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 | 13.25 | -0.29 | 317 | 0.00 | 0.24 | 0.24 | ||
2019 | 13.84 | 13.28 | -0.56 | 310 | 0.00 | 0.25 | 0.25 | ||
2020 | 14.15 | 13.30 | -0.85 | 303 | 0.00 | 0.25 | 0.25 | ||
2021 | 14.46 | 13.32 | -1.14 | 294 | 0.00 | 0.25 | 0.25 | ||
2022 | 14.75 | 13.34 | -1.41 | 284 | 0.00 | 0.25 | 0.25 | ||
2023 | 15.03 | 13.35 | -1.68 | 273 | 0.00 | 0.25 | 0.25 | ||
2024 | 15.29 | 13.37 | -1.92 | 261 | 0.00 | 0.25 | 0.25 | ||
2025 | 15.54 | 13.39 | -2.15 | 248 | 0.00 | 0.25 | 0.25 | ||
2026 | 15.76 | 13.40 | -2.36 | 234 | 0.01 | 0.25 | 0.25 | ||
2027 | 15.96 | 13.41 | -2.55 | 220 | 0.01 | 0.25 | 0.25 | ||
2028 | 16.14 | 13.43 | -2.71 | 205 | 0.01 | 0.25 | 0.25 | ||
2029 | 16.30 | 13.44 | -2.86 | 189 | 0.01 | 0.26 | 0.24 | ||
2030 | 16.42 | 13.45 | -2.97 | 173 | 0.01 | 0.26 | 0.24 | ||
2031 | 16.52 | 13.46 | -3.06 | 156 | 0.02 | 0.26 | 0.24 | ||
2032 | 16.61 | 13.46 | -3.14 | 139 | 0.02 | 0.26 | 0.24 | ||
2033 | 16.68 | 13.47 | -3.21 | 122 | 0.02 | 0.26 | 0.24 | ||
2034 | 16.73 | 13.48 | -3.25 | 104 | 0.02 | 0.26 | 0.24 | ||
2035 | 16.75 | 13.48 | -3.27 | 86 | 0.02 | 0.26 | 0.23 | ||
2036 | 16.76 | 13.48 | -3.28 | 68 | 0.03 | 0.26 | 0.23 | ||
2037 | 16.77 | 13.49 | -3.28 | 50 | 0.03 | 0.26 | 0.23 | ||
2038 | 16.75 | 13.49 | -3.26 | 31 | 0.03 | 0.26 | 0.23 | ||
2039 | 16.72 | 13.49 | -3.23 | 12 | 0.03 | 0.26 | 0.22 | ||
2040 | 16.68 | 13.49 | -3.19 | ---- | 0.04 | 0.26 | 0.22 | ||
2041 | 16.64 | 13.49 | -3.15 | ---- | 0.04 | 0.26 | 0.22 | ||
2042 | 16.60 | 13.49 | -3.11 | ---- | 0.04 | 0.26 | 0.22 | ||
2043 | 16.56 | 13.49 | -3.07 | ---- | 0.05 | 0.26 | 0.22 | ||
2044 | 16.52 | 13.49 | -3.03 | ---- | 0.05 | 0.26 | 0.21 | ||
2045 | 16.49 | 13.49 | -3.01 | ---- | 0.05 | 0.26 | 0.21 | ||
2046 | 16.47 | 13.49 | -2.98 | ---- | 0.05 | 0.26 | 0.21 | ||
2047 | 16.45 | 13.49 | -2.96 | ---- | 0.06 | 0.26 | 0.21 | ||
2048 | 16.44 | 13.49 | -2.95 | ---- | 0.06 | 0.26 | 0.20 | ||
2049 | 16.42 | 13.49 | -2.93 | ---- | 0.06 | 0.26 | 0.20 | ||
2050 | 16.40 | 13.49 | -2.91 | ---- | 0.07 | 0.27 | 0.20 | ||
2051 | 16.39 | 13.49 | -2.90 | ---- | 0.07 | 0.27 | 0.20 | ||
2052 | 16.40 | 13.49 | -2.90 | ---- | 0.07 | 0.27 | 0.19 | ||
