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 | 13.41 | -0.13 | 317 | 0.00 | 0.40 | 0.40 | ||
2019 | 13.84 | 13.45 | -0.39 | 312 | 0.00 | 0.42 | 0.42 | ||
2020 | 14.15 | 13.47 | -0.68 | 305 | 0.00 | 0.42 | 0.42 | ||
2021 | 14.46 | 13.49 | -0.97 | 297 | 0.00 | 0.42 | 0.42 | ||
2022 | 14.75 | 13.51 | -1.24 | 288 | 0.00 | 0.42 | 0.42 | ||
2023 | 15.03 | 13.52 | -1.51 | 278 | 0.00 | 0.42 | 0.42 | ||
2024 | 15.29 | 13.54 | -1.75 | 267 | 0.01 | 0.42 | 0.42 | ||
2025 | 15.54 | 13.55 | -1.99 | 256 | 0.01 | 0.42 | 0.41 | ||
2026 | 15.77 | 13.57 | -2.20 | 243 | 0.01 | 0.42 | 0.41 | ||
2027 | 15.97 | 13.58 | -2.39 | 229 | 0.01 | 0.42 | 0.41 | ||
2028 | 16.15 | 13.60 | -2.55 | 215 | 0.02 | 0.42 | 0.41 | ||
2029 | 16.30 | 13.61 | -2.70 | 201 | 0.02 | 0.42 | 0.41 | ||
2030 | 16.43 | 13.62 | -2.81 | 185 | 0.02 | 0.42 | 0.40 | ||
2031 | 16.53 | 13.63 | -2.91 | 170 | 0.03 | 0.43 | 0.40 | ||
2032 | 16.62 | 13.63 | -2.99 | 154 | 0.03 | 0.43 | 0.40 | ||
2033 | 16.69 | 13.64 | -3.05 | 138 | 0.03 | 0.43 | 0.39 | ||
2034 | 16.74 | 13.65 | -3.09 | 121 | 0.04 | 0.43 | 0.39 | ||
2035 | 16.77 | 13.65 | -3.12 | 104 | 0.04 | 0.43 | 0.39 | ||
2036 | 16.78 | 13.66 | -3.13 | 87 | 0.04 | 0.43 | 0.38 | ||
2037 | 16.79 | 13.66 | -3.13 | 70 | 0.05 | 0.43 | 0.38 | ||
2038 | 16.77 | 13.66 | -3.11 | 52 | 0.05 | 0.43 | 0.38 | ||
2039 | 16.74 | 13.66 | -3.08 | 35 | 0.06 | 0.43 | 0.37 | ||
2040 | 16.70 | 13.66 | -3.04 | 17 | 0.06 | 0.43 | 0.37 | ||
2041 | 16.66 | 13.66 | -3.00 | ---- | 0.07 | 0.43 | 0.37 | ||
2042 | 16.62 | 13.66 | -2.96 | ---- | 0.07 | 0.43 | 0.36 | ||
2043 | 16.59 | 13.66 | -2.92 | ---- | 0.07 | 0.43 | 0.36 | ||
2044 | 16.55 | 13.66 | -2.89 | ---- | 0.08 | 0.43 | 0.36 | ||
2045 | 16.53 | 13.66 | -2.87 | ---- | 0.08 | 0.44 | 0.35 | ||
2046 | 16.51 | 13.66 | -2.84 | ---- | 0.09 | 0.44 | 0.35 | ||
2047 | 16.49 | 13.66 | -2.83 | ---- | 0.09 | 0.44 | 0.34 | ||
2048 | 16.47 | 13.66 | -2.81 | ---- | 0.10 | 0.44 | 0.34 | ||
2049 | 16.46 | 13.66 | -2.79 | ---- | 0.10 | 0.44 | 0.34 | ||
2050 | 16.44 | 13.66 | -2.78 | ---- | 0.11 | 0.44 | 0.33 | ||
2051 | 16.44 | 13.67 | -2.77 | ---- | 0.11 | 0.44 | 0.33 | ||
2052 | 16.44 | 13.67 | -2.77 | ---- | 0.12 | 0.44 | 0.32 | ||
