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 | 13.16 | 0.34 | 346 | 0.00 | 0.26 | 0.26 | ||
2014 | 12.86 | 13.41 | 0.55 | 342 | 0.00 | 0.49 | 0.49 | ||
2015 | 12.98 | 13.63 | 0.65 | 341 | 0.00 | 0.69 | 0.69 | ||
2016 | 13.11 | 13.81 | 0.71 | 340 | 0.00 | 0.85 | 0.85 | ||
2017 | 13.31 | 14.00 | 0.69 | 340 | 0.00 | 1.01 | 1.01 | ||
2018 | 13.55 | 14.04 | 0.49 | 340 | 0.01 | 1.02 | 1.02 | ||
2019 | 13.85 | 14.06 | 0.21 | 339 | 0.01 | 1.03 | 1.02 | ||
2020 | 14.16 | 14.08 | -0.08 | 336 | 0.01 | 1.04 | 1.02 | ||
2021 | 14.47 | 14.10 | -0.37 | 332 | 0.02 | 1.04 | 1.02 | ||
2022 | 14.77 | 14.12 | -0.65 | 327 | 0.02 | 1.04 | 1.02 | ||
2023 | 15.06 | 14.14 | -0.91 | 321 | 0.03 | 1.04 | 1.01 | ||
2024 | 15.32 | 14.16 | -1.16 | 313 | 0.03 | 1.04 | 1.01 | ||
2025 | 15.58 | 14.17 | -1.40 | 305 | 0.04 | 1.04 | 1.00 | ||
2026 | 15.81 | 14.19 | -1.62 | 296 | 0.05 | 1.04 | 0.99 | ||
2027 | 16.01 | 14.20 | -1.81 | 286 | 0.06 | 1.04 | 0.99 | ||
2028 | 16.20 | 14.22 | -1.98 | 275 | 0.07 | 1.05 | 0.98 | ||
2029 | 16.36 | 14.23 | -2.13 | 264 | 0.08 | 1.05 | 0.97 | ||
2030 | 16.49 | 14.24 | -2.25 | 253 | 0.08 | 1.05 | 0.96 | ||
2031 | 16.60 | 14.25 | -2.35 | 241 | 0.09 | 1.05 | 0.95 | ||
2032 | 16.69 | 14.26 | -2.44 | 228 | 0.10 | 1.05 | 0.95 | ||
2033 | 16.77 | 14.27 | -2.51 | 216 | 0.11 | 1.05 | 0.94 | ||
2034 | 16.83 | 14.27 | -2.55 | 203 | 0.12 | 1.05 | 0.93 | ||
2035 | 16.86 | 14.28 | -2.58 | 190 | 0.13 | 1.06 | 0.92 | ||
2036 | 16.88 | 14.28 | -2.60 | 177 | 0.14 | 1.06 | 0.91 | ||
2037 | 16.89 | 14.29 | -2.60 | 164 | 0.15 | 1.06 | 0.90 | ||
2038 | 16.88 | 14.29 | -2.59 | 151 | 0.16 | 1.06 | 0.90 | ||
2039 | 16.86 | 14.29 | -2.56 | 138 | 0.17 | 1.06 | 0.89 | ||
2040 | 16.83 | 14.29 | -2.53 | 125 | 0.18 | 1.06 | 0.88 | ||
2041 | 16.79 | 14.29 | -2.50 | 112 | 0.19 | 1.06 | 0.87 | ||
2042 | 16.76 | 14.29 | -2.46 | 99 | 0.20 | 1.07 | 0.86 | ||
2043 | 16.73 | 14.29 | -2.43 | 86 | 0.21 | 1.07 | 0.85 | ||
2044 | 16.70 | 14.30 | -2.40 | 73 | 0.23 | 1.07 | 0.84 | ||
2045 | 16.68 | 14.30 | -2.38 | 60 | 0.24 | 1.07 | 0.83 | ||
2046 | 16.66 | 14.30 | -2.37 | 47 | 0.25 | 1.07 | 0.83 | ||
2047 | 16.65 | 14.30 | -2.35 | 34 | 0.26 | 1.07 | 0.82 | ||
2048 | 16.64 | 14.30 | -2.34 | 20 | 0.27 | 1.08 | 0.81 | ||
2049 | 16.63 | 14.30 | -2.33 | 7 | 0.28 | 1.08 | 0.80 | ||
2050 | 16.62 | 14.30 | -2.32 | ---- | 0.29 | 1.08 | 0.79 | ||
