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 | -0.11 | 353 | -0.01 | 0.00 | 0.01 | ||
2012 | 12.81 | 12.87 | 0.06 | 351 | -0.03 | 0.00 | 0.03 | ||
2013 | 12.77 | 12.90 | 0.12 | 347 | -0.05 | 0.00 | 0.04 | ||
2014 | 12.80 | 12.92 | 0.12 | 343 | -0.06 | 0.00 | 0.06 | ||
2015 | 12.90 | 12.93 | 0.04 | 339 | -0.08 | 0.00 | 0.08 | ||
2016 | 13.00 | 12.96 | -0.04 | 334 | -0.10 | 0.00 | 0.10 | ||
2017 | 13.18 | 12.99 | -0.19 | 329 | -0.12 | 0.00 | 0.12 | ||
2018 | 13.41 | 13.01 | -0.39 | 323 | -0.14 | 0.00 | 0.14 | ||
2019 | 13.64 | 13.02 | -0.62 | 317 | -0.19 | 0.00 | 0.19 | ||
2020 | 13.89 | 13.04 | -0.85 | 310 | -0.25 | -0.01 | 0.25 | ||
2021 | 14.11 | 13.06 | -1.06 | 303 | -0.34 | -0.01 | 0.33 | ||
2022 | 14.33 | 13.07 | -1.26 | 295 | -0.41 | -0.01 | 0.40 | ||
2023 | 14.56 | 13.09 | -1.47 | 285 | -0.47 | -0.02 | 0.46 | ||
2024 | 14.77 | 13.10 | -1.67 | 275 | -0.52 | -0.02 | 0.50 | ||
2025 | 14.98 | 13.11 | -1.87 | 264 | -0.55 | -0.02 | 0.53 | ||
2026 | 15.19 | 13.13 | -2.06 | 251 | -0.57 | -0.02 | 0.55 | ||
2027 | 15.38 | 13.14 | -2.24 | 238 | -0.58 | -0.02 | 0.56 | ||
2028 | 15.54 | 13.15 | -2.39 | 225 | -0.59 | -0.02 | 0.57 | ||
2029 | 15.68 | 13.16 | -2.52 | 211 | -0.60 | -0.02 | 0.58 | ||
2030 | 15.79 | 13.17 | -2.62 | 196 | -0.61 | -0.02 | 0.59 | ||
2031 | 15.87 | 13.18 | -2.70 | 181 | -0.63 | -0.02 | 0.61 | ||
2032 | 15.94 | 13.18 | -2.76 | 166 | -0.65 | -0.03 | 0.62 | ||
2033 | 16.00 | 13.19 | -2.81 | 151 | -0.66 | -0.03 | 0.64 | ||
2034 | 16.03 | 13.19 | -2.84 | 135 | -0.67 | -0.03 | 0.65 | ||
2035 | 16.04 | 13.20 | -2.85 | 119 | -0.68 | -0.03 | 0.66 | ||
2036 | 16.05 | 13.20 | -2.85 | 103 | -0.69 | -0.03 | 0.66 | ||
2037 | 16.04 | 13.20 | -2.84 | 87 | -0.70 | -0.03 | 0.67 | ||
2038 | 16.01 | 13.20 | -2.81 | 71 | -0.70 | -0.03 | 0.67 | ||
2039 | 15.97 | 13.20 | -2.77 | 55 | -0.71 | -0.03 | 0.68 | ||
2040 | 15.93 | 13.20 | -2.73 | 38 | -0.71 | -0.03 | 0.68 | ||
2041 | 15.87 | 13.20 | -2.68 | 22 | -0.72 | -0.03 | 0.69 | ||
2042 | 15.82 | 13.20 | -2.63 | 6 | -0.73 | -0.03 | 0.70 | ||
2043 | 15.78 | 13.20 | -2.58 | ---- | -0.73 | -0.03 | 0.70 | ||
2044 | 15.74 | 13.19 | -2.54 | ---- | -0.74 | -0.03 | 0.70 | ||
2045 | 15.71 | 13.19 | -2.51 | ---- | -0.74 | -0.03 | 0.70 | ||
2046 | 15.68 | 13.19 | -2.49 | ---- | -0.73 | -0.03 | 0.70 | ||
2047 | 15.67 | 13.19 | -2.47 | ---- | -0.73 | -0.03 | 0.70 | ||
