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 | 13.95 | 0.91 | 353 | 0.00 | 1.04 | 1.04 | ||
2012 | 12.84 | 13.97 | 1.13 | 358 | 0.00 | 1.10 | 1.10 | ||
2013 | 12.82 | 14.06 | 1.24 | 361 | 0.00 | 1.16 | 1.16 | ||
2014 | 12.86 | 14.11 | 1.25 | 365 | 0.00 | 1.20 | 1.20 | ||
2015 | 12.98 | 14.16 | 1.18 | 368 | 0.00 | 1.23 | 1.23 | ||
2016 | 13.10 | 14.21 | 1.11 | 371 | 0.00 | 1.25 | 1.25 | ||
2017 | 13.30 | 14.27 | 0.97 | 374 | 0.00 | 1.28 | 1.28 | ||
2018 | 13.55 | 14.32 | 0.77 | 375 | 0.00 | 1.30 | 1.30 | ||
2019 | 13.84 | 14.35 | 0.51 | 376 | 0.00 | 1.32 | 1.32 | ||
2020 | 14.15 | 14.39 | 0.24 | 375 | 0.00 | 1.34 | 1.34 | ||
2021 | 14.45 | 14.42 | -0.03 | 372 | 0.00 | 1.36 | 1.36 | ||
2022 | 14.75 | 14.46 | -0.29 | 369 | 0.00 | 1.37 | 1.37 | ||
2023 | 15.03 | 14.49 | -0.54 | 365 | 0.00 | 1.39 | 1.39 | ||
2024 | 15.29 | 14.52 | -0.77 | 360 | 0.00 | 1.40 | 1.40 | ||
2025 | 15.54 | 14.55 | -0.99 | 354 | 0.00 | 1.42 | 1.42 | ||
2026 | 15.76 | 14.58 | -1.18 | 347 | 0.00 | 1.43 | 1.43 | ||
2027 | 15.96 | 14.61 | -1.35 | 340 | 0.00 | 1.45 | 1.44 | ||
2028 | 16.14 | 14.63 | -1.50 | 333 | 0.01 | 1.46 | 1.46 | ||
2029 | 16.29 | 14.66 | -1.63 | 325 | 0.01 | 1.47 | 1.47 | ||
2030 | 16.42 | 14.68 | -1.74 | 316 | 0.01 | 1.49 | 1.48 | ||
2031 | 16.52 | 14.70 | -1.82 | 308 | 0.01 | 1.50 | 1.49 | ||
2032 | 16.61 | 14.72 | -1.88 | 299 | 0.02 | 1.51 | 1.50 | ||
2033 | 16.68 | 14.74 | -1.94 | 291 | 0.02 | 1.53 | 1.51 | ||
2034 | 16.73 | 14.76 | -1.97 | 282 | 0.02 | 1.54 | 1.52 | ||
2035 | 16.75 | 14.78 | -1.98 | 273 | 0.03 | 1.55 | 1.53 | ||
2036 | 16.77 | 14.79 | -1.98 | 265 | 0.03 | 1.56 | 1.53 | ||
2037 | 16.77 | 14.81 | -1.97 | 256 | 0.03 | 1.58 | 1.54 | ||
2038 | 16.75 | 14.82 | -1.93 | 248 | 0.04 | 1.59 | 1.55 | ||
2039 | 16.72 | 14.83 | -1.89 | 240 | 0.04 | 1.60 | 1.56 | ||
2040 | 16.69 | 14.84 | -1.85 | 232 | 0.05 | 1.61 | 1.56 | ||
2041 | 16.65 | 14.85 | -1.80 | 225 | 0.05 | 1.62 | 1.57 | ||
2042 | 16.61 | 14.86 | -1.75 | 217 | 0.06 | 1.64 | 1.58 | ||
2043 | 16.58 | 14.87 | -1.70 | 210 | 0.06 | 1.65 | 1.58 | ||
2044 | 16.55 | 14.89 | -1.66 | 203 | 0.07 | 1.66 | 1.59 | ||
2045 | 16.52 | 14.90 | -1.62 | 196 | 0.08 | 1.67 | 1.59 | ||
2046 | 16.50 | 14.91 | -1.59 | 189 | 0.08 | 1.68 | 1.60 | ||
2047 | 16.49 | 14.92 | -1.57 | 182 | 0.09 | 1.69 | 1.60 | ||
2048 | 16.47 | 14.93 | -1.54 | 175 | 0.10 | 1.70 | 1.61 | ||
2049 | 16.46 | 14.93 | -1.53 | 169 | 0.11 | 1.71 | 1.60 | ||
