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 | 13.91 | 1.07 | 350 | 0.00 | 1.04 | 1.04 | ||
2013 | 12.82 | 14.07 | 1.25 | 353 | 0.00 | 1.17 | 1.17 | ||
2014 | 12.86 | 14.16 | 1.30 | 357 | 0.00 | 1.24 | 1.24 | ||
2015 | 12.98 | 14.25 | 1.27 | 361 | 0.00 | 1.31 | 1.31 | ||
2016 | 13.10 | 14.34 | 1.23 | 365 | 0.00 | 1.38 | 1.38 | ||
2017 | 13.30 | 14.43 | 1.12 | 368 | 0.00 | 1.44 | 1.44 | ||
2018 | 13.54 | 14.51 | 0.96 | 371 | 0.00 | 1.49 | 1.50 | ||
2019 | 13.83 | 14.58 | 0.74 | 373 | 0.00 | 1.55 | 1.55 | ||
2020 | 14.14 | 14.65 | 0.50 | 373 | 0.00 | 1.60 | 1.60 | ||
2021 | 14.45 | 14.72 | 0.27 | 373 | -0.01 | 1.65 | 1.65 | ||
2022 | 14.74 | 14.78 | 0.04 | 372 | -0.01 | 1.70 | 1.71 | ||
2023 | 15.02 | 14.85 | -0.17 | 370 | -0.01 | 1.75 | 1.76 | ||
2024 | 15.28 | 14.92 | -0.35 | 367 | -0.01 | 1.80 | 1.81 | ||
2025 | 15.52 | 14.99 | -0.53 | 364 | -0.01 | 1.86 | 1.87 | ||
2026 | 15.74 | 15.07 | -0.68 | 360 | -0.01 | 1.92 | 1.93 | ||
2027 | 15.94 | 15.14 | -0.80 | 356 | -0.01 | 1.98 | 2.00 | ||
2028 | 16.12 | 15.22 | -0.89 | 352 | -0.02 | 2.05 | 2.06 | ||
2029 | 16.27 | 15.30 | -0.96 | 348 | -0.02 | 2.12 | 2.14 | ||
2030 | 16.39 | 15.39 | -1.00 | 344 | -0.02 | 2.19 | 2.21 | ||
2031 | 16.49 | 15.47 | -1.01 | 340 | -0.02 | 2.27 | 2.29 | ||
2032 | 16.57 | 15.53 | -1.04 | 336 | -0.02 | 2.32 | 2.34 | ||
2033 | 16.64 | 15.54 | -1.10 | 333 | -0.02 | 2.32 | 2.35 | ||
2034 | 16.68 | 15.54 | -1.14 | 330 | -0.02 | 2.32 | 2.35 | ||
2035 | 16.70 | 15.55 | -1.15 | 327 | -0.03 | 2.32 | 2.35 | ||
2036 | 16.71 | 15.55 | -1.16 | 324 | -0.03 | 2.33 | 2.35 | ||
2037 | 16.71 | 15.55 | -1.15 | 321 | -0.03 | 2.33 | 2.36 | ||
2038 | 16.68 | 15.56 | -1.13 | 318 | -0.03 | 2.33 | 2.36 | ||
2039 | 16.65 | 15.56 | -1.09 | 316 | -0.03 | 2.33 | 2.36 | ||
2040 | 16.61 | 15.56 | -1.05 | 314 | -0.04 | 2.33 | 2.36 | ||
2041 | 16.56 | 15.56 | -1.00 | 312 | -0.04 | 2.33 | 2.37 | ||
2042 | 16.51 | 15.56 | -0.96 | 311 | -0.04 | 2.33 | 2.37 | ||
2043 | 16.47 | 15.56 | -0.91 | 310 | -0.04 | 2.33 | 2.37 | ||
2044 | 16.43 | 15.56 | -0.87 | 309 | -0.04 | 2.33 | 2.37 | ||
2045 | 16.40 | 15.56 | -0.84 | 308 | -0.04 | 2.33 | 2.38 | ||
2046 | 16.37 | 15.56 | -0.81 | 308 | -0.05 | 2.33 | 2.38 | ||
2047 | 16.35 | 15.56 | -0.79 | 307 | -0.05 | 2.33 | 2.38 | ||
2048 | 16.32 | 15.56 | -0.76 | 307 | -0.05 | 2.34 | 2.39 | ||
2049 | 16.30 | 15.56 | -0.74 | 307 | -0.05 | 2.34 | 2.39 | ||
