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 | 13.28 | -0.27 | 317 | 0.00 | 0.26 | 0.26 | ||
2019 | 13.84 | 13.31 | -0.53 | 311 | 0.00 | 0.28 | 0.28 | ||
2020 | 14.15 | 13.33 | -0.82 | 303 | 0.00 | 0.28 | 0.28 | ||
2021 | 14.46 | 13.35 | -1.11 | 294 | 0.00 | 0.28 | 0.28 | ||
2022 | 14.75 | 13.37 | -1.38 | 285 | 0.00 | 0.28 | 0.28 | ||
2023 | 15.03 | 13.38 | -1.65 | 274 | 0.00 | 0.28 | 0.28 | ||
2024 | 15.29 | 13.40 | -1.89 | 262 | 0.00 | 0.28 | 0.28 | ||
2025 | 15.54 | 13.41 | -2.13 | 249 | 0.01 | 0.28 | 0.28 | ||
2026 | 15.76 | 13.43 | -2.34 | 236 | 0.01 | 0.28 | 0.28 | ||
2027 | 15.96 | 13.44 | -2.52 | 221 | 0.01 | 0.28 | 0.27 | ||
2028 | 16.14 | 13.45 | -2.69 | 206 | 0.01 | 0.28 | 0.27 | ||
2029 | 16.30 | 13.47 | -2.83 | 191 | 0.01 | 0.28 | 0.27 | ||
2030 | 16.42 | 13.48 | -2.95 | 175 | 0.01 | 0.28 | 0.27 | ||
2031 | 16.52 | 13.48 | -3.04 | 158 | 0.02 | 0.28 | 0.27 | ||
2032 | 16.61 | 13.49 | -3.12 | 142 | 0.02 | 0.28 | 0.26 | ||
2033 | 16.68 | 13.50 | -3.18 | 124 | 0.02 | 0.28 | 0.26 | ||
2034 | 16.73 | 13.50 | -3.22 | 107 | 0.02 | 0.29 | 0.26 | ||
2035 | 16.76 | 13.51 | -3.25 | 89 | 0.03 | 0.29 | 0.26 | ||
2036 | 16.77 | 13.51 | -3.26 | 71 | 0.03 | 0.29 | 0.26 | ||
2037 | 16.77 | 13.52 | -3.25 | 53 | 0.03 | 0.29 | 0.25 | ||
2038 | 16.75 | 13.52 | -3.23 | 35 | 0.04 | 0.29 | 0.25 | ||
2039 | 16.72 | 13.52 | -3.20 | 16 | 0.04 | 0.29 | 0.25 | ||
2040 | 16.68 | 13.52 | -3.17 | ---- | 0.04 | 0.29 | 0.25 | ||
2041 | 16.64 | 13.52 | -3.12 | ---- | 0.04 | 0.29 | 0.24 | ||
2042 | 16.60 | 13.52 | -3.08 | ---- | 0.05 | 0.29 | 0.24 | ||
2043 | 16.56 | 13.52 | -3.05 | ---- | 0.05 | 0.29 | 0.24 | ||
2044 | 16.53 | 13.52 | -3.01 | ---- | 0.05 | 0.29 | 0.24 | ||
2045 | 16.50 | 13.52 | -2.98 | ---- | 0.06 | 0.29 | 0.23 | ||
2046 | 16.48 | 13.52 | -2.96 | ---- | 0.06 | 0.29 | 0.23 | ||
2047 | 16.46 | 13.52 | -2.94 | ---- | 0.06 | 0.29 | 0.23 | ||
2048 | 16.44 | 13.52 | -2.92 | ---- | 0.07 | 0.29 | 0.23 | ||
2049 | 16.42 | 13.52 | -2.90 | ---- | 0.07 | 0.29 | 0.22 | ||
2050 | 16.41 | 13.52 | -2.89 | ---- | 0.07 | 0.29 | 0.22 | ||
2051 | 16.40 | 13.52 | -2.88 | ---- | 0.08 | 0.29 | 0.22 | ||
2052 | 16.40 | 13.52 | -2.88 | ---- | 0.08 | 0.29 | 0.22 | ||
