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 | 13.08 | 0.26 | 346 | 0.00 | 0.18 | 0.18 | ||
2014 | 12.86 | 13.11 | 0.25 | 342 | 0.00 | 0.19 | 0.19 | ||
2015 | 12.98 | 13.13 | 0.15 | 338 | 0.00 | 0.19 | 0.19 | ||
2016 | 13.10 | 13.15 | 0.05 | 334 | 0.00 | 0.19 | 0.19 | ||
2017 | 13.30 | 13.18 | -0.12 | 329 | 0.00 | 0.19 | 0.19 | ||
2018 | 13.55 | 13.21 | -0.34 | 324 | 0.00 | 0.19 | 0.19 | ||
2019 | 13.84 | 13.22 | -0.62 | 317 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.15 | 13.24 | -0.91 | 309 | 0.00 | 0.19 | 0.19 | ||
2021 | 14.45 | 13.53 | -0.92 | 299 | 0.00 | 0.46 | 0.46 | ||
2022 | 14.75 | 13.56 | -1.19 | 291 | 0.00 | 0.48 | 0.48 | ||
2023 | 15.03 | 13.58 | -1.45 | 281 | 0.00 | 0.48 | 0.48 | ||
2024 | 15.28 | 13.59 | -1.69 | 270 | 0.00 | 0.48 | 0.48 | ||
2025 | 15.53 | 13.61 | -1.92 | 259 | 0.00 | 0.48 | 0.48 | ||
2026 | 15.75 | 13.62 | -2.13 | 247 | 0.00 | 0.48 | 0.48 | ||
2027 | 15.95 | 13.64 | -2.32 | 234 | 0.00 | 0.48 | 0.48 | ||
2028 | 16.13 | 13.65 | -2.48 | 220 | 0.00 | 0.48 | 0.48 | ||
2029 | 16.28 | 13.66 | -2.62 | 206 | 0.00 | 0.48 | 0.48 | ||
2030 | 16.40 | 13.67 | -2.73 | 191 | 0.00 | 0.48 | 0.48 | ||
2031 | 16.50 | 13.86 | -2.65 | 176 | 0.00 | 0.66 | 0.66 | ||
2032 | 16.59 | 13.87 | -2.71 | 162 | 0.00 | 0.67 | 0.67 | ||
2033 | 16.65 | 13.88 | -2.77 | 147 | 0.00 | 0.67 | 0.67 | ||
2034 | 16.70 | 13.89 | -2.81 | 132 | 0.00 | 0.67 | 0.67 | ||
2035 | 16.72 | 13.89 | -2.83 | 117 | -0.01 | 0.67 | 0.67 | ||
2036 | 16.73 | 13.89 | -2.84 | 102 | -0.01 | 0.67 | 0.67 | ||
2037 | 16.73 | 13.89 | -2.84 | 86 | -0.01 | 0.67 | 0.67 | ||
2038 | 16.71 | 13.90 | -2.81 | 71 | -0.01 | 0.67 | 0.67 | ||
2039 | 16.67 | 13.90 | -2.78 | 55 | -0.01 | 0.67 | 0.67 | ||
2040 | 16.63 | 13.90 | -2.74 | 40 | -0.01 | 0.67 | 0.67 | ||
2041 | 16.59 | 14.62 | -1.97 | 24 | -0.01 | 1.39 | 1.40 | ||
2042 | 16.54 | 14.65 | -1.89 | 13 | -0.01 | 1.43 | 1.44 | ||
2043 | 16.50 | 14.65 | -1.85 | 2 | -0.01 | 1.43 | 1.44 | ||
2044 | 16.46 | 14.65 | -1.81 | ---- | -0.01 | 1.43 | 1.44 | ||
2045 | 16.43 | 14.65 | -1.78 | ---- | -0.01 | 1.43 | 1.44 | ||
2046 | 16.41 | 14.65 | -1.75 | ---- | -0.01 | 1.43 | 1.44 | ||
2047 | 16.38 | 14.65 | -1.73 | ---- | -0.01 | 1.43 | 1.44 | ||
2048 | 16.36 | 14.65 | -1.71 | ---- | -0.01 | 1.43 | 1.44 | ||
2049 | 16.34 | 14.65 | -1.69 | ---- | -0.02 | 1.43 | 1.44 | ||
2050 | 16.32 | 14.65 | -1.66 | ---- | -0.02 | 1.43 | 1.44 | ||
