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 | 14.95 | 1.91 | 353 | 0.00 | 2.04 | 2.04 | ||
2012 | 12.84 | 15.00 | 2.16 | 366 | 0.00 | 2.13 | 2.13 | ||
2013 | 12.82 | 15.09 | 2.27 | 376 | 0.00 | 2.19 | 2.19 | ||
2014 | 12.86 | 15.15 | 2.29 | 387 | 0.00 | 2.23 | 2.23 | ||
2015 | 12.98 | 15.19 | 2.21 | 398 | 0.00 | 2.26 | 2.25 | ||
2016 | 13.11 | 15.24 | 2.13 | 408 | 0.01 | 2.27 | 2.27 | ||
2017 | 13.31 | 15.28 | 1.97 | 417 | 0.01 | 2.29 | 2.29 | ||
2018 | 13.56 | 15.32 | 1.76 | 425 | 0.01 | 2.30 | 2.29 | ||
2019 | 13.85 | 15.34 | 1.49 | 432 | 0.02 | 2.31 | 2.30 | ||
2020 | 14.17 | 15.36 | 1.20 | 437 | 0.02 | 2.31 | 2.29 | ||
2021 | 14.48 | 15.38 | 0.90 | 440 | 0.02 | 2.32 | 2.29 | ||
2022 | 14.77 | 15.40 | 0.63 | 443 | 0.03 | 2.32 | 2.29 | ||
2023 | 15.06 | 15.42 | 0.36 | 444 | 0.03 | 2.32 | 2.29 | ||
2024 | 15.32 | 15.44 | 0.12 | 444 | 0.04 | 2.32 | 2.29 | ||
2025 | 15.58 | 15.46 | -0.12 | 443 | 0.04 | 2.32 | 2.28 | ||
2026 | 15.80 | 15.47 | -0.33 | 442 | 0.05 | 2.32 | 2.28 | ||
2027 | 16.01 | 15.49 | -0.52 | 440 | 0.05 | 2.33 | 2.27 | ||
2028 | 16.19 | 15.50 | -0.69 | 437 | 0.06 | 2.33 | 2.27 | ||
2029 | 16.35 | 15.51 | -0.84 | 435 | 0.07 | 2.33 | 2.26 | ||
2030 | 16.48 | 15.52 | -0.95 | 432 | 0.07 | 2.33 | 2.26 | ||
2031 | 16.58 | 15.53 | -1.05 | 429 | 0.08 | 2.33 | 2.26 | ||
2032 | 16.67 | 15.54 | -1.13 | 425 | 0.08 | 2.33 | 2.25 | ||
2033 | 16.75 | 15.55 | -1.20 | 422 | 0.09 | 2.34 | 2.25 | ||
2034 | 16.80 | 15.56 | -1.24 | 419 | 0.10 | 2.34 | 2.24 | ||
2035 | 16.83 | 15.56 | -1.27 | 416 | 0.10 | 2.34 | 2.24 | ||
2036 | 16.84 | 15.57 | -1.28 | 413 | 0.11 | 2.34 | 2.23 | ||
2037 | 16.85 | 15.57 | -1.28 | 410 | 0.11 | 2.34 | 2.23 | ||
2038 | 16.83 | 15.57 | -1.26 | 408 | 0.12 | 2.34 | 2.23 | ||
2039 | 16.80 | 15.58 | -1.23 | 406 | 0.12 | 2.35 | 2.22 | ||
2040 | 16.77 | 15.58 | -1.19 | 405 | 0.13 | 2.35 | 2.22 | ||
2041 | 16.73 | 15.58 | -1.15 | 403 | 0.13 | 2.35 | 2.22 | ||
2042 | 16.69 | 15.58 | -1.11 | 402 | 0.14 | 2.35 | 2.21 | ||
2043 | 16.65 | 15.58 | -1.08 | 402 | 0.14 | 2.35 | 2.21 | ||
2044 | 16.62 | 15.58 | -1.04 | 401 | 0.15 | 2.35 | 2.21 | ||
2045 | 16.59 | 15.58 | -1.01 | 400 | 0.15 | 2.35 | 2.20 | ||
2046 | 16.57 | 15.58 | -0.99 | 400 | 0.16 | 2.36 | 2.20 | ||
2047 | 16.56 | 15.58 | -0.97 | 400 | 0.16 | 2.36 | 2.20 | ||
2048 | 16.54 | 15.59 | -0.96 | 399 | 0.17 | 2.36 | 2.19 | ||
2049 | 16.52 | 15.59 | -0.94 | 399 | 0.17 | 2.36 | 2.19 | ||
