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 | 12.85 | 12.92 | 0.07 | 341 | -0.02 | 0.00 | 0.02 | ||
2015 | 12.95 | 12.94 | -0.01 | 336 | -0.03 | 0.00 | 0.03 | ||
2016 | 13.06 | 12.96 | -0.10 | 331 | -0.05 | 0.00 | 0.04 | ||
2017 | 13.24 | 12.99 | -0.25 | 326 | -0.07 | 0.00 | 0.06 | ||
2018 | 13.46 | 13.01 | -0.45 | 320 | -0.09 | 0.00 | 0.09 | ||
2019 | 13.72 | 13.02 | -0.69 | 313 | -0.12 | -0.01 | 0.11 | ||
2020 | 13.99 | 13.04 | -0.95 | 305 | -0.15 | -0.01 | 0.15 | ||
2021 | 14.26 | 13.06 | -1.21 | 296 | -0.19 | -0.01 | 0.18 | ||
2022 | 14.51 | 13.07 | -1.44 | 286 | -0.23 | -0.01 | 0.22 | ||
2023 | 14.75 | 13.09 | -1.66 | 276 | -0.28 | -0.01 | 0.26 | ||
2024 | 14.96 | 13.10 | -1.86 | 264 | -0.33 | -0.02 | 0.31 | ||
2025 | 15.16 | 13.11 | -2.05 | 252 | -0.37 | -0.02 | 0.36 | ||
2026 | 15.33 | 13.12 | -2.21 | 240 | -0.43 | -0.02 | 0.40 | ||
2027 | 15.48 | 13.13 | -2.34 | 226 | -0.48 | -0.03 | 0.45 | ||
2028 | 15.60 | 13.14 | -2.45 | 213 | -0.53 | -0.03 | 0.51 | ||
2029 | 15.69 | 13.15 | -2.54 | 199 | -0.59 | -0.03 | 0.56 | ||
2030 | 15.76 | 13.16 | -2.60 | 185 | -0.65 | -0.03 | 0.61 | ||
2031 | 15.80 | 13.16 | -2.64 | 170 | -0.71 | -0.04 | 0.67 | ||
2032 | 15.82 | 13.17 | -2.66 | 156 | -0.77 | -0.04 | 0.72 | ||
2033 | 15.83 | 13.17 | -2.66 | 141 | -0.83 | -0.04 | 0.78 | ||
2034 | 15.82 | 13.17 | -2.65 | 127 | -0.89 | -0.05 | 0.84 | ||
2035 | 15.78 | 13.17 | -2.61 | 112 | -0.95 | -0.05 | 0.90 | ||
2036 | 15.73 | 13.17 | -2.56 | 97 | -1.01 | -0.06 | 0.95 | ||
2037 | 15.67 | 13.17 | -2.50 | 83 | -1.07 | -0.06 | 1.01 | ||
2038 | 15.58 | 13.17 | -2.42 | 69 | -1.13 | -0.06 | 1.07 | ||
2039 | 15.49 | 13.16 | -2.33 | 55 | -1.19 | -0.07 | 1.12 | ||
2040 | 15.39 | 13.16 | -2.23 | 41 | -1.25 | -0.07 | 1.18 | ||
2041 | 15.29 | 13.16 | -2.13 | 27 | -1.31 | -0.07 | 1.23 | ||
2042 | 15.19 | 13.15 | -2.04 | 14 | -1.37 | -0.08 | 1.29 | ||
2043 | 15.09 | 13.15 | -1.94 | 1 | -1.42 | -0.08 | 1.35 | ||
2044 | 14.99 | 13.14 | -1.85 | ---- | -1.48 | -0.08 | 1.40 | ||
2045 | 14.90 | 13.14 | -1.76 | ---- | -1.54 | -0.09 | 1.46 | ||
2046 | 14.81 | 13.14 | -1.68 | ---- | -1.60 | -0.09 | 1.51 | ||
2047 | 14.73 | 13.13 | -1.60 | ---- | -1.66 | -0.09 | 1.57 | ||
2048 | 14.65 | 13.13 | -1.52 | ---- | -1.72 | -0.10 | 1.63 | ||
2049 | 14.57 | 13.13 | -1.45 | ---- | -1.78 | -0.10 | 1.68 | ||
2050 | 14.50 | 13.12 | -1.37 | ---- | -1.84 | -0.10 | 1.73 | ||
