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 | 13.84 | 13.03 | -0.81 | 309 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.15 | 13.05 | -1.10 | 299 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.45 | 13.07 | -1.39 | 289 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.74 | 13.08 | -1.66 | 277 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.02 | 13.10 | -1.92 | 265 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.27 | 13.12 | -2.16 | 251 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.51 | 13.13 | -2.38 | 237 | -0.02 | 0.00 | 0.02 | ||
2026 | 15.73 | 13.14 | -2.58 | 222 | -0.03 | 0.00 | 0.03 | ||
2027 | 15.91 | 13.16 | -2.76 | 206 | -0.04 | 0.00 | 0.04 | ||
2028 | 16.08 | 13.17 | -2.91 | 190 | -0.06 | 0.00 | 0.05 | ||
2029 | 16.21 | 13.18 | -3.03 | 173 | -0.07 | 0.00 | 0.07 | ||
2030 | 16.32 | 13.19 | -3.13 | 156 | -0.09 | 0.00 | 0.08 | ||
2031 | 16.40 | 13.19 | -3.20 | 138 | -0.11 | -0.01 | 0.10 | ||
2032 | 16.46 | 13.20 | -3.26 | 121 | -0.13 | -0.01 | 0.12 | ||
2033 | 16.51 | 13.21 | -3.30 | 102 | -0.15 | -0.01 | 0.14 | ||
2034 | 16.53 | 13.21 | -3.32 | 84 | -0.18 | -0.01 | 0.17 | ||
2035 | 16.53 | 13.21 | -3.31 | 65 | -0.20 | -0.01 | 0.19 | ||
2036 | 16.51 | 13.21 | -3.30 | 46 | -0.23 | -0.01 | 0.22 | ||
2037 | 16.48 | 13.21 | -3.27 | 27 | -0.26 | -0.01 | 0.24 | ||
2038 | 16.43 | 13.21 | -3.22 | 8 | -0.28 | -0.02 | 0.27 | ||
2039 | 16.37 | 13.21 | -3.16 | ---- | -0.31 | -0.02 | 0.30 | ||
2040 | 16.30 | 13.21 | -3.09 | ---- | -0.34 | -0.02 | 0.32 | ||
2041 | 16.22 | 13.21 | -3.02 | ---- | -0.37 | -0.02 | 0.35 | ||
2042 | 16.15 | 13.21 | -2.94 | ---- | -0.41 | -0.02 | 0.38 | ||
2043 | 16.07 | 13.20 | -2.87 | ---- | -0.44 | -0.02 | 0.42 | ||
2044 | 16.00 | 13.20 | -2.80 | ---- | -0.47 | -0.03 | 0.45 | ||
2045 | 15.93 | 13.20 | -2.74 | ---- | -0.51 | -0.03 | 0.48 | ||
2046 | 15.87 | 13.19 | -2.68 | ---- | -0.55 | -0.03 | 0.52 | ||
2047 | 15.81 | 13.19 | -2.62 | ---- | -0.58 | -0.03 | 0.55 | ||
2048 | 15.75 | 13.19 | -2.56 | ---- | -0.62 | -0.03 | 0.59 | ||
2049 | 15.69 | 13.19 | -2.51 | ---- | -0.66 | -0.04 | 0.62 | ||
2050 | 15.64 | 13.19 | -2.45 | ---- | -0.70 | -0.04 | 0.66 | ||
2051 | 15.59 | 13.18 | -2.41 | ---- | -0.73 | -0.04 | 0.69 | ||
2052 | 15.55 | 13.18 | -2.37 | ---- | -0.77 | -0.04 | 0.73 | ||
2053 | 15.52 | 13.18 | -2.34 | ---- | -0.81 | -0.05 | 0.77 | ||
2054 | 15.49 | 13.18 | -2.31 | ---- | -0.85 | -0.05 | 0.81 | ||
2055 | 15.47 | 13.18 | -2.29 | ---- | -0.89 | -0.05 | 0.84 | ||
2056 | 15.46 | 13.18 | -2.28 | ---- | -0.93 | -0.05 | 0.88 | ||
2057 | 15.44 | 13.18 | -2.26 | ---- | -0.97 | -0.06 | 0.92 | ||
2058 | 15.43 | 13.18 | -2.24 | ---- | -1.01 | -0.06 | 0.96 | ||
2059 | 15.41 | 13.18 | -2.23 | ---- | -1.05 | -0.06 | 0.99 | ||
2060 | 15.39 | 13.18 | -2.21 | ---- | -1.09 | -0.06 | 1.03 | ||
2061 | 15.38 | 13.18 | -2.20 | ---- | -1.13 | -0.06 | 1.07 | ||
2062 | 15.37 | 13.18 | -2.18 | ---- | -1.17 | -0.07 | 1.10 | ||
2063 | 15.35 | 13.18 | -2.17 | ---- | -1.20 | -0.07 | 1.14 | ||
2064 | 15.34 | 13.18 | -2.16 | ---- | -1.24 | -0.07 | 1.17 | ||
2065 | 15.34 | 13.18 | -2.16 | ---- | -1.28 | -0.07 | 1.21 | ||
2066 | 15.33 | 13.18 | -2.15 | ---- | -1.32 | -0.07 | 1.24 | ||
2067 | 15.33 | 13.18 | -2.15 | ---- | -1.35 | -0.08 | 1.28 | ||
2068 | 15.33 | 13.18 | -2.15 | ---- | -1.39 | -0.08 | 1.31 | ||
2069 | 15.34 | 13.18 | -2.15 | ---- | -1.43 | -0.08 | 1.35 | ||
2070 | 15.34 | 13.18 | -2.16 | ---- | -1.47 | -0.08 | 1.38 | ||
2071 | 15.34 | 13.18 | -2.16 | ---- | -1.50 | -0.09 | 1.42 | ||
2072 | 15.35 | 13.18 | -2.17 | ---- | -1.54 | -0.09 | 1.45 | ||
2073 | 15.36 | 13.19 | -2.17 | ---- | -1.58 | -0.09 | 1.49 | ||
2074 | 15.37 | 13.19 | -2.18 | ---- | -1.62 | -0.09 | 1.52 | ||
2075 | 15.37 | 13.19 | -2.19 | ---- | -1.65 | -0.09 | 1.56 | ||
2076 | 15.38 | 13.19 | -2.19 | ---- | -1.69 | -0.10 | 1.60 | ||
2077 | 15.39 | 13.19 | -2.20 | ---- | -1.73 | -0.10 | 1.63 | ||
2078 | 15.40 | 13.19 | -2.21 | ---- | -1.77 | -0.10 | 1.67 | ||
2079 | 15.40 | 13.19 | -2.21 | ---- | -1.80 | -0.10 | 1.70 | ||
2080 | 15.41 | 13.19 | -2.22 | ---- | -1.84 | -0.11 | 1.74 | ||
2081 | 15.42 | 13.19 | -2.23 | ---- | -1.88 | -0.11 | 1.77 | ||
2082 | 15.42 | 13.19 | -2.23 | ---- | -1.91 | -0.11 | 1.80 | ||
2083 | 15.43 | 13.19 | -2.24 | ---- | -1.95 | -0.11 | 1.84 | ||
2084 | 15.44 | 13.19 | -2.24 | ---- | -1.99 | -0.11 | 1.87 | ||
2085 | 15.44 | 13.19 | -2.25 | ---- | -2.02 | -0.12 | 1.91 |
  | 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 | 15.34% | 13.98% | -1.37% | 2038 | -0.58% | -0.03% | 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 2, 2011 |