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 | 12.96 | -0.07 | 353 | 0.00 | 0.05 | 0.05 | ||
2012 | 12.84 | 12.97 | 0.13 | 351 | 0.00 | 0.10 | 0.10 | ||
2013 | 12.82 | 13.05 | 0.23 | 347 | 0.00 | 0.15 | 0.15 | ||
2014 | 12.86 | 13.07 | 0.21 | 343 | 0.00 | 0.15 | 0.15 | ||
2015 | 12.98 | 13.09 | 0.11 | 339 | 0.00 | 0.16 | 0.15 | ||
2016 | 13.11 | 13.11 | 0.01 | 334 | 0.00 | 0.15 | 0.15 | ||
2017 | 13.31 | 13.14 | -0.16 | 329 | 0.00 | 0.15 | 0.15 | ||
2018 | 13.55 | 13.17 | -0.38 | 323 | 0.00 | 0.15 | 0.15 | ||
2019 | 13.84 | 13.18 | -0.66 | 316 | 0.00 | 0.15 | 0.15 | ||
2020 | 14.15 | 13.20 | -0.95 | 308 | 0.00 | 0.15 | 0.15 | ||
2021 | 14.46 | 13.22 | -1.24 | 298 | 0.01 | 0.15 | 0.15 | ||
2022 | 14.75 | 13.24 | -1.52 | 287 | 0.01 | 0.15 | 0.15 | ||
2023 | 15.03 | 13.26 | -1.78 | 275 | 0.01 | 0.15 | 0.15 | ||
2024 | 15.30 | 13.27 | -2.02 | 263 | 0.01 | 0.15 | 0.15 | ||
2025 | 15.55 | 13.29 | -2.26 | 249 | 0.01 | 0.16 | 0.15 | ||
2026 | 15.77 | 13.30 | -2.47 | 235 | 0.01 | 0.16 | 0.14 | ||
2027 | 15.97 | 13.31 | -2.66 | 220 | 0.01 | 0.15 | 0.14 | ||
2028 | 16.15 | 13.33 | -2.82 | 204 | 0.01 | 0.15 | 0.14 | ||
2029 | 16.30 | 13.34 | -2.96 | 188 | 0.02 | 0.15 | 0.14 | ||
2030 | 16.42 | 13.35 | -3.08 | 171 | 0.02 | 0.16 | 0.14 | ||
2031 | 16.53 | 13.36 | -3.17 | 154 | 0.02 | 0.16 | 0.14 | ||
2032 | 16.61 | 13.36 | -3.25 | 136 | 0.02 | 0.16 | 0.14 | ||
2033 | 16.68 | 13.37 | -3.31 | 118 | 0.02 | 0.16 | 0.13 | ||
2034 | 16.73 | 13.38 | -3.35 | 100 | 0.02 | 0.16 | 0.13 | ||
2035 | 16.75 | 13.38 | -3.37 | 81 | 0.03 | 0.16 | 0.13 | ||
2036 | 16.77 | 13.38 | -3.38 | 62 | 0.03 | 0.16 | 0.13 | ||
2037 | 16.77 | 13.38 | -3.38 | 43 | 0.03 | 0.16 | 0.13 | ||
2038 | 16.74 | 13.38 | -3.36 | 24 | 0.03 | 0.16 | 0.12 | ||
2039 | 16.71 | 13.39 | -3.33 | 5 | 0.03 | 0.16 | 0.12 | ||
2040 | 16.68 | 13.39 | -3.29 | ---- | 0.03 | 0.16 | 0.12 | ||
2041 | 16.63 | 13.39 | -3.25 | ---- | 0.04 | 0.16 | 0.12 | ||
2042 | 16.59 | 13.39 | -3.20 | ---- | 0.04 | 0.16 | 0.12 | ||
2043 | 16.55 | 13.38 | -3.17 | ---- | 0.04 | 0.16 | 0.12 | ||
2044 | 16.52 | 13.38 | -3.13 | ---- | 0.04 | 0.16 | 0.12 | ||
2045 | 16.49 | 13.38 | -3.10 | ---- | 0.04 | 0.16 | 0.12 | ||
2046 | 16.46 | 13.38 | -3.08 | ---- | 0.04 | 0.16 | 0.11 | ||
2047 | 16.44 | 13.39 | -3.06 | ---- | 0.05 | 0.16 | 0.11 | ||
2048 | 16.42 | 13.38 | -3.04 | ---- | 0.05 | 0.16 | 0.11 | ||
2049 | 16.40 | 13.38 | -3.02 | ---- | 0.05 | 0.16 | 0.11 | ||
