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 | 14.81 | 1.77 | 353 | 0.00 | 1.90 | 1.90 | ||
2012 | 12.84 | 14.85 | 2.01 | 364 | 0.00 | 1.98 | 1.98 | ||
2013 | 12.82 | 14.88 | 2.06 | 374 | 0.00 | 1.98 | 1.98 | ||
2014 | 12.86 | 14.90 | 2.04 | 384 | 0.00 | 1.98 | 1.98 | ||
2015 | 12.98 | 14.92 | 1.94 | 393 | 0.00 | 1.98 | 1.99 | ||
2016 | 13.10 | 14.95 | 1.84 | 401 | 0.00 | 1.98 | 1.99 | ||
2017 | 13.30 | 14.97 | 1.67 | 408 | 0.00 | 1.99 | 1.99 | ||
2018 | 13.54 | 15.00 | 1.46 | 414 | 0.00 | 1.99 | 1.99 | ||
2019 | 13.83 | 15.01 | 1.18 | 419 | 0.00 | 1.99 | 1.99 | ||
2020 | 14.14 | 15.03 | 0.89 | 422 | -0.01 | 1.99 | 1.99 | ||
2021 | 14.45 | 15.05 | 0.61 | 424 | -0.01 | 1.99 | 1.99 | ||
2022 | 14.74 | 15.07 | 0.33 | 425 | -0.01 | 1.99 | 2.00 | ||
2023 | 15.02 | 15.09 | 0.07 | 424 | -0.01 | 1.99 | 2.00 | ||
2024 | 15.27 | 15.10 | -0.17 | 423 | -0.01 | 1.99 | 2.00 | ||
2025 | 15.52 | 15.12 | -0.40 | 421 | -0.02 | 1.99 | 2.00 | ||
2026 | 15.74 | 15.13 | -0.61 | 418 | -0.02 | 1.99 | 2.00 | ||
2027 | 15.94 | 15.15 | -0.79 | 414 | -0.02 | 1.99 | 2.01 | ||
2028 | 16.11 | 15.16 | -0.95 | 410 | -0.02 | 1.99 | 2.01 | ||
2029 | 16.26 | 15.17 | -1.09 | 406 | -0.02 | 1.99 | 2.01 | ||
2030 | 16.38 | 15.18 | -1.20 | 402 | -0.02 | 1.99 | 2.01 | ||
2031 | 16.48 | 15.19 | -1.29 | 397 | -0.02 | 1.99 | 2.01 | ||
2032 | 16.56 | 15.20 | -1.37 | 392 | -0.03 | 1.99 | 2.01 | ||
2033 | 16.63 | 15.20 | -1.43 | 387 | -0.03 | 1.99 | 2.02 | ||
2034 | 16.67 | 15.21 | -1.47 | 382 | -0.03 | 1.99 | 2.02 | ||
2035 | 16.70 | 15.21 | -1.48 | 378 | -0.03 | 1.99 | 2.02 | ||
2036 | 16.71 | 15.22 | -1.49 | 373 | -0.03 | 1.99 | 2.02 | ||
2037 | 16.70 | 15.22 | -1.48 | 369 | -0.03 | 1.99 | 2.02 | ||
2038 | 16.68 | 15.22 | -1.46 | 365 | -0.04 | 1.99 | 2.03 | ||
2039 | 16.64 | 15.22 | -1.42 | 362 | -0.04 | 1.99 | 2.03 | ||
2040 | 16.60 | 15.22 | -1.38 | 358 | -0.04 | 1.99 | 2.03 | ||
2041 | 16.56 | 15.22 | -1.34 | 355 | -0.04 | 1.99 | 2.03 | ||
2042 | 16.51 | 15.22 | -1.29 | 353 | -0.04 | 1.99 | 2.03 | ||
2043 | 16.47 | 15.22 | -1.25 | 350 | -0.04 | 1.99 | 2.04 | ||
2044 | 16.43 | 15.22 | -1.21 | 348 | -0.05 | 1.99 | 2.04 | ||
2045 | 16.40 | 15.22 | -1.18 | 346 | -0.05 | 1.99 | 2.04 | ||
2046 | 16.37 | 15.22 | -1.15 | 344 | -0.05 | 1.99 | 2.04 | ||
2047 | 16.35 | 15.22 | -1.13 | 342 | -0.05 | 1.99 | 2.04 | ||
2048 | 16.32 | 15.22 | -1.10 | 340 | -0.05 | 1.99 | 2.05 | ||
2049 | 16.30 | 15.22 | -1.08 | 338 | -0.05 | 1.99 | 2.05 | ||