2051 | 16.62 | 14.31 | -2.32 | ---- | 0.30 | 1.08 | 0.78 | ||
2052 | 16.63 | 14.31 | -2.32 | ---- | 0.31 | 1.08 | 0.77 | ||
2053 | 16.65 | 14.31 | -2.34 | ---- | 0.32 | 1.08 | 0.77 | ||
2054 | 16.68 | 14.31 | -2.36 | ---- | 0.33 | 1.08 | 0.76 | ||
2055 | 16.71 | 14.32 | -2.39 | ---- | 0.34 | 1.09 | 0.75 | ||
2056 | 16.74 | 14.32 | -2.42 | ---- | 0.35 | 1.09 | 0.74 | ||
2057 | 16.77 | 14.33 | -2.45 | ---- | 0.36 | 1.09 | 0.73 | ||
2058 | 16.81 | 14.33 | -2.48 | ---- | 0.37 | 1.09 | 0.72 | ||
2059 | 16.84 | 14.33 | -2.50 | ---- | 0.37 | 1.09 | 0.72 | ||
2060 | 16.87 | 14.34 | -2.53 | ---- | 0.38 | 1.09 | 0.71 | ||
2061 | 16.90 | 14.34 | -2.56 | ---- | 0.39 | 1.09 | 0.71 | ||
2062 | 16.93 | 14.34 | -2.59 | ---- | 0.40 | 1.10 | 0.70 | ||
2063 | 16.96 | 14.35 | -2.61 | ---- | 0.40 | 1.10 | 0.69 | ||
2064 | 16.99 | 14.35 | -2.64 | ---- | 0.41 | 1.10 | 0.69 | ||
2065 | 17.03 | 14.35 | -2.68 | ---- | 0.41 | 1.10 | 0.69 | ||
2066 | 17.07 | 14.36 | -2.71 | ---- | 0.42 | 1.10 | 0.68 | ||
2067 | 17.11 | 14.36 | -2.75 | ---- | 0.42 | 1.10 | 0.68 | ||
2068 | 17.15 | 14.36 | -2.79 | ---- | 0.43 | 1.10 | 0.67 | ||
2069 | 17.20 | 14.37 | -2.83 | ---- | 0.43 | 1.10 | 0.67 | ||
2070 | 17.24 | 14.37 | -2.87 | ---- | 0.44 | 1.10 | 0.67 | ||
2071 | 17.29 | 14.37 | -2.91 | ---- | 0.44 | 1.10 | 0.67 | ||
2072 | 17.34 | 14.38 | -2.96 | ---- | 0.44 | 1.11 | 0.66 | ||
2073 | 17.38 | 14.38 | -3.00 | ---- | 0.45 | 1.11 | 0.66 | ||
2074 | 17.43 | 14.39 | -3.05 | ---- | 0.45 | 1.11 | 0.66 | ||
2075 | 17.48 | 14.39 | -3.09 | ---- | 0.45 | 1.11 | 0.66 | ||
2076 | 17.53 | 14.39 | -3.13 | ---- | 0.45 | 1.11 | 0.65 | ||
2077 | 17.57 | 14.40 | -3.18 | ---- | 0.46 | 1.11 | 0.65 | ||
2078 | 17.62 | 14.40 | -3.22 | ---- | 0.46 | 1.11 | 0.65 | ||
2079 | 17.67 | 14.40 | -3.26 | ---- | 0.46 | 1.11 | 0.65 | ||
2080 | 17.71 | 14.41 | -3.31 | ---- | 0.46 | 1.11 | 0.65 | ||
2081 | 17.76 | 14.41 | -3.35 | ---- | 0.47 | 1.11 | 0.65 | ||
2082 | 17.81 | 14.41 | -3.39 | ---- | 0.47 | 1.11 | 0.65 | ||
2083 | 17.85 | 14.42 | -3.43 | ---- | 0.47 | 1.11 | 0.64 | ||
2084 | 17.90 | 14.42 | -3.48 | ---- | 0.47 | 1.11 | 0.64 | ||
2085 | 17.94 | 14.42 | -3.52 | ---- | 0.47 | 1.11 | 0.64 |
  | 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 | 16.13% | 14.99% | -1.15% | 2049 | 0.21% | 0.98% | 0.77% | ||
  | |||||||||
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 |