2053 | 16.41 | 13.50 | -2.91 | ---- | 0.08 | 0.27 | 0.19 | ||
2054 | 16.42 | 13.50 | -2.93 | ---- | 0.08 | 0.27 | 0.19 | ||
2055 | 16.45 | 13.50 | -2.95 | ---- | 0.08 | 0.27 | 0.19 | ||
2056 | 16.48 | 13.50 | -2.97 | ---- | 0.08 | 0.27 | 0.18 | ||
2057 | 16.50 | 13.51 | -3.00 | ---- | 0.09 | 0.27 | 0.18 | ||
2058 | 16.53 | 13.51 | -3.02 | ---- | 0.09 | 0.27 | 0.18 | ||
2059 | 16.55 | 13.51 | -3.04 | ---- | 0.09 | 0.27 | 0.18 | ||
2060 | 16.58 | 13.51 | -3.07 | ---- | 0.10 | 0.27 | 0.18 | ||
2061 | 16.61 | 13.52 | -3.09 | ---- | 0.10 | 0.27 | 0.17 | ||
2062 | 16.63 | 13.52 | -3.11 | ---- | 0.10 | 0.27 | 0.17 | ||
2063 | 16.66 | 13.52 | -3.14 | ---- | 0.10 | 0.27 | 0.17 | ||
2064 | 16.69 | 13.53 | -3.17 | ---- | 0.11 | 0.27 | 0.17 | ||
2065 | 16.72 | 13.53 | -3.20 | ---- | 0.11 | 0.27 | 0.17 | ||
2066 | 16.76 | 13.53 | -3.23 | ---- | 0.11 | 0.27 | 0.16 | ||
2067 | 16.80 | 13.53 | -3.26 | ---- | 0.11 | 0.28 | 0.16 | ||
2068 | 16.84 | 13.54 | -3.30 | ---- | 0.11 | 0.28 | 0.16 | ||
2069 | 16.88 | 13.54 | -3.34 | ---- | 0.12 | 0.28 | 0.16 | ||
2070 | 16.92 | 13.54 | -3.38 | ---- | 0.12 | 0.28 | 0.16 | ||
2071 | 16.97 | 13.55 | -3.42 | ---- | 0.12 | 0.28 | 0.16 | ||
2072 | 17.01 | 13.55 | -3.46 | ---- | 0.12 | 0.28 | 0.16 | ||
2073 | 17.06 | 13.55 | -3.50 | ---- | 0.12 | 0.28 | 0.16 | ||
2074 | 17.10 | 13.56 | -3.55 | ---- | 0.12 | 0.28 | 0.16 | ||
2075 | 17.15 | 13.56 | -3.59 | ---- | 0.12 | 0.28 | 0.16 | ||
2076 | 17.20 | 13.56 | -3.63 | ---- | 0.12 | 0.28 | 0.15 | ||
2077 | 17.24 | 13.57 | -3.67 | ---- | 0.13 | 0.28 | 0.15 | ||
2078 | 17.29 | 13.57 | -3.72 | ---- | 0.13 | 0.28 | 0.15 | ||
2079 | 17.33 | 13.57 | -3.76 | ---- | 0.13 | 0.28 | 0.15 | ||
2080 | 17.38 | 13.58 | -3.80 | ---- | 0.13 | 0.28 | 0.15 | ||
2081 | 17.42 | 13.58 | -3.84 | ---- | 0.13 | 0.28 | 0.15 | ||
2082 | 17.47 | 13.58 | -3.88 | ---- | 0.13 | 0.28 | 0.15 | ||
2083 | 17.51 | 13.59 | -3.93 | ---- | 0.13 | 0.28 | 0.15 | ||
2084 | 17.56 | 13.59 | -3.97 | ---- | 0.13 | 0.28 | 0.15 | ||
2085 | 17.60 | 13.59 | -4.01 | ---- | 0.13 | 0.28 | 0.15 |
  | 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% | 14.23% | -1.74% | 2039 | 0.05% | 0.23% | 0.18% | ||
  | |||||||||
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 |