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 | 13.54 | 0.00 | 317 | 0.00 | 0.53 | 0.53 | ||
2019 | 13.84 | 13.59 | -0.25 | 313 | 0.00 | 0.56 | 0.56 | ||
2020 | 14.15 | 13.61 | -0.54 | 307 | 0.00 | 0.56 | 0.56 | ||
2021 | 14.46 | 13.63 | -0.83 | 300 | 0.00 | 0.56 | 0.56 | ||
2022 | 14.75 | 13.65 | -1.10 | 292 | 0.00 | 0.56 | 0.56 | ||
2023 | 15.03 | 13.66 | -1.37 | 283 | 0.00 | 0.56 | 0.56 | ||
2024 | 15.29 | 13.68 | -1.62 | 273 | 0.01 | 0.56 | 0.55 | ||
2025 | 15.55 | 13.69 | -1.85 | 262 | 0.01 | 0.56 | 0.55 | ||
2026 | 15.77 | 13.71 | -2.06 | 250 | 0.01 | 0.56 | 0.55 | ||
2027 | 15.97 | 13.72 | -2.25 | 237 | 0.02 | 0.56 | 0.55 | ||
2028 | 16.15 | 13.74 | -2.42 | 224 | 0.02 | 0.56 | 0.54 | ||
2029 | 16.31 | 13.75 | -2.56 | 210 | 0.02 | 0.57 | 0.54 | ||
2030 | 16.44 | 13.76 | -2.68 | 196 | 0.03 | 0.57 | 0.54 | ||
2031 | 16.54 | 13.77 | -2.77 | 181 | 0.03 | 0.57 | 0.53 | ||
2032 | 16.63 | 13.78 | -2.85 | 166 | 0.04 | 0.57 | 0.53 | ||
2033 | 16.70 | 13.78 | -2.92 | 151 | 0.04 | 0.57 | 0.53 | ||
2034 | 16.75 | 13.79 | -2.96 | 135 | 0.05 | 0.57 | 0.52 | ||
2035 | 16.78 | 13.79 | -2.99 | 119 | 0.05 | 0.57 | 0.52 | ||
2036 | 16.80 | 13.80 | -3.00 | 103 | 0.06 | 0.57 | 0.51 | ||
2037 | 16.80 | 13.80 | -3.00 | 87 | 0.06 | 0.57 | 0.51 | ||
2038 | 16.78 | 13.80 | -2.98 | 70 | 0.07 | 0.57 | 0.50 | ||
2039 | 16.76 | 13.80 | -2.95 | 54 | 0.08 | 0.57 | 0.50 | ||
2040 | 16.72 | 13.80 | -2.92 | 37 | 0.08 | 0.57 | 0.49 | ||
2041 | 16.68 | 13.80 | -2.88 | 21 | 0.09 | 0.58 | 0.49 | ||
2042 | 16.65 | 13.80 | -2.84 | 4 | 0.09 | 0.58 | 0.48 | ||
2043 | 16.61 | 13.80 | -2.80 | ---- | 0.10 | 0.58 | 0.48 | ||
2044 | 16.58 | 13.80 | -2.77 | ---- | 0.10 | 0.58 | 0.47 | ||
2045 | 16.55 | 13.81 | -2.75 | ---- | 0.11 | 0.58 | 0.47 | ||
2046 | 16.53 | 13.81 | -2.73 | ---- | 0.12 | 0.58 | 0.46 | ||
2047 | 16.52 | 13.81 | -2.71 | ---- | 0.12 | 0.58 | 0.46 | ||
2048 | 16.50 | 13.81 | -2.70 | ---- | 0.13 | 0.58 | 0.45 | ||
2049 | 16.49 | 13.81 | -2.68 | ---- | 0.14 | 0.58 | 0.45 | ||
2050 | 16.47 | 13.81 | -2.66 | ---- | 0.14 | 0.59 | 0.44 | ||
2051 | 16.47 | 13.81 | -2.66 | ---- | 0.15 | 0.59 | 0.44 | ||
2052 | 16.48 | 13.81 | -2.66 | ---- | 0.15 | 0.59 | 0.43 | ||