2053 | 16.45 | 13.67 | -2.78 | ---- | 0.12 | 0.44 | 0.32 | ||
2054 | 16.47 | 13.67 | -2.80 | ---- | 0.13 | 0.44 | 0.32 | ||
2055 | 16.50 | 13.68 | -2.82 | ---- | 0.13 | 0.44 | 0.31 | ||
2056 | 16.53 | 13.68 | -2.85 | ---- | 0.14 | 0.44 | 0.31 | ||
2057 | 16.56 | 13.68 | -2.88 | ---- | 0.14 | 0.45 | 0.30 | ||
2058 | 16.59 | 13.69 | -2.90 | ---- | 0.15 | 0.45 | 0.30 | ||
2059 | 16.61 | 13.69 | -2.92 | ---- | 0.15 | 0.45 | 0.30 | ||
2060 | 16.64 | 13.69 | -2.95 | ---- | 0.16 | 0.45 | 0.29 | ||
2061 | 16.67 | 13.69 | -2.97 | ---- | 0.16 | 0.45 | 0.29 | ||
2062 | 16.70 | 13.70 | -3.00 | ---- | 0.16 | 0.45 | 0.29 | ||
2063 | 16.73 | 13.70 | -3.03 | ---- | 0.17 | 0.45 | 0.28 | ||
2064 | 16.76 | 13.70 | -3.05 | ---- | 0.17 | 0.45 | 0.28 | ||
2065 | 16.79 | 13.71 | -3.08 | ---- | 0.17 | 0.45 | 0.28 | ||
2066 | 16.83 | 13.71 | -3.12 | ---- | 0.18 | 0.45 | 0.28 | ||
2067 | 16.87 | 13.71 | -3.15 | ---- | 0.18 | 0.45 | 0.27 | ||
2068 | 16.91 | 13.72 | -3.19 | ---- | 0.18 | 0.45 | 0.27 | ||
2069 | 16.95 | 13.72 | -3.23 | ---- | 0.19 | 0.45 | 0.27 | ||
2070 | 17.00 | 13.72 | -3.27 | ---- | 0.19 | 0.46 | 0.27 | ||
2071 | 17.04 | 13.73 | -3.31 | ---- | 0.19 | 0.46 | 0.26 | ||
2072 | 17.09 | 13.73 | -3.36 | ---- | 0.19 | 0.46 | 0.26 | ||
2073 | 17.13 | 13.73 | -3.40 | ---- | 0.20 | 0.46 | 0.26 | ||
2074 | 17.18 | 13.74 | -3.44 | ---- | 0.20 | 0.46 | 0.26 | ||
2075 | 17.23 | 13.74 | -3.49 | ---- | 0.20 | 0.46 | 0.26 | ||
2076 | 17.27 | 13.74 | -3.53 | ---- | 0.20 | 0.46 | 0.26 | ||
2077 | 17.32 | 13.75 | -3.57 | ---- | 0.20 | 0.46 | 0.26 | ||
2078 | 17.37 | 13.75 | -3.62 | ---- | 0.20 | 0.46 | 0.26 | ||
2079 | 17.41 | 13.75 | -3.66 | ---- | 0.21 | 0.46 | 0.25 | ||
2080 | 17.46 | 13.76 | -3.70 | ---- | 0.21 | 0.46 | 0.25 | ||
2081 | 17.50 | 13.76 | -3.74 | ---- | 0.21 | 0.46 | 0.25 | ||
2082 | 17.55 | 13.76 | -3.78 | ---- | 0.21 | 0.46 | 0.25 | ||
2083 | 17.59 | 13.77 | -3.83 | ---- | 0.21 | 0.46 | 0.25 | ||
2084 | 17.64 | 13.77 | -3.87 | ---- | 0.21 | 0.46 | 0.25 | ||
2085 | 17.68 | 13.77 | -3.91 | ---- | 0.21 | 0.46 | 0.25 |
  | 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 | 16.01% | 14.38% | -1.63% | 2040 | 0.08% | 0.37% | 0.29% | ||
  | |||||||||
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 |