0.00 | 1.71 | 1.71 | ||
2024 | 15.28 | 14.92 | -0.37 | 262 | 0.00 | 1.80 | 1.80 | ||
2025 | 15.53 | 14.93 | -0.60 | 259 | 0.00 | 1.80 | 1.80 | ||
2026 | 15.75 | 14.95 | -0.81 | 255 | 0.00 | 1.80 | 1.80 | ||
2027 | 15.95 | 14.96 | -0.99 | 250 | 0.00 | 1.80 | 1.80 | ||
2028 | 16.13 | 14.97 | -1.15 | 245 | 0.00 | 1.80 | 1.81 | ||
2029 | 16.28 | 14.98 | -1.30 | 239 | -0.01 | 1.80 | 1.81 | ||
2030 | 16.40 | 14.99 | -1.41 | 232 | -0.01 | 1.80 | 1.81 | ||
2031 | 16.50 | 15.00 | -1.50 | 225 | -0.01 | 1.80 | 1.81 | ||
2032 | 16.58 | 15.01 | -1.57 | 218 | -0.01 | 1.80 | 1.81 | ||
2033 | 16.65 | 15.02 | -1.63 | 211 | -0.01 | 1.80 | 1.81 | ||
2034 | 16.69 | 15.02 | -1.67 | 203 | -0.01 | 1.80 | 1.81 | ||
2035 | 16.72 | 15.03 | -1.69 | 195 | -0.01 | 1.80 | 1.81 | ||
2036 | 16.73 | 15.03 | -1.70 | 188 | -0.01 | 1.80 | 1.81 | ||
2037 | 16.72 | 15.03 | -1.69 | 180 | -0.01 | 1.80 | 1.81 | ||
2038 | 16.70 | 15.03 | -1.67 | 172 | -0.01 | 1.80 | 1.82 | ||
2039 | 16.67 | 15.03 | -1.63 | 165 | -0.01 | 1.80 | 1.82 | ||
2040 | 16.63 | 15.03 | -1.59 | 158 | -0.02 | 1.80 | 1.82 | ||
2041 | 16.58 | 15.03 | -1.55 | 151 | -0.02 | 1.80 | 1.82 | ||
2042 | 16.54 | 15.03 | -1.50 | 144 | -0.02 | 1.80 | 1.82 | ||
2043 | 16.49 | 15.03 | -1.46 | 137 | -0.02 | 1.80 | 1.82 | ||
2044 | 16.45 | 15.03 | -1.42 | 130 | -0.02 | 1.80 | 1.82 | ||
2045 | 16.42 | 15.03 | -1.39 | 124 | -0.02 | 1.80 | 1.83 | ||
2046 | 16.39 | 15.03 | -1.36 | 117 | -0.02 | 1.80 | 1.83 | ||
2047 | 16.37 | 15.03 | -1.34 | 111 | -0.02 | 1.80 | 1.83 | ||
2048 | 16.35 | 15.03 | -1.32 | 104 | -0.03 | 1.80 | 1.83 | ||
2049 | 16.32 | 15.03 | -1.29 | 98 | -0.03 | 1.81 | 1.83 | ||
2050 | 16.30 | 15.03 | -1.27 | 92 | -0.03 | 1.81 | 1.84 | ||
2051 | 16.29 | 15.03 | -1.26 | 85 | -0.03 | 1.81 | 1.84 | ||
2052 | 16.29 | 15.03 | -1.26 | 79 | -0.03 | 1.81 | 1.84 | ||
2053 | 16.30 | 16.73 | 0.44 | 72 | -0.03 | 3.51 | 3.54 | ||
2054 | 16.31 | 16.82 | 0.52 | 76 | -0.04 | 3.59 | 3.63 | ||
2055 | 16.33 | 16.83 | 0.50 | 80 | -0.04 | 3.60 | 3.64 | ||
2056 | 16.35 | 16.83 | 0.48 | 84 | -0.04 | 3.60 | 3.64 | ||
2057 | 16.37 | 16.83 | 0.46 | 88 | -0.04 | 3.60 | 3.64 | ||
2058 | 16.39 | 16.84 | 0.44 | 92 | -0.05 | 3.60 | 3.64 | ||
2059 | 16.41 | 16.84 | 0.43 | 96 | -0.05 | 3.60 | 3.65 | ||
2060 | 16.43 | 16.84 | 0.41 | 100 | -0.05 | 3.60 | 3.65 | ||
2061 | 16.45 | 16.85 | 0.39 | 104 | -0.05 | 3.60 | 3.65 | ||
2062 | 16.48 | 16.85 | 0.37 | 107 | -0.06 | 3.60 | 3.66 | ||
2063 | 16.50 | 16.85 | 0.35 | 111 | -0.06 | 3.60 | 3.66 | ||
2064 | 16.53 | 16.85 | 0.33 | 114 | -0.06 | 3.60 | 3.66 | ||
2065 | 16.55 | 16.86 | 0.30 | 118 | -0.06 | 3.60 | 3.67 | ||
2066 | 16.59 | 16.86 | 0.27 | 121 | -0.06 | 3.60 | 3.67 | ||
2067 | 16.62 | 16.86 | 0.24 | 124 | -0.07 | 3.61 | 3.67 | ||
2068 | 16.66 | 16.87 | 0.21 | 127 | -0.07 | 3.61 | 3.67 | ||
2069 | 16.69 | 16.87 | 0.18 | 129 | -0.07 | 3.61 | 3.68 | ||
2070 | 16.73 | 16.88 | 0.14 | 132 | -0.07 | 3.61 | 3.68 | ||
2071 | 16.77 | 16.88 | 0.10 | 134 | -0.07 | 3.61 | 3.68 | ||
2072 | 16.82 | 16.88 | 0.07 | 137 | -0.08 | 3.61 | 3.69 | ||
2073 | 16.86 | 16.89 | 0.03 | 138 | -0.08 | 3.61 | 3.69 | ||
2074 | 16.90 | 16.89 | -0.01 | 140 | -0.08 | 3.61 | 3.69 | ||
2075 | 16.94 | 16.90 | -0.05 | 142 | -0.08 | 3.61 | 3.70 | ||
2076 | 16.99 | 16.90 | -0.09 | 143 | -0.08 | 3.61 | 3.70 | ||
2077 | 17.03 | 16.90 | -0.13 | 144 | -0.09 | 3.62 | 3.70 | ||
2078 | 17.07 | 16.91 | -0.17 | 145 | -0.09 | 3.62 | 3.71 | ||
2079 | 17.12 | 16.91 | -0.20 | 146 | -0.09 | 3.62 | 3.71 | ||
2080 | 17.16 | 16.91 | -0.24 | 146 | -0.09 | 3.62 | 3.71 | ||
2081 | 17.20 | 16.92 | -0.28 | 147 | -0.09 | 3.62 | 3.71 | ||
2082 | 17.24 | 16.92 | -0.32 | 147 | -0.10 | 3.62 | 3.72 | ||
2083 | 17.28 | 16.93 | -0.36 | 147 | -0.10 | 3.62 | 3.72 | ||
2084 | 17.33 | 16.93 | -0.40 | 146 | -0.10 | 3.62 | 3.72 | ||
2085 | 17.37 | 16.93 | -0.43 | 146 | -0.10 | 3.62 | 3.73 |
  | 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 | 15.90% | 15.97% | 0.07% | N/A | -0.03% | 1.96% | 1.99% | ||
  | |||||||||
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 |