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 | -0.31 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.54 | 13.01 | -0.52 | 317 | -0.01 | 0.00 | 0.01 | ||
2019 | 13.81 | 13.03 | -0.78 | 309 | -0.03 | 0.00 | 0.03 | ||
2020 | 14.09 | 13.05 | -1.05 | 301 | -0.05 | 0.00 | 0.05 | ||
2021 | 14.37 | 13.06 | -1.30 | 291 | -0.09 | 0.00 | 0.08 | ||
2022 | 14.61 | 13.08 | -1.54 | 281 | -0.13 | -0.01 | 0.13 | ||
2023 | 14.84 | 13.09 | -1.75 | 270 | -0.19 | -0.01 | 0.18 | ||
2024 | 15.04 | 13.11 | -1.93 | 258 | -0.25 | -0.01 | 0.24 | ||
2025 | 15.21 | 13.12 | -2.10 | 246 | -0.32 | -0.01 | 0.31 | ||
2026 | 15.36 | 13.13 | -2.23 | 234 | -0.40 | -0.02 | 0.38 | ||
2027 | 15.47 | 13.14 | -2.34 | 221 | -0.48 | -0.02 | 0.46 | ||
2028 | 15.56 | 13.14 | -2.41 | 208 | -0.57 | -0.03 | 0.55 | ||
2029 | 15.62 | 13.15 | -2.47 | 195 | -0.67 | -0.03 | 0.64 | ||
2030 | 15.64 | 13.16 | -2.48 | 181 | -0.77 | -0.04 | 0.73 | ||
2031 | 15.64 | 13.16 | -2.48 | 168 | -0.87 | -0.04 | 0.83 | ||
2032 | 15.61 | 13.16 | -2.45 | 155 | -0.98 | -0.05 | 0.93 | ||
2033 | 15.57 | 13.16 | -2.41 | 142 | -1.09 | -0.05 | 1.04 | ||
2034 | 15.50 | 13.16 | -2.34 | 129 | -1.20 | -0.06 | 1.14 | ||
2035 | 15.41 | 13.16 | -2.25 | 116 | -1.32 | -0.07 | 1.26 | ||
2036 | 15.30 | 13.15 | -2.14 | 104 | -1.44 | -0.07 | 1.37 | ||
2037 | 15.17 | 13.15 | -2.02 | 92 | -1.57 | -0.08 | 1.49 | ||
2038 | 15.02 | 13.14 | -1.88 | 81 | -1.69 | -0.08 | 1.61 | ||
2039 | 14.86 | 13.14 | -1.73 | 71 | -1.82 | -0.09 | 1.73 | ||
2040 | 14.70 | 13.13 | -1.57 | 61 | -1.94 | -0.10 | 1.85 | ||
2041 | 14.52 | 13.12 | -1.40 | 52 | -2.08 | -0.10 | 1.97 | ||
2042 | 14.34 | 13.12 | -1.23 | 44 | -2.21 | -0.11 | 2.10 | ||
2043 | 14.17 | 13.11 | -1.06 | 36 | -2.34 | -0.12 | 2.23 | ||
2044 | 13.99 | 13.10 | -0.89 | 30 | -2.48 | -0.13 | 2.36 | ||
2045 | 13.82 | 13.09 | -0.73 | 24 | -2.63 | -0.13 | 2.49 | ||
2046 | 13.65 | 13.08 | -0.57 | 20 | -2.77 | -0.14 | 2.63 | ||
2047 | 13.48 | 13.08 | -0.41 | 16 | -2.91 | -0.15 | 2.76 | ||
2048 | 13.32 | 13.07 | -0.25 | 14 | -3.06 | -0.16 | 2.90 | ||
2049 | 13.15 | 13.06 | -0.09 | 12 | -3.20 | -0.16 | 3.04 | ||
2050 | 12.99 | 13.05 | 0.07 | 12 | -3.35 | -0.17 | 3.18 | ||
2051 | 12.83 | 13.05 | 0.21 | 13 | -3.49 | -0.18 | 3.31 | ||
