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 | 13.05 | -0.05 | 330 | 0.00 | 0.09 | 0.09 | ||
2017 | 13.30 | 13.17 | -0.13 | 324 | 0.00 | 0.19 | 0.19 | ||
2018 | 13.55 | 13.30 | -0.25 | 319 | 0.00 | 0.28 | 0.28 | ||
2019 | 13.84 | 13.40 | -0.43 | 313 | 0.00 | 0.38 | 0.38 | ||
2020 | 14.15 | 13.52 | -0.63 | 306 | 0.00 | 0.47 | 0.47 | ||
2021 | 14.45 | 13.63 | -0.82 | 298 | 0.00 | 0.57 | 0.57 | ||
2022 | 14.75 | 13.75 | -1.00 | 291 | 0.00 | 0.66 | 0.66 | ||
2023 | 15.03 | 13.86 | -1.17 | 282 | 0.00 | 0.76 | 0.76 | ||
2024 | 15.28 | 13.97 | -1.32 | 273 | 0.00 | 0.85 | 0.85 | ||
2025 | 15.53 | 14.08 | -1.45 | 264 | 0.00 | 0.95 | 0.95 | ||
2026 | 15.75 | 14.19 | -1.57 | 255 | 0.00 | 1.04 | 1.04 | ||
2027 | 15.95 | 14.29 | -1.66 | 246 | 0.00 | 1.13 | 1.14 | ||
2028 | 16.13 | 14.40 | -1.73 | 236 | 0.00 | 1.23 | 1.23 | ||
2029 | 16.28 | 14.51 | -1.77 | 226 | 0.00 | 1.32 | 1.33 | ||
2030 | 16.40 | 14.61 | -1.79 | 217 | -0.01 | 1.42 | 1.42 | ||
2031 | 16.50 | 14.71 | -1.79 | 208 | -0.01 | 1.51 | 1.52 | ||
2032 | 16.58 | 14.82 | -1.77 | 199 | -0.01 | 1.61 | 1.62 | ||
2033 | 16.65 | 14.92 | -1.73 | 190 | -0.01 | 1.70 | 1.71 | ||
2034 | 16.69 | 15.02 | -1.68 | 181 | -0.01 | 1.80 | 1.81 | ||
2035 | 16.72 | 15.11 | -1.60 | 174 | -0.01 | 1.89 | 1.90 | ||
2036 | 16.73 | 15.12 | -1.60 | 166 | -0.01 | 1.90 | 1.91 | ||
2037 | 16.72 | 15.13 | -1.60 | 159 | -0.01 | 1.90 | 1.91 | ||
2038 | 16.70 | 15.13 | -1.57 | 151 | -0.01 | 1.90 | 1.91 | ||
2039 | 16.67 | 15.13 | -1.54 | 144 | -0.01 | 1.90 | 1.91 | ||
2040 | 16.63 | 15.13 | -1.50 | 137 | -0.01 | 1.90 | 1.91 | ||
2041 | 16.58 | 15.13 | -1.46 | 131 | -0.02 | 1.90 | 1.91 | ||
2042 | 16.54 | 15.13 | -1.41 | 124 | -0.02 | 1.90 | 1.91 | ||
2043 | 16.49 | 15.12 | -1.37 | 117 | -0.02 | 1.90 | 1.92 | ||
2044 | 16.45 | 15.12 | -1.33 | 111 | -0.02 | 1.90 | 1.92 | ||
2045 | 16.42 | 15.12 | -1.30 | 105 | -0.02 | 1.90 | 1.92 | ||
2046 | 16.40 | 15.12 | -1.27 | 99 | -0.02 | 1.90 | 1.92 | ||
2047 | 16.37 | 15.12 | -1.25 | 92 | -0.02 | 1.90 | 1.92 | ||
2048 | 16.35 | 15.12 | -1.23 | 86 | -0.03 | 1.90 | 1.93 | ||
2049 | 16.33 | 15.12 | -1.20 | 80 | -0.03 | 1.90 | 1.93 | ||
2050 | 16.30 | 15.13 | -1.18 | 74 | -0.03 | 1.90 | 1.93 | ||
2051 | 16.29 | 15.13 | -1.17 | 68 | -0.03 | 1.90 | 1.93 | ||