2048 | 15.65 | 13.19 | -2.45 | ---- | -0.73 | -0.03 | 0.70 | ||
2049 | 15.62 | 13.19 | -2.43 | ---- | -0.73 | -0.03 | 0.70 | ||
2050 | 15.60 | 13.19 | -2.41 | ---- | -0.73 | -0.03 | 0.70 | ||
2051 | 15.59 | 13.19 | -2.39 | ---- | -0.74 | -0.03 | 0.70 | ||
2052 | 15.59 | 13.19 | -2.39 | ---- | -0.74 | -0.03 | 0.71 | ||
2053 | 15.59 | 13.20 | -2.40 | ---- | -0.74 | -0.03 | 0.71 | ||
2054 | 15.61 | 13.20 | -2.41 | ---- | -0.74 | -0.03 | 0.71 | ||
2055 | 15.63 | 13.20 | -2.43 | ---- | -0.74 | -0.03 | 0.71 | ||
2056 | 15.66 | 13.20 | -2.45 | ---- | -0.73 | -0.03 | 0.70 | ||
2057 | 15.68 | 13.20 | -2.48 | ---- | -0.73 | -0.03 | 0.70 | ||
2058 | 15.71 | 13.21 | -2.50 | ---- | -0.73 | -0.03 | 0.70 | ||
2059 | 15.73 | 13.21 | -2.52 | ---- | -0.73 | -0.03 | 0.70 | ||
2060 | 15.76 | 13.21 | -2.55 | ---- | -0.73 | -0.03 | 0.69 | ||
2061 | 15.78 | 13.21 | -2.57 | ---- | -0.73 | -0.03 | 0.70 | ||
2062 | 15.80 | 13.21 | -2.59 | ---- | -0.73 | -0.03 | 0.70 | ||
2063 | 15.83 | 13.22 | -2.61 | ---- | -0.73 | -0.03 | 0.70 | ||
2064 | 15.86 | 13.22 | -2.64 | ---- | -0.73 | -0.03 | 0.70 | ||
2065 | 15.89 | 13.22 | -2.67 | ---- | -0.73 | -0.03 | 0.70 | ||
2066 | 15.92 | 13.22 | -2.70 | ---- | -0.73 | -0.03 | 0.70 | ||
2067 | 15.96 | 13.23 | -2.73 | ---- | -0.73 | -0.03 | 0.70 | ||
2068 | 15.99 | 13.23 | -2.76 | ---- | -0.73 | -0.03 | 0.70 | ||
2069 | 16.03 | 13.23 | -2.80 | ---- | -0.73 | -0.03 | 0.70 | ||
2070 | 16.07 | 13.23 | -2.84 | ---- | -0.74 | -0.03 | 0.70 | ||
2071 | 16.11 | 13.24 | -2.87 | ---- | -0.74 | -0.03 | 0.71 | ||
2072 | 16.15 | 13.24 | -2.91 | ---- | -0.75 | -0.03 | 0.71 | ||
2073 | 16.19 | 13.24 | -2.95 | ---- | -0.75 | -0.03 | 0.72 | ||
2074 | 16.23 | 13.25 | -2.99 | ---- | -0.75 | -0.03 | 0.72 | ||
2075 | 16.27 | 13.25 | -3.03 | ---- | -0.75 | -0.03 | 0.72 | ||
2076 | 16.32 | 13.25 | -3.07 | ---- | -0.76 | -0.03 | 0.72 | ||
2077 | 16.36 | 13.25 | -3.10 | ---- | -0.76 | -0.03 | 0.72 | ||
2078 | 16.40 | 13.26 | -3.14 | ---- | -0.76 | -0.03 | 0.73 | ||
2079 | 16.44 | 13.26 | -3.18 | ---- | -0.76 | -0.03 | 0.73 | ||
2080 | 16.49 | 13.26 | -3.22 | ---- | -0.77 | -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 | 0.74 | ||
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 | 15.36% | 13.98% | -1.37% | 2042 | -0.57% | -0.02% | 0.55% | ||
  | |||||||||
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 |