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 | 12.96 | -0.14 | 330 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.30 | 12.99 | -0.32 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.55 | 13.40 | -0.14 | 317 | 0.00 | 0.39 | 0.39 | ||
2019 | 13.84 | 13.44 | -0.40 | 312 | 0.00 | 0.41 | 0.41 | ||
2020 | 14.15 | 13.46 | -0.69 | 305 | 0.00 | 0.41 | 0.41 | ||
2021 | 14.45 | 13.48 | -0.97 | 297 | 0.00 | 0.41 | 0.41 | ||
2022 | 14.75 | 13.50 | -1.25 | 288 | 0.00 | 0.41 | 0.41 | ||
2023 | 15.03 | 13.52 | -1.51 | 278 | 0.00 | 0.41 | 0.41 | ||
2024 | 15.29 | 13.53 | -1.75 | 267 | 0.00 | 0.41 | 0.42 | ||
2025 | 15.53 | 13.55 | -1.99 | 255 | 0.00 | 0.41 | 0.42 | ||
2026 | 15.76 | 13.56 | -2.19 | 243 | 0.00 | 0.41 | 0.42 | ||
2027 | 15.95 | 13.57 | -2.38 | 229 | 0.00 | 0.42 | 0.42 | ||
2028 | 16.13 | 13.59 | -2.54 | 215 | 0.00 | 0.42 | 0.42 | ||
2029 | 16.28 | 13.60 | -2.68 | 201 | 0.00 | 0.42 | 0.42 | ||
2030 | 16.40 | 13.61 | -2.80 | 186 | 0.00 | 0.42 | 0.42 | ||
2031 | 16.50 | 13.62 | -2.89 | 170 | 0.00 | 0.42 | 0.42 | ||
2032 | 16.59 | 13.62 | -2.96 | 154 | 0.00 | 0.42 | 0.42 | ||
2033 | 16.65 | 13.63 | -3.02 | 138 | 0.00 | 0.42 | 0.42 | ||
2034 | 16.70 | 13.64 | -3.06 | 122 | 0.00 | 0.42 | 0.42 | ||
2035 | 16.72 | 13.64 | -3.08 | 105 | 0.00 | 0.42 | 0.42 | ||
2036 | 16.73 | 13.64 | -3.09 | 88 | 0.00 | 0.42 | 0.42 | ||
2037 | 16.73 | 13.65 | -3.09 | 71 | -0.01 | 0.42 | 0.42 | ||
2038 | 16.71 | 13.65 | -3.06 | 54 | -0.01 | 0.42 | 0.42 | ||
2039 | 16.67 | 13.65 | -3.03 | 37 | -0.01 | 0.42 | 0.42 | ||
2040 | 16.64 | 13.65 | -2.99 | 19 | -0.01 | 0.42 | 0.42 | ||
2041 | 16.59 | 13.65 | -2.94 | 2 | -0.01 | 0.42 | 0.42 | ||
2042 | 16.55 | 13.65 | -2.90 | ---- | -0.01 | 0.42 | 0.42 | ||
2043 | 16.50 | 13.64 | -2.86 | ---- | -0.01 | 0.42 | 0.43 | ||
2044 | 16.47 | 13.64 | -2.82 | ---- | -0.01 | 0.42 | 0.43 | ||
2045 | 16.43 | 13.64 | -2.79 | ---- | -0.01 | 0.42 | 0.43 | ||
2046 | 16.41 | 13.64 | -2.77 | ---- | -0.01 | 0.42 | 0.43 | ||
2047 | 16.39 | 13.64 | -2.74 | ---- | -0.01 | 0.42 | 0.43 | ||
2048 | 16.37 | 13.64 | -2.72 | ---- | -0.01 | 0.42 | 0.43 | ||
2049 | 16.34 | 13.64 | -2.70 | ---- | -0.01 | 0.42 | 0.43 | ||
2050 | 16.32 | 13.64 | -2.68 | ---- | -0.01 | 0.42 | 0.43 | ||
2051 | 16.31 | 13.65 | -2.67 | ---- | -0.01 | 0.42 | 0.43 | ||