2051 | 16.31 | 14.29 | -2.02 | ---- | -0.02 | 1.07 | 1.08 | ||
2052 | 16.31 | 14.27 | -2.03 | ---- | -0.02 | 1.05 | 1.07 | ||
2053 | 16.31 | 14.28 | -2.04 | ---- | -0.02 | 1.05 | 1.07 | ||
2054 | 16.33 | 14.28 | -2.05 | ---- | -0.02 | 1.05 | 1.07 | ||
2055 | 16.35 | 14.28 | -2.07 | ---- | -0.02 | 1.05 | 1.07 | ||
2056 | 16.37 | 14.28 | -2.09 | ---- | -0.02 | 1.05 | 1.07 | ||
2057 | 16.39 | 14.29 | -2.11 | ---- | -0.02 | 1.05 | 1.07 | ||
2058 | 16.42 | 14.29 | -2.13 | ---- | -0.02 | 1.05 | 1.07 | ||
2059 | 16.44 | 14.29 | -2.15 | ---- | -0.02 | 1.05 | 1.07 | ||
2060 | 16.46 | 14.29 | -2.17 | ---- | -0.03 | 1.05 | 1.08 | ||
2061 | 16.48 | 14.11 | -2.37 | ---- | -0.03 | 0.87 | 0.90 | ||
2062 | 16.51 | 14.11 | -2.40 | ---- | -0.03 | 0.86 | 0.89 | ||
2063 | 16.53 | 14.11 | -2.42 | ---- | -0.03 | 0.86 | 0.89 | ||
2064 | 16.56 | 14.11 | -2.45 | ---- | -0.03 | 0.86 | 0.89 | ||
2065 | 16.59 | 14.11 | -2.47 | ---- | -0.03 | 0.86 | 0.89 | ||
2066 | 16.62 | 14.12 | -2.50 | ---- | -0.03 | 0.86 | 0.89 | ||
2067 | 16.65 | 14.12 | -2.54 | ---- | -0.03 | 0.86 | 0.89 | ||
2068 | 16.69 | 14.12 | -2.57 | ---- | -0.03 | 0.86 | 0.89 | ||
2069 | 16.73 | 14.12 | -2.61 | ---- | -0.03 | 0.86 | 0.89 | ||
2070 | 16.77 | 14.13 | -2.64 | ---- | -0.03 | 0.86 | 0.89 | ||
2071 | 16.81 | 14.13 | -2.68 | ---- | -0.04 | 0.86 | 0.90 | ||
2072 | 16.86 | 14.13 | -2.72 | ---- | -0.04 | 0.86 | 0.90 | ||
2073 | 16.90 | 14.14 | -2.76 | ---- | -0.04 | 0.86 | 0.90 | ||
2074 | 16.95 | 14.14 | -2.81 | ---- | -0.04 | 0.86 | 0.90 | ||
2075 | 16.99 | 14.14 | -2.85 | ---- | -0.04 | 0.86 | 0.90 | ||
2076 | 17.03 | 14.15 | -2.89 | ---- | -0.04 | 0.86 | 0.90 | ||
2077 | 17.08 | 14.15 | -2.93 | ---- | -0.04 | 0.86 | 0.90 | ||
2078 | 17.12 | 14.15 | -2.97 | ---- | -0.04 | 0.86 | 0.90 | ||
2079 | 17.17 | 14.16 | -3.01 | ---- | -0.04 | 0.86 | 0.90 | ||
2080 | 17.21 | 14.16 | -3.05 | ---- | -0.04 | 0.86 | 0.90 | ||
2081 | 17.25 | 14.16 | -3.09 | ---- | -0.04 | 0.86 | 0.90 | ||
2082 | 17.30 | 14.17 | -3.13 | ---- | -0.04 | 0.86 | 0.90 | ||
2083 | 17.34 | 14.17 | -3.17 | ---- | -0.04 | 0.86 | 0.90 | ||
2084 | 17.39 | 14.17 | -3.21 | ---- | -0.04 | 0.86 | 0.90 | ||
2085 | 17.43 | 14.17 | -3.25 | ---- | -0.04 | 0.86 | 0.90 |
  | 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 | 15.91% | 14.73% | -1.19% | 2043 | -0.01% | 0.72% | 0.73% | ||
  | |||||||||
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 |