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 | 13.10 | 12.33 | -0.77 | 355 | 0.01 | 0.00 | -0.01 | ||
2011 | 13.05 | 12.92 | -0.14 | 352 | 0.01 | 0.00 | -0.01 | ||
2012 | 12.86 | 12.87 | 0.02 | 350 | 0.01 | 0.00 | -0.01 | ||
2013 | 12.83 | 12.90 | 0.07 | 345 | 0.01 | 0.00 | -0.01 | ||
2014 | 12.87 | 12.92 | 0.05 | 340 | 0.00 | 0.00 | 0.00 | ||
2015 | 12.97 | 12.94 | -0.03 | 335 | -0.01 | 0.00 | 0.01 | ||
2016 | 13.07 | 12.96 | -0.11 | 330 | -0.03 | 0.00 | 0.03 | ||
2017 | 13.25 | 12.99 | -0.27 | 325 | -0.05 | 0.00 | 0.05 | ||
2018 | 13.48 | 13.01 | -0.46 | 319 | -0.07 | 0.00 | 0.07 | ||
2019 | 13.75 | 13.02 | -0.72 | 312 | -0.09 | 0.00 | 0.09 | ||
2020 | 14.04 | 13.04 | -0.99 | 303 | -0.11 | -0.01 | 0.10 | ||
2021 | 14.32 | 13.06 | -1.26 | 293 | -0.13 | -0.01 | 0.12 | ||
2022 | 14.60 | 13.08 | -1.52 | 283 | -0.15 | -0.01 | 0.14 | ||
2023 | 14.86 | 13.09 | -1.77 | 271 | -0.17 | -0.01 | 0.16 | ||
2024 | 15.10 | 13.11 | -2.00 | 259 | -0.18 | -0.01 | 0.17 | ||
2025 | 15.34 | 13.12 | -2.21 | 245 | -0.20 | -0.01 | 0.19 | ||
2026 | 15.54 | 13.14 | -2.41 | 231 | -0.21 | -0.01 | 0.20 | ||
2027 | 15.73 | 13.15 | -2.58 | 217 | -0.23 | -0.01 | 0.21 | ||
2028 | 15.89 | 13.16 | -2.73 | 201 | -0.24 | -0.01 | 0.23 | ||
2029 | 16.03 | 13.17 | -2.86 | 185 | -0.25 | -0.01 | 0.24 | ||
2030 | 16.14 | 13.18 | -2.97 | 169 | -0.26 | -0.01 | 0.25 | ||
2031 | 16.23 | 13.19 | -3.05 | 152 | -0.27 | -0.01 | 0.26 | ||
2032 | 16.31 | 13.19 | -3.12 | 135 | -0.28 | -0.02 | 0.27 | ||
2033 | 16.37 | 13.20 | -3.17 | 117 | -0.29 | -0.02 | 0.27 | ||
2034 | 16.41 | 13.20 | -3.20 | 100 | -0.30 | -0.02 | 0.28 | ||
2035 | 16.42 | 13.21 | -3.22 | 82 | -0.30 | -0.02 | 0.29 | ||
2036 | 16.43 | 13.21 | -3.22 | 63 | -0.31 | -0.02 | 0.29 | ||
2037 | 16.42 | 13.21 | -3.21 | 45 | -0.32 | -0.02 | 0.30 | ||
2038 | 16.39 | 13.21 | -3.18 | 26 | -0.32 | -0.02 | 0.30 | ||
2039 | 16.36 | 13.21 | -3.15 | 8 | -0.32 | -0.02 | 0.31 | ||
2040 | 16.32 | 13.21 | -3.10 | ---- | -0.33 | -0.02 | 0.31 | ||
2041 | 16.27 | 13.21 | -3.06 | ---- | -0.33 | -0.02 | 0.31 | ||
2042 | 16.22 | 13.21 | -3.01 | ---- | -0.33 | -0.02 | 0.31 | ||
2043 | 16.18 | 13.21 | -2.97 | ---- | -0.33 | -0.02 | 0.31 | ||
2044 | 16.15 | 13.21 | -2.94 | ---- | -0.33 | -0.02 | 0.31 | ||
2045 | 16.12 | 13.21 | -2.91 | ---- | -0.33 | -0.02 | 0.31 | ||
2046 | 16.09 | 13.21 | -2.89 | ---- | -0.32 | -0.02 | 0.31 | ||
2047 | 16.08 | 13.21 | -2.87 | ---- | -0.32 | -0.02 | 0.30 | ||
2048 | 16.06 | 13.21 | -2.85 | ---- | -0.32 | -0.02 | 0.30 | ||