2050 | 16.28 | 15.22 | -1.06 | 336 | -0.06 | 1.99 | 2.05 | ||
2051 | 16.27 | 15.22 | -1.05 | 334 | -0.06 | 1.99 | 2.05 | ||
2052 | 16.27 | 15.22 | -1.04 | 332 | -0.06 | 1.99 | 2.05 | ||
2053 | 16.27 | 15.22 | -1.05 | 330 | -0.06 | 1.99 | 2.05 | ||
2054 | 16.28 | 15.22 | -1.06 | 328 | -0.06 | 1.99 | 2.06 | ||
2055 | 16.30 | 15.23 | -1.08 | 326 | -0.06 | 1.99 | 2.06 | ||
2056 | 16.33 | 15.23 | -1.10 | 323 | -0.07 | 2.00 | 2.06 | ||
2057 | 16.35 | 15.23 | -1.12 | 320 | -0.07 | 2.00 | 2.06 | ||
2058 | 16.37 | 15.23 | -1.14 | 317 | -0.07 | 2.00 | 2.06 | ||
2059 | 16.39 | 15.24 | -1.16 | 314 | -0.07 | 2.00 | 2.06 | ||
2060 | 16.41 | 15.24 | -1.17 | 311 | -0.07 | 2.00 | 2.07 | ||
2061 | 16.44 | 15.24 | -1.20 | 308 | -0.07 | 2.00 | 2.07 | ||
2062 | 16.46 | 15.24 | -1.22 | 304 | -0.07 | 2.00 | 2.07 | ||
2063 | 16.49 | 15.25 | -1.24 | 300 | -0.07 | 2.00 | 2.07 | ||
2064 | 16.51 | 15.25 | -1.26 | 297 | -0.07 | 2.00 | 2.07 | ||
2065 | 16.54 | 15.25 | -1.29 | 292 | -0.07 | 2.00 | 2.07 | ||
2066 | 16.58 | 15.26 | -1.32 | 288 | -0.07 | 2.00 | 2.07 | ||
2067 | 16.61 | 15.26 | -1.35 | 283 | -0.07 | 2.00 | 2.07 | ||
2068 | 16.65 | 15.26 | -1.39 | 279 | -0.07 | 2.00 | 2.07 | ||
2069 | 16.69 | 15.26 | -1.43 | 273 | -0.07 | 2.00 | 2.08 | ||
2070 | 16.73 | 15.27 | -1.46 | 268 | -0.07 | 2.00 | 2.08 | ||
2071 | 16.77 | 15.27 | -1.50 | 262 | -0.08 | 2.00 | 2.08 | ||
2072 | 16.82 | 15.28 | -1.54 | 256 | -0.08 | 2.00 | 2.08 | ||
2073 | 16.86 | 15.28 | -1.58 | 250 | -0.08 | 2.00 | 2.08 | ||
2074 | 16.91 | 15.28 | -1.62 | 244 | -0.08 | 2.00 | 2.08 | ||
2075 | 16.95 | 15.29 | -1.67 | 237 | -0.08 | 2.00 | 2.08 | ||
2076 | 17.00 | 15.29 | -1.71 | 230 | -0.08 | 2.00 | 2.08 | ||
2077 | 17.04 | 15.29 | -1.75 | 222 | -0.08 | 2.01 | 2.08 | ||
2078 | 17.09 | 15.30 | -1.79 | 215 | -0.08 | 2.01 | 2.08 | ||
2079 | 17.13 | 15.30 | -1.83 | 207 | -0.08 | 2.01 | 2.08 | ||
2080 | 17.17 | 15.30 | -1.87 | 199 | -0.08 | 2.01 | 2.08 | ||
2081 | 17.22 | 15.31 | -1.91 | 190 | -0.08 | 2.01 | 2.08 | ||
2082 | 17.26 | 15.31 | -1.95 | 181 | -0.08 | 2.01 | 2.08 | ||
2083 | 17.31 | 15.31 | -1.99 | 172 | -0.08 | 2.01 | 2.08 | ||
2084 | 17.35 | 15.32 | -2.03 | 163 | -0.08 | 2.01 | 2.09 | ||
2085 | 17.39 | 15.32 | -2.07 | 153 | -0.08 | 2.01 | 2.09 |
  | 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 | 15.89% | 15.97% | 0.08% | N/A | -0.04% | 1.96% | 2.00% | ||
  | |||||||||
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 |