2053 | 16.42 | 13.52 | -2.89 | ---- | 0.08 | 0.30 | 0.21 | ||
2054 | 16.43 | 13.53 | -2.91 | ---- | 0.09 | 0.30 | 0.21 | ||
2055 | 16.46 | 13.53 | -2.93 | ---- | 0.09 | 0.30 | 0.21 | ||
2056 | 16.48 | 13.53 | -2.95 | ---- | 0.09 | 0.30 | 0.20 | ||
2057 | 16.51 | 13.53 | -2.98 | ---- | 0.10 | 0.30 | 0.20 | ||
2058 | 16.54 | 13.54 | -3.00 | ---- | 0.10 | 0.30 | 0.20 | ||
2059 | 16.56 | 13.54 | -3.02 | ---- | 0.10 | 0.30 | 0.20 | ||
2060 | 16.59 | 13.54 | -3.05 | ---- | 0.11 | 0.30 | 0.19 | ||
2061 | 16.62 | 13.54 | -3.07 | ---- | 0.11 | 0.30 | 0.19 | ||
2062 | 16.64 | 13.55 | -3.10 | ---- | 0.11 | 0.30 | 0.19 | ||
2063 | 16.67 | 13.55 | -3.12 | ---- | 0.11 | 0.30 | 0.19 | ||
2064 | 16.70 | 13.55 | -3.15 | ---- | 0.12 | 0.30 | 0.18 | ||
2065 | 16.74 | 13.56 | -3.18 | ---- | 0.12 | 0.30 | 0.18 | ||
2066 | 16.77 | 13.56 | -3.21 | ---- | 0.12 | 0.30 | 0.18 | ||
2067 | 16.81 | 13.56 | -3.25 | ---- | 0.12 | 0.30 | 0.18 | ||
2068 | 16.85 | 13.56 | -3.28 | ---- | 0.13 | 0.30 | 0.18 | ||
2069 | 16.89 | 13.57 | -3.32 | ---- | 0.13 | 0.30 | 0.18 | ||
2070 | 16.94 | 13.57 | -3.36 | ---- | 0.13 | 0.30 | 0.18 | ||
2071 | 16.98 | 13.57 | -3.40 | ---- | 0.13 | 0.30 | 0.17 | ||
2072 | 17.02 | 13.58 | -3.45 | ---- | 0.13 | 0.31 | 0.17 | ||
2073 | 17.07 | 13.58 | -3.49 | ---- | 0.13 | 0.31 | 0.17 | ||
2074 | 17.12 | 13.58 | -3.53 | ---- | 0.13 | 0.31 | 0.17 | ||
2075 | 17.16 | 13.59 | -3.58 | ---- | 0.14 | 0.31 | 0.17 | ||
2076 | 17.21 | 13.59 | -3.62 | ---- | 0.14 | 0.31 | 0.17 | ||
2077 | 17.25 | 13.59 | -3.66 | ---- | 0.14 | 0.31 | 0.17 | ||
2078 | 17.30 | 13.60 | -3.70 | ---- | 0.14 | 0.31 | 0.17 | ||
2079 | 17.35 | 13.60 | -3.75 | ---- | 0.14 | 0.31 | 0.17 | ||
2080 | 17.39 | 13.60 | -3.79 | ---- | 0.14 | 0.31 | 0.17 | ||
2081 | 17.44 | 13.61 | -3.83 | ---- | 0.14 | 0.31 | 0.17 | ||
2082 | 17.48 | 13.61 | -3.87 | ---- | 0.14 | 0.31 | 0.17 | ||
2083 | 17.53 | 13.61 | -3.91 | ---- | 0.14 | 0.31 | 0.17 | ||
2084 | 17.57 | 13.62 | -3.95 | ---- | 0.14 | 0.31 | 0.16 | ||
2085 | 17.61 | 13.62 | -3.99 | ---- | 0.14 | 0.31 | 0.16 |
  | 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 | 15.98% | 14.26% | -1.73% | 2039 | 0.05% | 0.25% | 0.19% | ||
  | |||||||||
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 |