2050 | 16.51 | 15.59 | -0.92 | 399 | 0.17 | 2.36 | 2.19 | ||
2051 | 16.50 | 15.59 | -0.91 | 399 | 0.18 | 2.36 | 2.19 | ||
2052 | 16.51 | 15.59 | -0.91 | 399 | 0.18 | 2.37 | 2.19 | ||
2053 | 16.52 | 15.60 | -0.92 | 398 | 0.18 | 2.37 | 2.18 | ||
2054 | 16.53 | 15.60 | -0.94 | 397 | 0.19 | 2.37 | 2.18 | ||
2055 | 16.56 | 15.60 | -0.96 | 397 | 0.19 | 2.37 | 2.18 | ||
2056 | 16.59 | 15.61 | -0.98 | 395 | 0.19 | 2.37 | 2.18 | ||
2057 | 16.61 | 15.61 | -1.00 | 394 | 0.20 | 2.37 | 2.18 | ||
2058 | 16.64 | 15.61 | -1.02 | 393 | 0.20 | 2.38 | 2.18 | ||
2059 | 16.66 | 15.62 | -1.04 | 391 | 0.20 | 2.38 | 2.18 | ||
2060 | 16.69 | 15.62 | -1.07 | 390 | 0.20 | 2.38 | 2.17 | ||
2061 | 16.71 | 15.63 | -1.09 | 388 | 0.21 | 2.38 | 2.17 | ||
2062 | 16.74 | 15.63 | -1.11 | 386 | 0.21 | 2.38 | 2.17 | ||
2063 | 16.77 | 15.63 | -1.14 | 384 | 0.21 | 2.38 | 2.17 | ||
2064 | 16.80 | 15.64 | -1.16 | 382 | 0.21 | 2.39 | 2.17 | ||
2065 | 16.83 | 15.64 | -1.19 | 379 | 0.21 | 2.39 | 2.17 | ||
2066 | 16.87 | 15.65 | -1.22 | 377 | 0.22 | 2.39 | 2.17 | ||
2067 | 16.90 | 15.65 | -1.25 | 374 | 0.22 | 2.39 | 2.17 | ||
2068 | 16.94 | 15.65 | -1.29 | 370 | 0.22 | 2.39 | 2.17 | ||
2069 | 16.98 | 15.66 | -1.33 | 367 | 0.22 | 2.39 | 2.17 | ||
2070 | 17.03 | 15.66 | -1.36 | 363 | 0.22 | 2.40 | 2.17 | ||
2071 | 17.07 | 15.67 | -1.40 | 359 | 0.22 | 2.40 | 2.18 | ||
2072 | 17.12 | 15.67 | -1.44 | 355 | 0.22 | 2.40 | 2.18 | ||
2073 | 17.16 | 15.68 | -1.49 | 350 | 0.22 | 2.40 | 2.18 | ||
2074 | 17.21 | 15.68 | -1.53 | 346 | 0.23 | 2.40 | 2.18 | ||
2075 | 17.25 | 15.69 | -1.57 | 341 | 0.23 | 2.40 | 2.18 | ||
2076 | 17.30 | 15.69 | -1.61 | 335 | 0.23 | 2.40 | 2.18 | ||
2077 | 17.34 | 15.69 | -1.65 | 330 | 0.23 | 2.41 | 2.18 | ||
2078 | 17.39 | 15.70 | -1.69 | 324 | 0.23 | 2.41 | 2.18 | ||
2079 | 17.44 | 15.70 | -1.73 | 318 | 0.23 | 2.41 | 2.18 | ||
2080 | 17.48 | 15.71 | -1.77 | 312 | 0.23 | 2.41 | 2.18 | ||
2081 | 17.53 | 15.71 | -1.82 | 305 | 0.23 | 2.41 | 2.18 | ||
2082 | 17.57 | 15.72 | -1.86 | 298 | 0.23 | 2.41 | 2.18 | ||
2083 | 17.62 | 15.72 | -1.90 | 291 | 0.23 | 2.42 | 2.18 | ||
2084 | 17.66 | 15.73 | -1.94 | 284 | 0.24 | 2.42 | 2.18 | ||
2085 | 17.71 | 15.73 | -1.98 | 276 | 0.24 | 2.42 | 2.18 |
  | 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 | 16.05% | 16.31% | 0.26% | N/A | 0.12% | 2.30% | 2.18% | ||
  | |||||||||
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 |