2050 | 16.45 | 14.93 | -1.51 | 162 | 0.11 | 1.71 | 1.59 | ||
2051 | 16.45 | 14.94 | -1.51 | 155 | 0.12 | 1.71 | 1.59 | ||
2052 | 16.45 | 14.94 | -1.52 | 148 | 0.13 | 1.71 | 1.58 | ||
2053 | 16.47 | 14.94 | -1.53 | 141 | 0.14 | 1.71 | 1.58 | ||
2054 | 16.49 | 14.95 | -1.55 | 133 | 0.15 | 1.72 | 1.57 | ||
2055 | 16.52 | 14.95 | -1.57 | 126 | 0.16 | 1.72 | 1.56 | ||
2056 | 16.56 | 14.95 | -1.60 | 118 | 0.16 | 1.72 | 1.55 | ||
2057 | 16.59 | 14.96 | -1.63 | 110 | 0.17 | 1.72 | 1.55 | ||
2058 | 16.62 | 14.96 | -1.66 | 101 | 0.18 | 1.72 | 1.54 | ||
2059 | 16.65 | 14.97 | -1.69 | 93 | 0.19 | 1.73 | 1.53 | ||
2060 | 16.68 | 14.97 | -1.71 | 84 | 0.20 | 1.73 | 1.53 | ||
2061 | 16.72 | 14.98 | -1.74 | 75 | 0.21 | 1.73 | 1.52 | ||
2062 | 16.75 | 14.98 | -1.77 | 66 | 0.22 | 1.73 | 1.51 | ||
2063 | 16.79 | 14.98 | -1.80 | 56 | 0.23 | 1.73 | 1.51 | ||
2064 | 16.82 | 14.99 | -1.83 | 46 | 0.24 | 1.74 | 1.50 | ||
2065 | 16.86 | 14.99 | -1.87 | 36 | 0.25 | 1.74 | 1.49 | ||
2066 | 16.90 | 15.00 | -1.91 | 26 | 0.25 | 1.74 | 1.49 | ||
2067 | 16.95 | 15.00 | -1.95 | 15 | 0.26 | 1.74 | 1.48 | ||
2068 | 17.00 | 15.01 | -1.99 | 4 | 0.27 | 1.75 | 1.47 | ||
2069 | 17.04 | 15.01 | -2.03 | ---- | 0.28 | 1.75 | 1.47 | ||
2070 | 17.09 | 15.02 | -2.08 | ---- | 0.29 | 1.75 | 1.46 | ||
2071 | 17.14 | 15.02 | -2.12 | ---- | 0.30 | 1.75 | 1.46 | ||
2072 | 17.20 | 15.03 | -2.17 | ---- | 0.30 | 1.75 | 1.45 | ||
2073 | 17.25 | 15.03 | -2.22 | ---- | 0.31 | 1.76 | 1.44 | ||
2074 | 17.30 | 15.04 | -2.26 | ---- | 0.32 | 1.76 | 1.44 | ||
2075 | 17.35 | 15.04 | -2.31 | ---- | 0.33 | 1.76 | 1.43 | ||
2076 | 17.40 | 15.05 | -2.36 | ---- | 0.33 | 1.76 | 1.43 | ||
2077 | 17.46 | 15.05 | -2.40 | ---- | 0.34 | 1.76 | 1.42 | ||
2078 | 17.51 | 15.06 | -2.45 | ---- | 0.35 | 1.77 | 1.42 | ||
2079 | 17.56 | 15.06 | -2.50 | ---- | 0.35 | 1.77 | 1.41 | ||
2080 | 17.61 | 15.07 | -2.54 | ---- | 0.36 | 1.77 | 1.41 | ||
2081 | 17.66 | 15.07 | -2.59 | ---- | 0.37 | 1.77 | 1.41 | ||
2082 | 17.71 | 15.08 | -2.63 | ---- | 0.37 | 1.77 | 1.40 | ||
2083 | 17.76 | 15.08 | -2.68 | ---- | 0.38 | 1.78 | 1.40 | ||
2084 | 17.81 | 15.08 | -2.72 | ---- | 0.38 | 1.78 | 1.39 | ||
2085 | 17.86 | 15.09 | -2.77 | ---- | 0.39 | 1.78 | 1.39 |
  | 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 | 16.03% | 15.53% | -0.50% | 2068 | 0.11% | 1.53% | 1.42% | ||
  | |||||||||
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 |