2050 | 16.39 | 13.39 | -3.00 | ---- | 0.05 | 0.16 | 0.11 | ||
2051 | 16.38 | 13.39 | -2.99 | ---- | 0.05 | 0.16 | 0.11 | ||
2052 | 16.38 | 13.39 | -2.99 | ---- | 0.06 | 0.16 | 0.11 | ||
2053 | 16.39 | 13.39 | -3.00 | ---- | 0.06 | 0.16 | 0.10 | ||
2054 | 16.41 | 13.39 | -3.01 | ---- | 0.06 | 0.16 | 0.10 | ||
2055 | 16.43 | 13.39 | -3.03 | ---- | 0.06 | 0.16 | 0.10 | ||
2056 | 16.45 | 13.40 | -3.06 | ---- | 0.06 | 0.16 | 0.10 | ||
2057 | 16.48 | 13.40 | -3.08 | ---- | 0.06 | 0.16 | 0.10 | ||
2058 | 16.50 | 13.40 | -3.10 | ---- | 0.06 | 0.16 | 0.10 | ||
2059 | 16.53 | 13.40 | -3.12 | ---- | 0.07 | 0.16 | 0.10 | ||
2060 | 16.55 | 13.41 | -3.15 | ---- | 0.07 | 0.16 | 0.10 | ||
2061 | 16.58 | 13.41 | -3.17 | ---- | 0.07 | 0.16 | 0.09 | ||
2062 | 16.60 | 13.41 | -3.19 | ---- | 0.07 | 0.16 | 0.09 | ||
2063 | 16.63 | 13.41 | -3.22 | ---- | 0.07 | 0.16 | 0.09 | ||
2064 | 16.66 | 13.41 | -3.24 | ---- | 0.07 | 0.16 | 0.09 | ||
2065 | 16.69 | 13.42 | -3.27 | ---- | 0.07 | 0.16 | 0.09 | ||
2066 | 16.72 | 13.42 | -3.30 | ---- | 0.07 | 0.16 | 0.09 | ||
2067 | 16.76 | 13.42 | -3.34 | ---- | 0.07 | 0.16 | 0.09 | ||
2068 | 16.80 | 13.43 | -3.37 | ---- | 0.07 | 0.16 | 0.09 | ||
2069 | 16.84 | 13.43 | -3.41 | ---- | 0.07 | 0.16 | 0.09 | ||
2070 | 16.88 | 13.43 | -3.45 | ---- | 0.07 | 0.16 | 0.09 | ||
2071 | 16.92 | 13.43 | -3.49 | ---- | 0.08 | 0.16 | 0.09 | ||
2072 | 16.97 | 13.44 | -3.53 | ---- | 0.08 | 0.16 | 0.09 | ||
2073 | 17.01 | 13.44 | -3.57 | ---- | 0.08 | 0.16 | 0.09 | ||
2074 | 17.06 | 13.44 | -3.62 | ---- | 0.08 | 0.16 | 0.09 | ||
2075 | 17.10 | 13.45 | -3.66 | ---- | 0.08 | 0.16 | 0.09 | ||
2076 | 17.15 | 13.45 | -3.70 | ---- | 0.08 | 0.16 | 0.09 | ||
2077 | 17.19 | 13.45 | -3.74 | ---- | 0.08 | 0.16 | 0.09 | ||
2078 | 17.24 | 13.46 | -3.78 | ---- | 0.08 | 0.16 | 0.09 | ||
2079 | 17.28 | 13.46 | -3.83 | ---- | 0.08 | 0.17 | 0.09 | ||
2080 | 17.33 | 13.46 | -3.87 | ---- | 0.08 | 0.16 | 0.09 | ||
2081 | 17.37 | 13.46 | -3.91 | ---- | 0.08 | 0.17 | 0.09 | ||
2082 | 17.42 | 13.47 | -3.95 | ---- | 0.08 | 0.17 | 0.09 | ||
2083 | 17.46 | 13.47 | -3.99 | ---- | 0.08 | 0.17 | 0.09 | ||
2084 | 17.51 | 13.47 | -4.03 | ---- | 0.08 | 0.17 | 0.09 | ||
2085 | 17.55 | 13.48 | -4.07 | ---- | 0.08 | 0.17 | 0.09 |
  | 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 | 15.96% | 14.16% | -1.80% | 2039 | 0.04% | 0.15% | 0.12% | ||
  | |||||||||
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 |