2052 | 16.31 | 13.65 | -2.67 | ---- | -0.01 | 0.42 | 0.43 | ||
2053 | 16.32 | 13.65 | -2.67 | ---- | -0.01 | 0.42 | 0.43 | ||
2054 | 16.33 | 13.65 | -2.68 | ---- | -0.01 | 0.42 | 0.43 | ||
2055 | 16.35 | 13.65 | -2.70 | ---- | -0.01 | 0.42 | 0.43 | ||
2056 | 16.38 | 13.66 | -2.72 | ---- | -0.01 | 0.42 | 0.43 | ||
2057 | 16.40 | 13.66 | -2.74 | ---- | -0.01 | 0.42 | 0.44 | ||
2058 | 16.43 | 13.66 | -2.77 | ---- | -0.01 | 0.42 | 0.44 | ||
2059 | 16.45 | 13.66 | -2.78 | ---- | -0.01 | 0.42 | 0.44 | ||
2060 | 16.47 | 13.66 | -2.80 | ---- | -0.02 | 0.42 | 0.44 | ||
2061 | 16.49 | 13.67 | -2.82 | ---- | -0.02 | 0.42 | 0.44 | ||
2062 | 16.52 | 13.67 | -2.85 | ---- | -0.02 | 0.42 | 0.44 | ||
2063 | 16.54 | 13.67 | -2.87 | ---- | -0.02 | 0.42 | 0.44 | ||
2064 | 16.57 | 13.67 | -2.89 | ---- | -0.02 | 0.42 | 0.44 | ||
2065 | 16.60 | 13.68 | -2.92 | ---- | -0.02 | 0.42 | 0.44 | ||
2066 | 16.63 | 13.68 | -2.95 | ---- | -0.02 | 0.42 | 0.44 | ||
2067 | 16.67 | 13.68 | -2.99 | ---- | -0.02 | 0.42 | 0.44 | ||
2068 | 16.71 | 13.69 | -3.02 | ---- | -0.02 | 0.42 | 0.44 | ||
2069 | 16.75 | 13.69 | -3.06 | ---- | -0.02 | 0.43 | 0.44 | ||
2070 | 16.79 | 13.69 | -3.10 | ---- | -0.02 | 0.43 | 0.44 | ||
2071 | 16.83 | 13.70 | -3.14 | ---- | -0.02 | 0.43 | 0.44 | ||
2072 | 16.87 | 13.70 | -3.17 | ---- | -0.02 | 0.43 | 0.44 | ||
2073 | 16.92 | 13.70 | -3.22 | ---- | -0.02 | 0.43 | 0.44 | ||
2074 | 16.96 | 13.71 | -3.26 | ---- | -0.02 | 0.43 | 0.45 | ||
2075 | 17.01 | 13.71 | -3.30 | ---- | -0.02 | 0.43 | 0.45 | ||
2076 | 17.05 | 13.71 | -3.34 | ---- | -0.02 | 0.43 | 0.45 | ||
2077 | 17.10 | 13.72 | -3.38 | ---- | -0.02 | 0.43 | 0.45 | ||
2078 | 17.14 | 13.72 | -3.42 | ---- | -0.02 | 0.43 | 0.45 | ||
2079 | 17.19 | 13.72 | -3.47 | ---- | -0.02 | 0.43 | 0.45 | ||
2080 | 17.23 | 13.73 | -3.51 | ---- | -0.02 | 0.43 | 0.45 | ||
2081 | 17.28 | 13.73 | -3.55 | ---- | -0.02 | 0.43 | 0.45 | ||
2082 | 17.32 | 13.73 | -3.59 | ---- | -0.02 | 0.43 | 0.45 | ||
2083 | 17.36 | 13.74 | -3.63 | ---- | -0.02 | 0.43 | 0.45 | ||
2084 | 17.41 | 13.74 | -3.67 | ---- | -0.02 | 0.43 | 0.45 | ||
2085 | 17.45 | 13.74 | -3.71 | ---- | -0.02 | 0.43 | 0.45 |
  | 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% | 14.37% | -1.55% | 2041 | -0.01% | 0.36% | 0.37% | ||
  | |||||||||
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 |