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 | 13.41 | 0.37 | 353 | 0.00 | 0.50 | 0.50 | ||
2012 | 12.84 | 13.39 | 0.55 | 354 | 0.00 | 0.52 | 0.52 | ||
2013 | 12.82 | 13.43 | 0.61 | 353 | 0.00 | 0.53 | 0.53 | ||
2014 | 12.86 | 13.46 | 0.60 | 352 | 0.00 | 0.54 | 0.54 | ||
2015 | 12.98 | 13.49 | 0.51 | 351 | 0.00 | 0.55 | 0.55 | ||
2016 | 13.10 | 13.52 | 0.41 | 349 | 0.00 | 0.55 | 0.55 | ||
2017 | 13.30 | 13.55 | 0.24 | 347 | 0.00 | 0.56 | 0.56 | ||
2018 | 13.55 | 13.58 | 0.03 | 343 | 0.00 | 0.56 | 0.56 | ||
2019 | 13.84 | 13.59 | -0.25 | 339 | 0.00 | 0.56 | 0.56 | ||
2020 | 14.15 | 13.61 | -0.53 | 333 | 0.00 | 0.56 | 0.56 | ||
2021 | 14.45 | 13.63 | -0.82 | 326 | 0.00 | 0.56 | 0.57 | ||
2022 | 14.74 | 13.65 | -1.10 | 318 | 0.00 | 0.56 | 0.57 | ||
2023 | 15.02 | 13.66 | -1.36 | 309 | 0.00 | 0.56 | 0.57 | ||
2024 | 15.28 | 13.68 | -1.60 | 299 | 0.00 | 0.56 | 0.57 | ||
2025 | 15.53 | 13.70 | -1.83 | 288 | 0.00 | 0.56 | 0.57 | ||
2026 | 15.75 | 13.71 | -2.04 | 276 | -0.01 | 0.56 | 0.57 | ||
2027 | 15.95 | 13.72 | -2.23 | 263 | -0.01 | 0.56 | 0.57 | ||
2028 | 16.12 | 13.74 | -2.39 | 250 | -0.01 | 0.56 | 0.57 | ||
2029 | 16.28 | 13.75 | -2.53 | 237 | -0.01 | 0.56 | 0.57 | ||
2030 | 16.40 | 13.76 | -2.64 | 223 | -0.01 | 0.57 | 0.57 | ||
2031 | 16.50 | 13.77 | -2.73 | 209 | -0.01 | 0.57 | 0.57 | ||
2032 | 16.58 | 13.77 | -2.81 | 194 | -0.01 | 0.57 | 0.57 | ||
2033 | 16.65 | 13.78 | -2.87 | 179 | -0.01 | 0.57 | 0.57 | ||
2034 | 16.69 | 13.79 | -2.91 | 164 | -0.01 | 0.57 | 0.58 | ||
2035 | 16.72 | 13.79 | -2.93 | 148 | -0.01 | 0.57 | 0.58 | ||
2036 | 16.73 | 13.79 | -2.93 | 133 | -0.01 | 0.57 | 0.58 | ||
2037 | 16.72 | 13.79 | -2.93 | 117 | -0.01 | 0.57 | 0.58 | ||
2038 | 16.70 | 13.80 | -2.91 | 102 | -0.01 | 0.57 | 0.58 | ||
2039 | 16.67 | 13.80 | -2.87 | 86 | -0.01 | 0.57 | 0.58 | ||
2040 | 16.63 | 13.80 | -2.83 | 70 | -0.01 | 0.57 | 0.58 | ||
2041 | 16.58 | 13.80 | -2.79 | 55 | -0.01 | 0.57 | 0.58 | ||
2042 | 16.54 | 13.79 | -2.74 | 39 | -0.01 | 0.57 | 0.58 | ||
2043 | 16.50 | 13.79 | -2.70 | 23 | -0.02 | 0.57 | 0.58 | ||
2044 | 16.46 | 13.79 | -2.67 | 8 | -0.02 | 0.57 | 0.58 | ||
2045 | 16.43 | 13.79 | -2.63 | ---- | -0.02 | 0.57 | 0.58 | ||
2046 | 16.40 | 13.79 | -2.61 | ---- | -0.02 | 0.57 | 0.58 | ||
2047 | 16.38 | 13.79 | -2.59 | ---- | -0.02 | 0.57 | 0.59 | ||
2048 | 16.36 | 13.79 | -2.56 | ---- | -0.02 | 0.57 | 0.59 | ||
2049 | 16.33 | 13.79 | -2.54 | ---- | -0.02 | 0.57 | 0.59 | ||
