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 | 13.24 | 0.42 | 346 | 0.00 | 0.34 | 0.34 | ||
2014 | 12.86 | 13.28 | 0.42 | 343 | 0.00 | 0.36 | 0.36 | ||
2015 | 12.98 | 13.30 | 0.33 | 341 | 0.00 | 0.37 | 0.37 | ||
2016 | 13.10 | 13.33 | 0.23 | 338 | 0.00 | 0.37 | 0.37 | ||
2017 | 13.30 | 13.36 | 0.06 | 334 | 0.00 | 0.37 | 0.37 | ||
2018 | 13.55 | 13.39 | -0.16 | 330 | 0.00 | 0.37 | 0.37 | ||
2019 | 13.84 | 13.40 | -0.43 | 324 | 0.00 | 0.38 | 0.38 | ||
2020 | 14.15 | 13.42 | -0.72 | 317 | 0.00 | 0.38 | 0.38 | ||
2021 | 14.45 | 13.44 | -1.01 | 309 | 0.00 | 0.38 | 0.38 | ||
2022 | 14.75 | 13.46 | -1.29 | 300 | 0.00 | 0.38 | 0.38 | ||
2023 | 15.03 | 13.48 | -1.55 | 289 | 0.00 | 0.38 | 0.38 | ||
2024 | 15.28 | 13.49 | -1.79 | 278 | 0.00 | 0.38 | 0.38 | ||
2025 | 15.53 | 13.51 | -2.02 | 266 | 0.00 | 0.38 | 0.38 | ||
2026 | 15.75 | 13.70 | -2.05 | 253 | 0.00 | 0.56 | 0.56 | ||
2027 | 15.95 | 13.72 | -2.23 | 241 | 0.00 | 0.56 | 0.57 | ||
2028 | 16.13 | 13.74 | -2.39 | 228 | 0.00 | 0.56 | 0.57 | ||
2029 | 16.28 | 13.75 | -2.53 | 214 | 0.00 | 0.57 | 0.57 | ||
2030 | 16.40 | 13.76 | -2.64 | 200 | 0.00 | 0.57 | 0.57 | ||
2031 | 16.50 | 13.77 | -2.74 | 185 | 0.00 | 0.57 | 0.57 | ||
2032 | 16.59 | 13.77 | -2.81 | 171 | -0.01 | 0.57 | 0.57 | ||
2033 | 16.65 | 13.78 | -2.87 | 155 | -0.01 | 0.57 | 0.57 | ||
2034 | 16.70 | 13.79 | -2.91 | 140 | -0.01 | 0.57 | 0.57 | ||
2035 | 16.72 | 13.79 | -2.93 | 124 | -0.01 | 0.57 | 0.57 | ||
2036 | 16.73 | 13.79 | -2.94 | 109 | -0.01 | 0.57 | 0.57 | ||
2037 | 16.73 | 13.79 | -2.93 | 93 | -0.01 | 0.57 | 0.57 | ||
2038 | 16.71 | 13.80 | -2.91 | 77 | -0.01 | 0.57 | 0.57 | ||
2039 | 16.67 | 13.80 | -2.88 | 61 | -0.01 | 0.57 | 0.58 | ||
2040 | 16.63 | 13.80 | -2.84 | 45 | -0.01 | 0.57 | 0.58 | ||
2041 | 16.59 | 13.89 | -2.70 | 29 | -0.01 | 0.66 | 0.67 | ||
2042 | 16.54 | 13.89 | -2.65 | 13 | -0.01 | 0.66 | 0.67 | ||
2043 | 16.50 | 13.89 | -2.61 | ---- | -0.01 | 0.66 | 0.67 | ||
2044 | 16.46 | 13.89 | -2.58 | ---- | -0.01 | 0.66 | 0.67 | ||
2045 | 16.43 | 13.89 | -2.54 | ---- | -0.01 | 0.66 | 0.67 | ||
2046 | 16.41 | 13.89 | -2.52 | ---- | -0.01 | 0.66 | 0.68 | ||
2047 | 16.38 | 13.89 | -2.50 | ---- | -0.01 | 0.66 | 0.68 | ||
2048 | 16.36 | 13.89 | -2.47 | ---- | -0.01 | 0.66 | 0.68 | ||
2049 | 16.34 | 13.89 | -2.45 | ---- | -0.01 | 0.66 | 0.68 | ||
2050 | 16.32 | 13.89 | -2.43 | ---- | -0.02 | 0.66 | 0.68 | ||