2049 | 16.04 | 13.21 | -2.83 | ---- | -0.32 | -0.02 | 0.30 | ||
2050 | 16.02 | 13.21 | -2.81 | ---- | -0.31 | -0.02 | 0.30 | ||
2051 | 16.01 | 13.21 | -2.81 | ---- | -0.31 | -0.02 | 0.29 | ||
2052 | 16.02 | 13.21 | -2.81 | ---- | -0.31 | -0.02 | 0.29 | ||
2053 | 16.03 | 13.21 | -2.81 | ---- | -0.31 | -0.02 | 0.29 | ||
2054 | 16.04 | 13.21 | -2.83 | ---- | -0.30 | -0.02 | 0.29 | ||
2055 | 16.06 | 13.21 | -2.85 | ---- | -0.30 | -0.02 | 0.29 | ||
2056 | 16.09 | 13.22 | -2.87 | ---- | -0.30 | -0.02 | 0.29 | ||
2057 | 16.11 | 13.22 | -2.90 | ---- | -0.30 | -0.02 | 0.28 | ||
2058 | 16.14 | 13.22 | -2.92 | ---- | -0.30 | -0.02 | 0.28 | ||
2059 | 16.16 | 13.22 | -2.94 | ---- | -0.30 | -0.02 | 0.28 | ||
2060 | 16.18 | 13.23 | -2.96 | ---- | -0.30 | -0.02 | 0.28 | ||
2061 | 16.21 | 13.23 | -2.98 | ---- | -0.30 | -0.02 | 0.28 | ||
2062 | 16.23 | 13.23 | -3.00 | ---- | -0.30 | -0.02 | 0.28 | ||
2063 | 16.26 | 13.23 | -3.03 | ---- | -0.30 | -0.02 | 0.28 | ||
2064 | 16.29 | 13.23 | -3.05 | ---- | -0.30 | -0.02 | 0.28 | ||
2065 | 16.32 | 13.24 | -3.08 | ---- | -0.30 | -0.02 | 0.28 | ||
2066 | 16.35 | 13.24 | -3.11 | ---- | -0.30 | -0.02 | 0.28 | ||
2067 | 16.39 | 13.24 | -3.14 | ---- | -0.30 | -0.02 | 0.28 | ||
2068 | 16.42 | 13.24 | -3.18 | ---- | -0.30 | -0.02 | 0.28 | ||
2069 | 16.46 | 13.25 | -3.22 | ---- | -0.30 | -0.02 | 0.28 | ||
2070 | 16.50 | 13.25 | -3.25 | ---- | -0.30 | -0.02 | 0.29 | ||
2071 | 16.55 | 13.25 | -3.29 | ---- | -0.30 | -0.02 | 0.29 | ||
2072 | 16.59 | 13.26 | -3.33 | ---- | -0.30 | -0.02 | 0.29 | ||
2073 | 16.63 | 13.26 | -3.37 | ---- | -0.30 | -0.02 | 0.29 | ||
2074 | 16.68 | 13.26 | -3.42 | ---- | -0.31 | -0.02 | 0.29 | ||
2075 | 16.72 | 13.26 | -3.46 | ---- | -0.31 | -0.02 | 0.29 | ||
2076 | 16.76 | 13.27 | -3.50 | ---- | -0.31 | -0.02 | 0.29 | ||
2077 | 16.81 | 13.27 | -3.54 | ---- | -0.31 | -0.02 | 0.29 | ||
2078 | 16.85 | 13.27 | -3.58 | ---- | -0.31 | -0.02 | 0.29 | ||
2079 | 16.90 | 13.28 | -3.62 | ---- | -0.31 | -0.02 | 0.29 | ||
2080 | 16.94 | 13.28 | -3.66 | ---- | -0.31 | -0.02 | 0.29 | ||
2081 | 16.98 | 13.28 | -3.70 | ---- | -0.31 | -0.02 | 0.29 | ||
2082 | 17.03 | 13.28 | -3.74 | ---- | -0.31 | -0.02 | 0.30 | ||
2083 | 17.07 | 13.29 | -3.78 | ---- | -0.31 | -0.02 | 0.30 | ||
2084 | 17.11 | 13.29 | -3.82 | ---- | -0.32 | -0.02 | 0.30 | ||
2085 | 17.15 | 13.29 | -3.86 | ---- | -0.32 | -0.02 | 0.30 |
  | 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 | 15.69% | 13.99% | -1.70% | 2039 | -0.24% | -0.01% | 0.22% | ||
  | |||||||||
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 |