2051 | 14.43 | 13.12 | -1.31 | ---- | -1.89 | -0.11 | 1.79 | ||
2052 | 14.37 | 13.12 | -1.26 | ---- | -1.95 | -0.11 | 1.84 | ||
2053 | 14.32 | 13.11 | -1.21 | ---- | -2.01 | -0.11 | 1.90 | ||
2054 | 14.28 | 13.11 | -1.16 | ---- | -2.07 | -0.12 | 1.95 | ||
2055 | 14.24 | 13.11 | -1.13 | ---- | -2.13 | -0.12 | 2.01 | ||
2056 | 14.20 | 13.11 | -1.09 | ---- | -2.19 | -0.12 | 2.07 | ||
2057 | 14.17 | 13.11 | -1.06 | ---- | -2.25 | -0.13 | 2.12 | ||
2058 | 14.13 | 13.11 | -1.03 | ---- | -2.31 | -0.13 | 2.18 | ||
2059 | 14.10 | 13.11 | -0.99 | ---- | -2.36 | -0.13 | 2.23 | ||
2060 | 14.06 | 13.11 | -0.96 | ---- | -2.42 | -0.14 | 2.28 | ||
2061 | 14.03 | 13.10 | -0.93 | ---- | -2.48 | -0.14 | 2.34 | ||
2062 | 14.00 | 13.10 | -0.90 | ---- | -2.53 | -0.14 | 2.39 | ||
2063 | 13.97 | 13.10 | -0.87 | ---- | -2.59 | -0.15 | 2.44 | ||
2064 | 13.94 | 13.10 | -0.84 | ---- | -2.64 | -0.15 | 2.49 | ||
2065 | 13.92 | 13.10 | -0.82 | ---- | -2.70 | -0.15 | 2.54 | ||
2066 | 13.90 | 13.10 | -0.80 | ---- | -2.75 | -0.16 | 2.59 | ||
2067 | 13.89 | 13.10 | -0.79 | ---- | -2.80 | -0.16 | 2.64 | ||
2068 | 13.87 | 13.10 | -0.77 | ---- | -2.85 | -0.16 | 2.69 | ||
2069 | 13.87 | 13.10 | -0.77 | ---- | -2.90 | -0.17 | 2.73 | ||
2070 | 13.86 | 13.10 | -0.76 | ---- | -2.95 | -0.17 | 2.78 | ||
2071 | 13.86 | 13.10 | -0.76 | ---- | -2.99 | -0.17 | 2.82 | ||
2072 | 13.86 | 13.10 | -0.76 | ---- | -3.03 | -0.17 | 2.86 | ||
2073 | 13.86 | 13.10 | -0.76 | ---- | -3.07 | -0.18 | 2.90 | ||
2074 | 13.87 | 13.10 | -0.77 | ---- | -3.11 | -0.18 | 2.93 | ||
2075 | 13.88 | 13.10 | -0.78 | ---- | -3.15 | -0.18 | 2.97 | ||
2076 | 13.89 | 13.10 | -0.79 | ---- | -3.18 | -0.18 | 3.00 | ||
2077 | 13.90 | 13.10 | -0.80 | ---- | -3.22 | -0.18 | 3.03 | ||
2078 | 13.91 | 13.10 | -0.81 | ---- | -3.25 | -0.19 | 3.06 | ||
2079 | 13.93 | 13.11 | -0.82 | ---- | -3.28 | -0.19 | 3.09 | ||
2080 | 13.95 | 13.11 | -0.84 | ---- | -3.30 | -0.19 | 3.12 | ||
2081 | 13.96 | 13.11 | -0.85 | ---- | -3.33 | -0.19 | 3.14 | ||
2082 | 13.98 | 13.11 | -0.87 | ---- | -3.36 | -0.19 | 3.16 | ||
2083 | 14.00 | 13.11 | -0.89 | ---- | -3.38 | -0.19 | 3.19 | ||
2084 | 14.03 | 13.11 | -0.91 | ---- | -3.40 | -0.20 | 3.21 | ||
2085 | 14.05 | 13.11 | -0.93 | ---- | -3.42 | -0.20 | 3.22 |
  | 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 | 14.53% | 13.93% | -0.60% | 2043 | -1.40% | -0.08% | 1.32% | ||
  | |||||||||
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 |