2052 | 12.68 | 13.04 | 0.35 | 15 | -3.64 | -0.19 | 3.45 | ||
2053 | 12.54 | 13.03 | 0.49 | 18 | -3.79 | -0.20 | 3.59 | ||
2054 | 12.41 | 13.03 | 0.62 | 23 | -3.94 | -0.20 | 3.73 | ||
2055 | 12.28 | 13.02 | 0.74 | 29 | -4.08 | -0.21 | 3.87 | ||
2056 | 12.16 | 13.01 | 0.85 | 35 | -4.23 | -0.22 | 4.01 | ||
2057 | 12.04 | 13.01 | 0.97 | 43 | -4.38 | -0.23 | 4.15 | ||
2058 | 11.92 | 13.00 | 1.08 | 52 | -4.52 | -0.24 | 4.28 | ||
2059 | 11.80 | 13.00 | 1.20 | 63 | -4.66 | -0.24 | 4.42 | ||
2060 | 11.68 | 12.99 | 1.31 | 74 | -4.80 | -0.25 | 4.55 | ||
2061 | 11.57 | 12.99 | 1.42 | 87 | -4.94 | -0.26 | 4.68 | ||
2062 | 11.46 | 12.98 | 1.52 | 102 | -5.07 | -0.27 | 4.81 | ||
2063 | 11.35 | 12.98 | 1.62 | 117 | -5.21 | -0.27 | 4.93 | ||
2064 | 11.25 | 12.97 | 1.72 | 134 | -5.34 | -0.28 | 5.06 | ||
2065 | 11.14 | 12.97 | 1.82 | 153 | -5.47 | -0.29 | 5.19 | ||
2066 | 11.04 | 12.96 | 1.92 | 172 | -5.61 | -0.30 | 5.31 | ||
2067 | 10.95 | 12.96 | 2.01 | 194 | -5.74 | -0.30 | 5.44 | ||
2068 | 10.85 | 12.95 | 2.10 | 216 | -5.87 | -0.31 | 5.56 | ||
2069 | 10.76 | 12.95 | 2.19 | 240 | -6.00 | -0.32 | 5.69 | ||
2070 | 10.67 | 12.94 | 2.27 | 266 | -6.14 | -0.32 | 5.81 | ||
2071 | 10.58 | 12.94 | 2.36 | 293 | -6.27 | -0.33 | 5.94 | ||
2072 | 10.49 | 12.93 | 2.44 | 321 | -6.40 | -0.34 | 6.06 | ||
2073 | 10.41 | 12.93 | 2.52 | 351 | -6.53 | -0.35 | 6.18 | ||
2074 | 10.32 | 12.93 | 2.60 | 383 | -6.66 | -0.35 | 6.31 | ||
2075 | 10.24 | 12.92 | 2.68 | 417 | -6.79 | -0.36 | 6.43 | ||
2076 | 10.15 | 12.92 | 2.76 | 452 | -6.92 | -0.37 | 6.55 | ||
2077 | 10.07 | 12.91 | 2.84 | 489 | -7.05 | -0.37 | 6.67 | ||
2078 | 9.99 | 12.91 | 2.92 | 527 | -7.17 | -0.38 | 6.79 | ||
2079 | 9.91 | 12.90 | 3.00 | 568 | -7.30 | -0.39 | 6.91 | ||
2080 | 9.82 | 12.90 | 3.08 | 610 | -7.43 | -0.40 | 7.03 | ||
2081 | 9.74 | 12.90 | 3.16 | 655 | -7.55 | -0.40 | 7.15 | ||
2082 | 9.66 | 12.89 | 3.23 | 701 | -7.68 | -0.41 | 7.27 | ||
2083 | 9.58 | 12.89 | 3.31 | 750 | -7.80 | -0.42 | 7.39 | ||
2084 | 9.50 | 12.88 | 3.38 | 801 | -7.93 | -0.42 | 7.50 | ||
2085 | 9.42 | 12.88 | 3.46 | 854 | -8.05 | -0.43 | 7.62 |
  | 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 | 13.29% | 13.87% | 0.59% | N/A | -2.64% | -0.14% | 2.51% | ||
  | |||||||||
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 |