2050 | 16.28 | 15.56 | -0.72 | 307 | -0.06 | 2.34 | 2.39 | ||
2051 | 16.27 | 15.56 | -0.70 | 307 | -0.06 | 2.34 | 2.40 | ||
2052 | 16.26 | 15.57 | -0.70 | 306 | -0.06 | 2.34 | 2.40 | ||
2053 | 16.27 | 15.57 | -0.70 | 306 | -0.06 | 2.34 | 2.40 | ||
2054 | 16.28 | 15.57 | -0.71 | 306 | -0.06 | 2.34 | 2.41 | ||
2055 | 16.30 | 15.57 | -0.73 | 305 | -0.07 | 2.34 | 2.41 | ||
2056 | 16.32 | 15.58 | -0.75 | 304 | -0.07 | 2.34 | 2.41 | ||
2057 | 16.35 | 15.58 | -0.77 | 303 | -0.07 | 2.34 | 2.41 | ||
2058 | 16.37 | 15.58 | -0.78 | 302 | -0.07 | 2.35 | 2.42 | ||
2059 | 16.39 | 15.59 | -0.80 | 301 | -0.07 | 2.35 | 2.42 | ||
2060 | 16.41 | 15.59 | -0.82 | 300 | -0.08 | 2.35 | 2.42 | ||
2061 | 16.43 | 15.59 | -0.84 | 299 | -0.08 | 2.35 | 2.43 | ||
2062 | 16.45 | 15.60 | -0.86 | 297 | -0.08 | 2.35 | 2.43 | ||
2063 | 16.48 | 15.60 | -0.88 | 296 | -0.08 | 2.35 | 2.43 | ||
2064 | 16.50 | 15.60 | -0.90 | 294 | -0.08 | 2.35 | 2.43 | ||
2065 | 16.53 | 15.61 | -0.93 | 292 | -0.08 | 2.35 | 2.44 | ||
2066 | 16.57 | 15.61 | -0.95 | 290 | -0.08 | 2.36 | 2.44 | ||
2067 | 16.60 | 15.62 | -0.99 | 287 | -0.08 | 2.36 | 2.44 | ||
2068 | 16.64 | 15.62 | -1.02 | 285 | -0.09 | 2.36 | 2.44 | ||
2069 | 16.68 | 15.62 | -1.05 | 282 | -0.09 | 2.36 | 2.45 | ||
2070 | 16.72 | 15.63 | -1.09 | 279 | -0.09 | 2.36 | 2.45 | ||
2071 | 16.76 | 15.63 | -1.13 | 275 | -0.09 | 2.36 | 2.45 | ||
2072 | 16.80 | 15.64 | -1.17 | 272 | -0.09 | 2.36 | 2.45 | ||
2073 | 16.85 | 15.64 | -1.21 | 268 | -0.09 | 2.37 | 2.46 | ||
2074 | 16.89 | 15.65 | -1.25 | 264 | -0.09 | 2.37 | 2.46 | ||
2075 | 16.94 | 15.65 | -1.29 | 259 | -0.09 | 2.37 | 2.46 | ||
2076 | 16.98 | 15.65 | -1.33 | 255 | -0.09 | 2.37 | 2.46 | ||
2077 | 17.02 | 15.66 | -1.37 | 250 | -0.09 | 2.37 | 2.46 | ||
2078 | 17.07 | 15.66 | -1.41 | 245 | -0.09 | 2.37 | 2.46 | ||
2079 | 17.11 | 15.67 | -1.45 | 239 | -0.09 | 2.37 | 2.47 | ||
2080 | 17.16 | 15.67 | -1.49 | 234 | -0.09 | 2.38 | 2.47 | ||
2081 | 17.20 | 15.68 | -1.53 | 228 | -0.09 | 2.38 | 2.47 | ||
2082 | 17.25 | 15.68 | -1.56 | 221 | -0.09 | 2.38 | 2.47 | ||
2083 | 17.29 | 15.68 | -1.60 | 215 | -0.09 | 2.38 | 2.47 | ||
2084 | 17.33 | 15.69 | -1.64 | 208 | -0.09 | 2.38 | 2.47 | ||
2085 | 17.37 | 15.69 | -1.68 | 201 | -0.09 | 2.38 | 2.48 |
  | 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 | 15.89% | 16.03% | 0.15% | N/A | -0.04% | 2.02% | 2.07% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 10, 2011 |