2052 | 16.29 | 15.13 | -1.17 | 62 | -0.03 | 1.90 | 1.93 | ||
2053 | 16.30 | 15.13 | -1.17 | 56 | -0.03 | 1.90 | 1.93 | ||
2054 | 16.31 | 15.13 | -1.18 | 50 | -0.04 | 1.90 | 1.94 | ||
2055 | 16.33 | 15.13 | -1.20 | 43 | -0.04 | 1.90 | 1.94 | ||
2056 | 16.35 | 15.14 | -1.22 | 37 | -0.04 | 1.90 | 1.94 | ||
2057 | 16.38 | 15.14 | -1.24 | 30 | -0.04 | 1.90 | 1.94 | ||
2058 | 16.40 | 15.14 | -1.26 | 23 | -0.04 | 1.90 | 1.94 | ||
2059 | 16.42 | 15.14 | -1.27 | 16 | -0.04 | 1.90 | 1.95 | ||
2060 | 16.44 | 15.15 | -1.29 | 8 | -0.05 | 1.90 | 1.95 | ||
2061 | 16.46 | 15.15 | -1.31 | 1 | -0.05 | 1.90 | 1.95 | ||
2062 | 16.48 | 15.15 | -1.33 | ---- | -0.05 | 1.90 | 1.95 | ||
2063 | 16.51 | 15.15 | -1.36 | ---- | -0.05 | 1.90 | 1.95 | ||
2064 | 16.53 | 15.16 | -1.38 | ---- | -0.05 | 1.90 | 1.96 | ||
2065 | 16.56 | 15.16 | -1.40 | ---- | -0.05 | 1.91 | 1.96 | ||
2066 | 16.60 | 15.16 | -1.43 | ---- | -0.05 | 1.91 | 1.96 | ||
2067 | 16.63 | 15.16 | -1.47 | ---- | -0.06 | 1.91 | 1.96 | ||
2068 | 16.67 | 15.17 | -1.50 | ---- | -0.06 | 1.91 | 1.96 | ||
2069 | 16.71 | 15.17 | -1.54 | ---- | -0.06 | 1.91 | 1.96 | ||
2070 | 16.75 | 15.17 | -1.57 | ---- | -0.06 | 1.91 | 1.97 | ||
2071 | 16.79 | 15.18 | -1.61 | ---- | -0.06 | 1.91 | 1.97 | ||
2072 | 16.83 | 15.18 | -1.65 | ---- | -0.06 | 1.91 | 1.97 | ||
2073 | 16.87 | 15.18 | -1.69 | ---- | -0.06 | 1.91 | 1.97 | ||
2074 | 16.92 | 15.19 | -1.73 | ---- | -0.06 | 1.91 | 1.97 | ||
2075 | 16.96 | 15.19 | -1.77 | ---- | -0.06 | 1.91 | 1.97 | ||
2076 | 17.01 | 15.19 | -1.81 | ---- | -0.07 | 1.91 | 1.98 | ||
2077 | 17.05 | 15.20 | -1.85 | ---- | -0.07 | 1.91 | 1.98 | ||
2078 | 17.10 | 15.20 | -1.89 | ---- | -0.07 | 1.91 | 1.98 | ||
2079 | 17.14 | 15.21 | -1.93 | ---- | -0.07 | 1.91 | 1.98 | ||
2080 | 17.18 | 15.21 | -1.97 | ---- | -0.07 | 1.91 | 1.98 | ||
2081 | 17.23 | 15.21 | -2.01 | ---- | -0.07 | 1.91 | 1.98 | ||
2082 | 17.27 | 15.22 | -2.05 | ---- | -0.07 | 1.91 | 1.98 | ||
2083 | 17.31 | 15.22 | -2.09 | ---- | -0.07 | 1.91 | 1.98 | ||
2084 | 17.36 | 15.22 | -2.13 | ---- | -0.07 | 1.91 | 1.98 | ||
2085 | 17.40 | 15.23 | -2.17 | ---- | -0.07 | 1.91 | 1.98 |
  | 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% | 15.39% | -0.52% | 2061 | -0.02% | 1.38% | 1.40% | ||
  | |||||||||
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 |