2053 | 16.49 | 13.82 | -2.68 | ---- | 0.16 | 0.59 | 0.43 | ||
2054 | 16.51 | 13.82 | -2.69 | ---- | 0.17 | 0.59 | 0.42 | ||
2055 | 16.54 | 13.82 | -2.72 | ---- | 0.17 | 0.59 | 0.42 | ||
2056 | 16.57 | 13.83 | -2.74 | ---- | 0.18 | 0.59 | 0.41 | ||
2057 | 16.60 | 13.83 | -2.77 | ---- | 0.19 | 0.59 | 0.41 | ||
2058 | 16.63 | 13.83 | -2.80 | ---- | 0.19 | 0.59 | 0.40 | ||
2059 | 16.66 | 13.84 | -2.82 | ---- | 0.20 | 0.60 | 0.40 | ||
2060 | 16.69 | 13.84 | -2.85 | ---- | 0.20 | 0.60 | 0.39 | ||
2061 | 16.72 | 13.84 | -2.87 | ---- | 0.21 | 0.60 | 0.39 | ||
2062 | 16.75 | 13.85 | -2.90 | ---- | 0.21 | 0.60 | 0.38 | ||
2063 | 16.78 | 13.85 | -2.93 | ---- | 0.22 | 0.60 | 0.38 | ||
2064 | 16.81 | 13.85 | -2.96 | ---- | 0.22 | 0.60 | 0.38 | ||
2065 | 16.84 | 13.86 | -2.99 | ---- | 0.23 | 0.60 | 0.37 | ||
2066 | 16.88 | 13.86 | -3.02 | ---- | 0.23 | 0.60 | 0.37 | ||
2067 | 16.92 | 13.86 | -3.06 | ---- | 0.24 | 0.60 | 0.37 | ||
2068 | 16.96 | 13.87 | -3.10 | ---- | 0.24 | 0.60 | 0.37 | ||
2069 | 17.01 | 13.87 | -3.14 | ---- | 0.24 | 0.61 | 0.36 | ||
2070 | 17.05 | 13.87 | -3.18 | ---- | 0.25 | 0.61 | 0.36 | ||
2071 | 17.10 | 13.88 | -3.22 | ---- | 0.25 | 0.61 | 0.36 | ||
2072 | 17.14 | 13.88 | -3.26 | ---- | 0.25 | 0.61 | 0.36 | ||
2073 | 17.19 | 13.88 | -3.31 | ---- | 0.26 | 0.61 | 0.35 | ||
2074 | 17.24 | 13.89 | -3.35 | ---- | 0.26 | 0.61 | 0.35 | ||
2075 | 17.29 | 13.89 | -3.40 | ---- | 0.26 | 0.61 | 0.35 | ||
2076 | 17.33 | 13.90 | -3.44 | ---- | 0.26 | 0.61 | 0.35 | ||
2077 | 17.38 | 13.90 | -3.48 | ---- | 0.26 | 0.61 | 0.35 | ||
2078 | 17.43 | 13.90 | -3.53 | ---- | 0.27 | 0.61 | 0.35 | ||
2079 | 17.47 | 13.91 | -3.57 | ---- | 0.27 | 0.61 | 0.34 | ||
2080 | 17.52 | 13.91 | -3.61 | ---- | 0.27 | 0.61 | 0.34 | ||
2081 | 17.57 | 13.91 | -3.65 | ---- | 0.27 | 0.61 | 0.34 | ||
2082 | 17.61 | 13.92 | -3.69 | ---- | 0.27 | 0.61 | 0.34 | ||
2083 | 17.66 | 13.92 | -3.74 | ---- | 0.27 | 0.62 | 0.34 | ||
2084 | 17.70 | 13.92 | -3.78 | ---- | 0.28 | 0.62 | 0.34 | ||
2085 | 17.75 | 13.93 | -3.82 | ---- | 0.28 | 0.62 | 0.34 |
  | 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 | 16.03% | 14.51% | -1.53% | 2042 | 0.11% | 0.50% | 0.39% | ||
  | |||||||||
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 |