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 | 13.01 | -0.53 | 317 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.83 | 13.03 | -0.80 | 309 | -0.01 | 0.00 | 0.01 | ||
2020 | 14.13 | 13.05 | -1.08 | 300 | -0.02 | 0.00 | 0.02 | ||
2021 | 14.42 | 13.07 | -1.36 | 290 | -0.03 | 0.00 | 0.03 | ||
2022 | 14.70 | 13.08 | -1.61 | 278 | -0.05 | 0.00 | 0.05 | ||
2023 | 14.96 | 13.10 | -1.86 | 266 | -0.07 | 0.00 | 0.07 | ||
2024 | 15.19 | 13.11 | -2.08 | 254 | -0.10 | -0.01 | 0.09 | ||
2025 | 15.41 | 13.13 | -2.28 | 240 | -0.12 | -0.01 | 0.12 | ||
2026 | 15.60 | 13.14 | -2.46 | 226 | -0.16 | -0.01 | 0.15 | ||
2027 | 15.76 | 13.15 | -2.61 | 211 | -0.19 | -0.01 | 0.18 | ||
2028 | 15.90 | 13.16 | -2.74 | 196 | -0.23 | -0.01 | 0.22 | ||
2029 | 16.02 | 13.17 | -2.85 | 180 | -0.27 | -0.01 | 0.25 | ||
2030 | 16.09 | 13.18 | -2.92 | 164 | -0.31 | -0.02 | 0.29 | ||
2031 | 16.15 | 13.18 | -2.97 | 148 | -0.36 | -0.02 | 0.34 | ||
2032 | 16.19 | 13.19 | -3.00 | 131 | -0.40 | -0.02 | 0.38 | ||
2033 | 16.20 | 13.19 | -3.01 | 115 | -0.45 | -0.02 | 0.43 | ||
2034 | 16.20 | 13.19 | -3.01 | 98 | -0.51 | -0.03 | 0.48 | ||
2035 | 16.17 | 13.19 | -2.98 | 81 | -0.56 | -0.03 | 0.53 | ||
2036 | 16.12 | 13.19 | -2.93 | 64 | -0.61 | -0.03 | 0.58 | ||
2037 | 16.07 | 13.19 | -2.87 | 47 | -0.67 | -0.04 | 0.63 | ||
2038 | 15.99 | 13.19 | -2.80 | 30 | -0.73 | -0.04 | 0.69 | ||
2039 | 15.89 | 13.19 | -2.71 | 14 | -0.79 | -0.04 | 0.74 | ||
2040 | 15.80 | 13.18 | -2.61 | ---- | -0.85 | -0.05 | 0.80 | ||
2041 | 15.69 | 13.18 | -2.51 | ---- | -0.90 | -0.05 | 0.85 | ||
2042 | 15.59 | 13.17 | -2.41 | ---- | -0.97 | -0.05 | 0.91 | ||
2043 | 15.48 | 13.17 | -2.31 | ---- | -1.03 | -0.06 | 0.97 | ||
2044 | 15.38 | 13.17 | -2.22 | ---- | -1.09 | -0.06 | 1.03 | ||
2045 | 15.28 | 13.16 | -2.12 | ---- | -1.16 | -0.06 | 1.09 | ||
2046 | 15.19 | 13.16 | -2.04 | ---- | -1.23 | -0.07 | 1.16 | ||
2047 | 15.10 | 13.15 | -1.95 | ---- | -1.29 | -0.07 | 1.22 | ||
2048 | 15.02 | 13.15 | -1.87 | ---- | -1.36 | -0.08 | 1.28 | ||
2049 | 14.93 | 13.15 | -1.78 | ---- | -1.43 | -0.08 | 1.35 | ||
2050 | 14.84 | 13.14 | -1.70 | ---- | -1.49 | -0.08 | 1.41 | ||
2051 | 14.77 | 13.14 | -1.63 | ---- | -1.56 | -0.09 | 1.47 | ||
2052 | 14.70 | 13.14 | -1.56 | ---- | -1.62 | -0.09 | 1.53 | ||