2051 | 16.31 | 14.07 | -2.24 | ---- | -0.02 | 0.84 | 0.86 | ||
2052 | 16.31 | 14.08 | -2.23 | ---- | -0.02 | 0.85 | 0.87 | ||
2053 | 16.31 | 14.08 | -2.23 | ---- | -0.02 | 0.85 | 0.87 | ||
2054 | 16.33 | 14.08 | -2.24 | ---- | -0.02 | 0.85 | 0.87 | ||
2055 | 16.35 | 14.09 | -2.26 | ---- | -0.02 | 0.85 | 0.87 | ||
2056 | 16.37 | 14.09 | -2.28 | ---- | -0.02 | 0.85 | 0.87 | ||
2057 | 16.40 | 14.09 | -2.30 | ---- | -0.02 | 0.86 | 0.88 | ||
2058 | 16.42 | 14.09 | -2.32 | ---- | -0.02 | 0.86 | 0.88 | ||
2059 | 16.44 | 14.10 | -2.34 | ---- | -0.02 | 0.86 | 0.88 | ||
2060 | 16.46 | 14.10 | -2.36 | ---- | -0.02 | 0.86 | 0.88 | ||
2061 | 16.48 | 14.28 | -2.20 | ---- | -0.02 | 1.04 | 1.06 | ||
2062 | 16.51 | 14.29 | -2.21 | ---- | -0.02 | 1.05 | 1.07 | ||
2063 | 16.53 | 14.30 | -2.24 | ---- | -0.02 | 1.05 | 1.07 | ||
2064 | 16.56 | 14.30 | -2.26 | ---- | -0.03 | 1.05 | 1.07 | ||
2065 | 16.59 | 14.30 | -2.29 | ---- | -0.03 | 1.05 | 1.07 | ||
2066 | 16.62 | 14.31 | -2.32 | ---- | -0.03 | 1.05 | 1.08 | ||
2067 | 16.66 | 14.31 | -2.35 | ---- | -0.03 | 1.05 | 1.08 | ||
2068 | 16.70 | 14.31 | -2.38 | ---- | -0.03 | 1.05 | 1.08 | ||
2069 | 16.74 | 14.32 | -2.42 | ---- | -0.03 | 1.05 | 1.08 | ||
2070 | 16.78 | 14.32 | -2.46 | ---- | -0.03 | 1.05 | 1.08 | ||
2071 | 16.82 | 14.32 | -2.50 | ---- | -0.03 | 1.05 | 1.08 | ||
2072 | 16.86 | 14.33 | -2.54 | ---- | -0.03 | 1.05 | 1.08 | ||
2073 | 16.91 | 14.33 | -2.58 | ---- | -0.03 | 1.05 | 1.08 | ||
2074 | 16.95 | 14.33 | -2.62 | ---- | -0.03 | 1.05 | 1.09 | ||
2075 | 17.00 | 14.34 | -2.66 | ---- | -0.03 | 1.05 | 1.09 | ||
2076 | 17.04 | 14.34 | -2.70 | ---- | -0.03 | 1.06 | 1.09 | ||
2077 | 17.08 | 14.34 | -2.74 | ---- | -0.03 | 1.06 | 1.09 | ||
2078 | 17.13 | 14.35 | -2.78 | ---- | -0.03 | 1.06 | 1.09 | ||
2079 | 17.17 | 14.35 | -2.82 | ---- | -0.03 | 1.06 | 1.09 | ||
2080 | 17.22 | 14.35 | -2.86 | ---- | -0.04 | 1.06 | 1.09 | ||
2081 | 17.26 | 14.36 | -2.90 | ---- | -0.04 | 1.06 | 1.09 | ||
2082 | 17.30 | 14.36 | -2.94 | ---- | -0.04 | 1.06 | 1.10 | ||
2083 | 17.35 | 14.36 | -2.98 | ---- | -0.04 | 1.06 | 1.10 | ||
2084 | 17.39 | 14.37 | -3.02 | ---- | -0.04 | 1.06 | 1.10 | ||
2085 | 17.43 | 14.37 | -3.06 | ---- | -0.04 | 1.06 | 1.10 |
  | 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 | 15.92% | 14.66% | -1.26% | 2042 | -0.01% | 0.65% | 0.66% | ||
  | |||||||||
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 |