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 | 13.21 | -0.34 | 317 | 0.00 | 0.20 | 0.20 | ||
2019 | 13.84 | 13.23 | -0.60 | 310 | 0.00 | 0.21 | 0.21 | ||
2020 | 14.15 | 13.25 | -0.89 | 302 | 0.00 | 0.21 | 0.21 | ||
2021 | 14.45 | 13.27 | -1.18 | 293 | 0.00 | 0.21 | 0.21 | ||
2022 | 14.75 | 13.29 | -1.46 | 283 | 0.00 | 0.21 | 0.21 | ||
2023 | 15.03 | 13.31 | -1.72 | 271 | 0.00 | 0.21 | 0.21 | ||
2024 | 15.29 | 13.32 | -1.96 | 259 | 0.00 | 0.21 | 0.20 | ||
2025 | 15.54 | 13.34 | -2.20 | 246 | 0.00 | 0.21 | 0.20 | ||
2026 | 15.76 | 13.35 | -2.41 | 232 | 0.01 | 0.21 | 0.20 | ||
2027 | 15.96 | 13.37 | -2.59 | 217 | 0.01 | 0.21 | 0.20 | ||
2028 | 16.14 | 13.38 | -2.76 | 202 | 0.01 | 0.21 | 0.20 | ||
2029 | 16.29 | 13.39 | -2.90 | 186 | 0.01 | 0.21 | 0.20 | ||
2030 | 16.42 | 13.40 | -3.02 | 169 | 0.01 | 0.21 | 0.20 | ||
2031 | 16.52 | 13.41 | -3.11 | 152 | 0.01 | 0.21 | 0.20 | ||
2032 | 16.61 | 13.42 | -3.19 | 135 | 0.01 | 0.21 | 0.20 | ||
2033 | 16.68 | 13.43 | -3.25 | 118 | 0.02 | 0.21 | 0.19 | ||
2034 | 16.72 | 13.43 | -3.29 | 100 | 0.02 | 0.21 | 0.19 | ||
2035 | 16.75 | 13.43 | -3.31 | 81 | 0.02 | 0.21 | 0.19 | ||
2036 | 16.76 | 13.44 | -3.32 | 63 | 0.02 | 0.21 | 0.19 | ||
2037 | 16.76 | 13.44 | -3.32 | 44 | 0.02 | 0.21 | 0.19 | ||
2038 | 16.74 | 13.44 | -3.30 | 25 | 0.03 | 0.21 | 0.19 | ||
2039 | 16.71 | 13.44 | -3.27 | 6 | 0.03 | 0.21 | 0.18 | ||
2040 | 16.67 | 13.44 | -3.23 | ---- | 0.03 | 0.21 | 0.18 | ||
2041 | 16.63 | 13.44 | -3.19 | ---- | 0.03 | 0.21 | 0.18 | ||
2042 | 16.59 | 13.44 | -3.15 | ---- | 0.04 | 0.21 | 0.18 | ||
2043 | 16.55 | 13.44 | -3.11 | ---- | 0.04 | 0.21 | 0.18 | ||
2044 | 16.51 | 13.44 | -3.07 | ---- | 0.04 | 0.21 | 0.17 | ||
2045 | 16.49 | 13.44 | -3.04 | ---- | 0.04 | 0.22 | 0.17 | ||
2046 | 16.46 | 13.44 | -3.02 | ---- | 0.04 | 0.22 | 0.17 | ||
2047 | 16.44 | 13.44 | -3.00 | ---- | 0.05 | 0.22 | 0.17 | ||
2048 | 16.43 | 13.44 | -2.98 | ---- | 0.05 | 0.22 | 0.17 | ||
2049 | 16.41 | 13.44 | -2.96 | ---- | 0.05 | 0.22 | 0.16 | ||
2050 | 16.39 | 13.44 | -2.95 | ---- | 0.05 | 0.22 | 0.16 | ||
2051 | 16.38 | 13.44 | -2.94 | ---- | 0.06 | 0.22 | 0.16 | ||
2052 | 16.38 | 13.44 | -2.94 | ---- | 0.06 | 0.22 | 0.16 | ||