2050 | 16.31 | 13.79 | -2.52 | ---- | -0.02 | 0.57 | 0.59 | ||
2051 | 16.30 | 13.79 | -2.51 | ---- | -0.02 | 0.57 | 0.59 | ||
2052 | 16.30 | 13.80 | -2.51 | ---- | -0.02 | 0.57 | 0.59 | ||
2053 | 16.31 | 13.80 | -2.51 | ---- | -0.02 | 0.57 | 0.59 | ||
2054 | 16.33 | 13.80 | -2.53 | ---- | -0.02 | 0.57 | 0.59 | ||
2055 | 16.35 | 13.80 | -2.54 | ---- | -0.02 | 0.57 | 0.59 | ||
2056 | 16.37 | 13.80 | -2.57 | ---- | -0.02 | 0.57 | 0.59 | ||
2057 | 16.39 | 13.81 | -2.59 | ---- | -0.02 | 0.57 | 0.59 | ||
2058 | 16.42 | 13.81 | -2.61 | ---- | -0.02 | 0.57 | 0.59 | ||
2059 | 16.44 | 13.81 | -2.63 | ---- | -0.02 | 0.57 | 0.59 | ||
2060 | 16.46 | 13.81 | -2.65 | ---- | -0.02 | 0.57 | 0.60 | ||
2061 | 16.48 | 13.82 | -2.67 | ---- | -0.02 | 0.57 | 0.60 | ||
2062 | 16.51 | 13.82 | -2.69 | ---- | -0.02 | 0.57 | 0.60 | ||
2063 | 16.53 | 13.82 | -2.71 | ---- | -0.02 | 0.57 | 0.60 | ||
2064 | 16.56 | 13.82 | -2.74 | ---- | -0.03 | 0.57 | 0.60 | ||
2065 | 16.59 | 13.83 | -2.76 | ---- | -0.03 | 0.57 | 0.60 | ||
2066 | 16.62 | 13.83 | -2.80 | ---- | -0.03 | 0.57 | 0.60 | ||
2067 | 16.66 | 13.83 | -2.83 | ---- | -0.03 | 0.57 | 0.60 | ||
2068 | 16.70 | 13.84 | -2.86 | ---- | -0.03 | 0.57 | 0.60 | ||
2069 | 16.74 | 13.84 | -2.90 | ---- | -0.03 | 0.57 | 0.60 | ||
2070 | 16.78 | 13.84 | -2.94 | ---- | -0.03 | 0.57 | 0.60 | ||
2071 | 16.82 | 13.84 | -2.98 | ---- | -0.03 | 0.57 | 0.60 | ||
2072 | 16.87 | 13.85 | -3.02 | ---- | -0.03 | 0.57 | 0.60 | ||
2073 | 16.91 | 13.85 | -3.06 | ---- | -0.03 | 0.58 | 0.60 | ||
2074 | 16.96 | 13.85 | -3.10 | ---- | -0.03 | 0.58 | 0.60 | ||
2075 | 17.00 | 13.86 | -3.14 | ---- | -0.03 | 0.58 | 0.60 | ||
2076 | 17.05 | 13.86 | -3.18 | ---- | -0.03 | 0.58 | 0.60 | ||
2077 | 17.09 | 13.86 | -3.23 | ---- | -0.03 | 0.58 | 0.60 | ||
2078 | 17.14 | 13.87 | -3.27 | ---- | -0.03 | 0.58 | 0.60 | ||
2079 | 17.18 | 13.87 | -3.31 | ---- | -0.03 | 0.58 | 0.60 | ||
2080 | 17.22 | 13.87 | -3.35 | ---- | -0.03 | 0.58 | 0.60 | ||
2081 | 17.27 | 13.88 | -3.39 | ---- | -0.03 | 0.58 | 0.60 | ||
2082 | 17.31 | 13.88 | -3.43 | ---- | -0.03 | 0.58 | 0.60 | ||
2083 | 17.36 | 13.88 | -3.47 | ---- | -0.03 | 0.58 | 0.60 | ||
2084 | 17.40 | 13.89 | -3.51 | ---- | -0.03 | 0.58 | 0.60 | ||
2085 | 17.44 | 13.89 | -3.55 | ---- | -0.03 | 0.58 | 0.61 |
  | 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% | 14.56% | -1.35% | 2044 | -0.01% | 0.55% | 0.57% | ||
  | |||||||||
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 |