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 | 13.02 | 12.91 | -0.10 | 353 | -0.02 | 0.00 | 0.02 | ||
2012 | 12.80 | 12.87 | 0.07 | 352 | -0.04 | 0.00 | 0.04 | ||
2013 | 12.76 | 12.90 | 0.14 | 348 | -0.06 | 0.00 | 0.06 | ||
2014 | 12.78 | 12.92 | 0.14 | 344 | -0.08 | 0.00 | 0.08 | ||
2015 | 12.87 | 12.93 | 0.06 | 340 | -0.11 | 0.00 | 0.11 | ||
2016 | 12.97 | 12.96 | -0.01 | 335 | -0.13 | 0.00 | 0.13 | ||
2017 | 13.14 | 12.99 | -0.16 | 331 | -0.16 | 0.00 | 0.16 | ||
2018 | 13.36 | 13.01 | -0.34 | 326 | -0.19 | 0.00 | 0.19 | ||
2019 | 13.62 | 13.02 | -0.60 | 319 | -0.22 | -0.01 | 0.21 | ||
2020 | 13.91 | 13.04 | -0.86 | 312 | -0.24 | -0.01 | 0.23 | ||
2021 | 14.19 | 13.06 | -1.14 | 303 | -0.26 | -0.01 | 0.25 | ||
2022 | 14.47 | 13.07 | -1.40 | 293 | -0.27 | -0.01 | 0.26 | ||
2023 | 14.75 | 13.09 | -1.65 | 282 | -0.28 | -0.01 | 0.27 | ||
2024 | 15.00 | 13.11 | -1.89 | 269 | -0.29 | -0.01 | 0.28 | ||
2025 | 15.25 | 13.12 | -2.12 | 256 | -0.29 | -0.01 | 0.28 | ||
2026 | 15.48 | 13.13 | -2.34 | 242 | -0.28 | -0.01 | 0.27 | ||
2027 | 15.68 | 13.15 | -2.53 | 228 | -0.27 | -0.01 | 0.26 | ||
2028 | 15.85 | 13.16 | -2.69 | 212 | -0.28 | -0.01 | 0.26 | ||
2029 | 16.00 | 13.17 | -2.83 | 197 | -0.28 | -0.01 | 0.27 | ||
2030 | 16.11 | 13.18 | -2.93 | 181 | -0.30 | -0.01 | 0.28 | ||
2031 | 16.19 | 13.19 | -3.00 | 164 | -0.32 | -0.01 | 0.30 | ||
2032 | 16.25 | 13.19 | -3.06 | 147 | -0.34 | -0.01 | 0.32 | ||
2033 | 16.30 | 13.20 | -3.10 | 130 | -0.36 | -0.01 | 0.34 | ||
2034 | 16.33 | 13.20 | -3.12 | 113 | -0.38 | -0.01 | 0.36 | ||
2035 | 16.33 | 13.21 | -3.13 | 96 | -0.39 | -0.02 | 0.38 | ||
2036 | 16.33 | 13.21 | -3.12 | 78 | -0.41 | -0.02 | 0.39 | ||
2037 | 16.31 | 13.21 | -3.10 | 60 | -0.43 | -0.02 | 0.41 | ||
2038 | 16.27 | 13.21 | -3.06 | 43 | -0.44 | -0.02 | 0.43 | ||
2039 | 16.22 | 13.21 | -3.01 | 25 | -0.46 | -0.02 | 0.45 | ||
2040 | 16.16 | 13.21 | -2.95 | 7 | -0.48 | -0.02 | 0.46 | ||
2041 | 16.10 | 13.21 | -2.89 | ---- | -0.50 | -0.02 | 0.48 | ||
2042 | 16.03 | 13.21 | -2.83 | ---- | -0.52 | -0.02 | 0.50 | ||
2043 | 15.97 | 13.21 | -2.77 | ---- | -0.54 | -0.02 | 0.52 | ||
2044 | 15.92 | 13.20 | -2.72 | ---- | -0.55 | -0.02 | 0.53 | ||
2045 | 15.88 | 13.20 | -2.67 | ---- | -0.57 | -0.02 | 0.54 | ||
2046 | 15.84 | 13.20 | -2.64 | ---- | -0.58 | -0.02 | 0.55 | ||
2047 | 15.81 | 13.20 | -2.61 | ---- | -0.59 | -0.02 | 0.56 | ||
2048 | 15.78 | 13.20 | -2.58 | ---- | -0.60 | -0.02 | 0.57 | ||
2049 | 15.74 | 13.20 | -2.54 | ---- | -0.61 | -0.02 | 0.59 | ||