2053 | 16.39 | 13.45 | -2.95 | ---- | 0.06 | 0.22 | 0.16 | ||
2054 | 16.41 | 13.45 | -2.96 | ---- | 0.06 | 0.22 | 0.15 | ||
2055 | 16.43 | 13.45 | -2.98 | ---- | 0.07 | 0.22 | 0.15 | ||
2056 | 16.46 | 13.45 | -3.01 | ---- | 0.07 | 0.22 | 0.15 | ||
2057 | 16.49 | 13.46 | -3.03 | ---- | 0.07 | 0.22 | 0.15 | ||
2058 | 16.51 | 13.46 | -3.05 | ---- | 0.07 | 0.22 | 0.15 | ||
2059 | 16.54 | 13.46 | -3.08 | ---- | 0.08 | 0.22 | 0.14 | ||
2060 | 16.56 | 13.46 | -3.10 | ---- | 0.08 | 0.22 | 0.14 | ||
2061 | 16.59 | 13.47 | -3.12 | ---- | 0.08 | 0.22 | 0.14 | ||
2062 | 16.62 | 13.47 | -3.15 | ---- | 0.08 | 0.22 | 0.14 | ||
2063 | 16.64 | 13.47 | -3.17 | ---- | 0.09 | 0.22 | 0.14 | ||
2064 | 16.67 | 13.48 | -3.20 | ---- | 0.09 | 0.22 | 0.14 | ||
2065 | 16.71 | 13.48 | -3.23 | ---- | 0.09 | 0.22 | 0.13 | ||
2066 | 16.74 | 13.48 | -3.26 | ---- | 0.09 | 0.22 | 0.13 | ||
2067 | 16.78 | 13.48 | -3.30 | ---- | 0.09 | 0.22 | 0.13 | ||
2068 | 16.82 | 13.49 | -3.33 | ---- | 0.09 | 0.23 | 0.13 | ||
2069 | 16.86 | 13.49 | -3.37 | ---- | 0.10 | 0.23 | 0.13 | ||
2070 | 16.90 | 13.49 | -3.41 | ---- | 0.10 | 0.23 | 0.13 | ||
2071 | 16.95 | 13.50 | -3.45 | ---- | 0.10 | 0.23 | 0.13 | ||
2072 | 16.99 | 13.50 | -3.49 | ---- | 0.10 | 0.23 | 0.13 | ||
2073 | 17.04 | 13.50 | -3.53 | ---- | 0.10 | 0.23 | 0.13 | ||
2074 | 17.08 | 13.51 | -3.58 | ---- | 0.10 | 0.23 | 0.13 | ||
2075 | 17.13 | 13.51 | -3.62 | ---- | 0.10 | 0.23 | 0.13 | ||
2076 | 17.17 | 13.51 | -3.66 | ---- | 0.10 | 0.23 | 0.12 | ||
2077 | 17.22 | 13.52 | -3.70 | ---- | 0.10 | 0.23 | 0.12 | ||
2078 | 17.27 | 13.52 | -3.75 | ---- | 0.10 | 0.23 | 0.12 | ||
2079 | 17.31 | 13.52 | -3.79 | ---- | 0.11 | 0.23 | 0.12 | ||
2080 | 17.36 | 13.53 | -3.83 | ---- | 0.11 | 0.23 | 0.12 | ||
2081 | 17.40 | 13.53 | -3.87 | ---- | 0.11 | 0.23 | 0.12 | ||
2082 | 17.45 | 13.53 | -3.91 | ---- | 0.11 | 0.23 | 0.12 | ||
2083 | 17.49 | 13.53 | -3.96 | ---- | 0.11 | 0.23 | 0.12 | ||
2084 | 17.53 | 13.54 | -4.00 | ---- | 0.11 | 0.23 | 0.12 | ||
2085 | 17.58 | 13.54 | -4.04 | ---- | 0.11 | 0.23 | 0.12 |
  | 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 | 15.97% | 14.19% | -1.78% | 2039 | 0.04% | 0.18% | 0.14% | ||
  | |||||||||
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 |