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 | 14.04 | -2.46 | 176 | 0.00 | 0.84 | 0.84 | ||
2032 | 16.59 | 14.06 | -2.52 | 163 | 0.00 | 0.86 | 0.86 | ||
2033 | 16.65 | 14.07 | -2.58 | 149 | 0.00 | 0.86 | 0.86 | ||
2034 | 16.70 | 14.08 | -2.62 | 136 | -0.01 | 0.86 | 0.86 | ||
2035 | 16.72 | 14.08 | -2.64 | 122 | -0.01 | 0.86 | 0.86 | ||
2036 | 16.73 | 14.08 | -2.65 | 108 | -0.01 | 0.86 | 0.86 | ||
2037 | 16.73 | 14.08 | -2.64 | 93 | -0.01 | 0.86 | 0.86 | ||
2038 | 16.71 | 14.09 | -2.62 | 79 | -0.01 | 0.86 | 0.86 | ||
2039 | 16.67 | 14.09 | -2.59 | 65 | -0.01 | 0.86 | 0.86 | ||
2040 | 16.63 | 14.09 | -2.55 | 50 | -0.01 | 0.86 | 0.87 | ||
2041 | 16.59 | 14.54 | -2.05 | 36 | -0.01 | 1.31 | 1.32 | ||
2042 | 16.54 | 14.56 | -1.98 | 25 | -0.01 | 1.33 | 1.34 | ||
2043 | 16.50 | 14.56 | -1.94 | 13 | -0.01 | 1.33 | 1.34 | ||
2044 | 16.46 | 14.56 | -1.91 | 2 | -0.01 | 1.33 | 1.34 | ||
2045 | 16.43 | 14.56 | -1.87 | ---- | -0.01 | 1.33 | 1.34 | ||
2046 | 16.40 | 14.56 | -1.85 | ---- | -0.01 | 1.33 | 1.35 | ||
2047 | 16.38 | 14.56 | -1.83 | ---- | -0.01 | 1.33 | 1.35 | ||
2048 | 16.36 | 14.56 | -1.80 | ---- | -0.02 | 1.33 | 1.35 | ||
2049 | 16.34 | 14.56 | -1.78 | ---- | -0.02 | 1.33 | 1.35 | ||
2050 | 16.32 | 14.56 | -1.76 | ---- | -0.02 | 1.33 | 1.35 | ||
2051 | 16.31 | 14.56 | -1.75 | ---- | -0.02 | 1.33 | 1.35 | ||
2052 | 16.31 | 14.56 | -1.75 | ---- | -0.02 | 1.33 | 1.35 | ||
2053 | 16.31 | 14.56 | -1.75 | ---- | -0.02 | 1.33 | 1.35 | ||
2054 | 16.33 | 14.56 | -1.76 | ---- | -0.02 | 1.33 | 1.35 | ||
2055 | 16.34 | 14.57 | -1.78 | ---- | -0.02 | 1.33 | 1.36 | ||
2056 | 16.37 | 14.57 | -1.80 | ---- | -0.02 | 1.33 | 1.36 | ||
2057 | 16.39 | 14.57 | -1.82 | ---- | -0.02 | 1.33 | 1.36 | ||
2058 | 16.41 | 14.57 | -1.84 | ---- | -0.03 | 1.33 | 1.36 | ||
2059 | 16.43 | 14.58 | -1.86 | ---- | -0.03 | 1.33 | 1.36 | ||
2060 | 16.46 | 14.58 | -1.88 | ---- | -0.03 | 1.33 | 1.36 | ||
2061 | 16.48 | 15.12 | -1.36 | ---- | -0.03 | 1.88 | 1.91 | ||
2062 | 16.50 | 15.15 | -1.35 | ---- | -0.03 | 1.90 | 1.94 | ||
2063 | 16.53 | 15.15 | -1.37 | ---- | -0.03 | 1.91 | 1.94 | ||
2064 | 16.55 | 15.16 | -1.40 | ---- | -0.03 | 1.91 | 1.94 | ||
2065 | 16.58 | 15.16 | -1.42 | ---- | -0.03 | 1.91 | 1.94 | ||
2066 | 16.61 | 15.16 | -1.45 | ---- | -0.04 | 1.91 | 1.94 | ||
2067 | 16.65 | 15.17 | -1.48 | ---- | -0.04 | 1.91 | 1.94 | ||
2068 | 16.69 | 15.17 | -1.52 | ---- | -0.04 | 1.91 | 1.95 | ||
2069 | 16.73 | 15.17 | -1.55 | ---- | -0.04 | 1.91 | 1.95 | ||
2070 | 16.77 | 15.18 | -1.59 | ---- | -0.04 | 1.91 | 1.95 | ||
2071 | 16.81 | 15.18 | -1.63 | ---- | -0.04 | 1.91 | 1.95 | ||
2072 | 16.85 | 15.18 | -1.67 | ---- | -0.04 | 1.91 | 1.95 | ||
2073 | 16.89 | 15.19 | -1.71 | ---- | -0.04 | 1.91 | 1.95 | ||
2074 | 16.94 | 15.19 | -1.75 | ---- | -0.04 | 1.91 | 1.96 | ||
2075 | 16.98 | 15.19 | -1.79 | ---- | -0.05 | 1.91 | 1.96 | ||
2076 | 17.02 | 15.29 | -1.74 | ---- | -0.05 | 2.00 | 2.05 | ||
2077 | 17.07 | 15.29 | -1.77 | ---- | -0.05 | 2.01 | 2.05 | ||
2078 | 17.11 | 15.30 | -1.81 | ---- | -0.05 | 2.01 | 2.06 | ||
2079 | 17.16 | 15.30 | -1.85 | ---- | -0.05 | 2.01 | 2.06 | ||
2080 | 17.20 | 15.30 | -1.89 | ---- | -0.05 | 2.01 | 2.06 | ||
2081 | 17.24 | 15.31 | -1.93 | ---- | -0.05 | 2.01 | 2.06 | ||
2082 | 17.29 | 15.31 | -1.97 | ---- | -0.05 | 2.01 | 2.06 | ||
2083 | 17.33 | 15.32 | -2.01 | ---- | -0.05 | 2.01 | 2.06 | ||
2084 | 17.37 | 15.32 | -2.05 | ---- | -0.05 | 2.01 | 2.07 | ||
2085 | 17.41 | 15.32 | -2.09 | ---- | -0.06 | 2.01 | 2.07 |
  | 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% | 15.02% | -0.89% | 2044 | -0.02% | 1.02% | 1.03% | ||
  | |||||||||
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 |