2050 | 15.71 | 13.20 | -2.51 | ---- | -0.62 | -0.03 | 0.60 | ||
2051 | 15.69 | 13.20 | -2.49 | ---- | -0.64 | -0.03 | 0.61 | ||
2052 | 15.67 | 13.20 | -2.47 | ---- | -0.65 | -0.03 | 0.62 | ||
2053 | 15.67 | 13.20 | -2.47 | ---- | -0.66 | -0.03 | 0.63 | ||
2054 | 15.68 | 13.20 | -2.48 | ---- | -0.67 | -0.03 | 0.64 | ||
2055 | 15.69 | 13.20 | -2.49 | ---- | -0.68 | -0.03 | 0.65 | ||
2056 | 15.71 | 13.21 | -2.51 | ---- | -0.68 | -0.03 | 0.65 | ||
2057 | 15.73 | 13.21 | -2.52 | ---- | -0.68 | -0.03 | 0.66 | ||
2058 | 15.75 | 13.21 | -2.54 | ---- | -0.69 | -0.03 | 0.66 | ||
2059 | 15.77 | 13.21 | -2.56 | ---- | -0.69 | -0.03 | 0.66 | ||
2060 | 15.79 | 13.21 | -2.57 | ---- | -0.70 | -0.03 | 0.67 | ||
2061 | 15.81 | 13.21 | -2.59 | ---- | -0.70 | -0.03 | 0.67 | ||
2062 | 15.83 | 13.22 | -2.61 | ---- | -0.71 | -0.03 | 0.68 | ||
2063 | 15.85 | 13.22 | -2.63 | ---- | -0.71 | -0.03 | 0.68 | ||
2064 | 15.87 | 13.22 | -2.65 | ---- | -0.72 | -0.03 | 0.68 | ||
2065 | 15.90 | 13.22 | -2.67 | ---- | -0.72 | -0.03 | 0.69 | ||
2066 | 15.93 | 13.22 | -2.70 | ---- | -0.72 | -0.03 | 0.69 | ||
2067 | 15.96 | 13.23 | -2.74 | ---- | -0.72 | -0.03 | 0.69 | ||
2068 | 16.00 | 13.23 | -2.77 | ---- | -0.73 | -0.03 | 0.69 | ||
2069 | 16.04 | 13.23 | -2.80 | ---- | -0.73 | -0.03 | 0.70 | ||
2070 | 16.07 | 13.23 | -2.84 | ---- | -0.73 | -0.03 | 0.70 | ||
2071 | 16.11 | 13.24 | -2.87 | ---- | -0.74 | -0.03 | 0.71 | ||
2072 | 16.15 | 13.24 | -2.91 | ---- | -0.74 | -0.03 | 0.71 | ||
2073 | 16.19 | 13.24 | -2.95 | ---- | -0.75 | -0.03 | 0.71 | ||
2074 | 16.23 | 13.25 | -2.99 | ---- | -0.75 | -0.03 | 0.72 | ||
2075 | 16.28 | 13.25 | -3.03 | ---- | -0.75 | -0.03 | 0.72 | ||
2076 | 16.32 | 13.25 | -3.07 | ---- | -0.75 | -0.03 | 0.72 | ||
2077 | 16.36 | 13.25 | -3.11 | ---- | -0.76 | -0.03 | 0.72 | ||
2078 | 16.40 | 13.26 | -3.15 | ---- | -0.76 | -0.03 | 0.73 | ||
2079 | 16.44 | 13.26 | -3.19 | ---- | -0.76 | -0.03 | 0.73 | ||
2080 | 16.49 | 13.26 | -3.22 | ---- | -0.76 | -0.03 | 0.73 | ||
2081 | 16.53 | 13.26 | -3.26 | ---- | -0.77 | -0.03 | 0.73 | ||
2082 | 16.57 | 13.27 | -3.30 | ---- | -0.77 | -0.03 | 0.73 | ||
2083 | 16.61 | 13.27 | -3.34 | ---- | -0.77 | -0.03 | 0.74 | ||
2084 | 16.65 | 13.27 | -3.38 | ---- | -0.77 | -0.03 | 0.74 | ||
2085 | 16.69 | 13.28 | -3.42 | ---- | -0.78 | -0.04 | 0.74 |
  | 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 | 15.47% | 13.99% | -1.48% | 2040 | -0.46% | -0.02% | 0.44% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 17, 2011 |