2053 | 14.64 | 13.13 | -1.51 | ---- | -1.69 | -0.10 | 1.60 | ||
2054 | 14.59 | 13.13 | -1.45 | ---- | -1.76 | -0.10 | 1.66 | ||
2055 | 14.54 | 13.13 | -1.41 | ---- | -1.83 | -0.10 | 1.73 | ||
2056 | 14.49 | 13.13 | -1.36 | ---- | -1.90 | -0.11 | 1.79 | ||
2057 | 14.45 | 13.13 | -1.32 | ---- | -1.97 | -0.11 | 1.86 | ||
2058 | 14.40 | 13.12 | -1.28 | ---- | -2.04 | -0.12 | 1.92 | ||
2059 | 14.36 | 13.12 | -1.24 | ---- | -2.10 | -0.12 | 1.98 | ||
2060 | 14.31 | 13.12 | -1.19 | ---- | -2.17 | -0.12 | 2.05 | ||
2061 | 14.27 | 13.12 | -1.15 | ---- | -2.24 | -0.13 | 2.11 | ||
2062 | 14.23 | 13.12 | -1.12 | ---- | -2.30 | -0.13 | 2.17 | ||
2063 | 14.19 | 13.11 | -1.08 | ---- | -2.36 | -0.13 | 2.23 | ||
2064 | 14.16 | 13.11 | -1.04 | ---- | -2.43 | -0.14 | 2.29 | ||
2065 | 14.12 | 13.11 | -1.01 | ---- | -2.49 | -0.14 | 2.35 | ||
2066 | 14.09 | 13.11 | -0.98 | ---- | -2.56 | -0.15 | 2.41 | ||
2067 | 14.07 | 13.11 | -0.96 | ---- | -2.62 | -0.15 | 2.47 | ||
2068 | 14.04 | 13.11 | -0.93 | ---- | -2.68 | -0.15 | 2.53 | ||
2069 | 14.02 | 13.11 | -0.91 | ---- | -2.75 | -0.16 | 2.59 | ||
2070 | 14.00 | 13.11 | -0.89 | ---- | -2.81 | -0.16 | 2.65 | ||
2071 | 13.98 | 13.11 | -0.87 | ---- | -2.87 | -0.16 | 2.71 | ||
2072 | 13.96 | 13.11 | -0.85 | ---- | -2.94 | -0.17 | 2.77 | ||
2073 | 13.94 | 13.10 | -0.83 | ---- | -3.00 | -0.17 | 2.83 | ||
2074 | 13.92 | 13.10 | -0.82 | ---- | -3.06 | -0.18 | 2.89 | ||
2075 | 13.90 | 13.10 | -0.80 | ---- | -3.13 | -0.18 | 2.95 | ||
2076 | 13.88 | 13.10 | -0.78 | ---- | -3.19 | -0.18 | 3.01 | ||
2077 | 13.87 | 13.10 | -0.76 | ---- | -3.25 | -0.19 | 3.06 | ||
2078 | 13.85 | 13.10 | -0.75 | ---- | -3.31 | -0.19 | 3.12 | ||
2079 | 13.83 | 13.10 | -0.73 | ---- | -3.37 | -0.19 | 3.18 | ||
2080 | 13.81 | 13.10 | -0.71 | ---- | -3.44 | -0.20 | 3.24 | ||
2081 | 13.80 | 13.10 | -0.70 | ---- | -3.50 | -0.20 | 3.30 | ||
2082 | 13.78 | 13.10 | -0.68 | ---- | -3.56 | -0.20 | 3.35 | ||
2083 | 13.76 | 13.10 | -0.67 | ---- | -3.62 | -0.21 | 3.41 | ||
2084 | 13.75 | 13.10 | -0.65 | ---- | -3.68 | -0.21 | 3.47 | ||
2085 | 13.73 | 13.10 | -0.63 | ---- | -3.74 | -0.21 | 3.52 |
  | 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 | 14.74% | 13.94% | -0.79% | 2039 | -1.19% | -0.07% | 1.13% | ||
  | |||||||||
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 |