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 | 12.81 | 12.90 | 0.09 | 346 | -0.01 | 0.00 | 0.01 | ||
2014 | 12.85 | 12.92 | 0.07 | 341 | -0.02 | 0.00 | 0.01 | ||
2015 | 12.95 | 12.94 | -0.02 | 336 | -0.03 | 0.00 | 0.03 | ||
2016 | 13.06 | 12.96 | -0.10 | 331 | -0.04 | 0.00 | 0.04 | ||
2017 | 13.24 | 12.99 | -0.25 | 326 | -0.06 | 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 | 0.12 | ||
2020 | 13.99 | 13.04 | -0.95 | 305 | -0.16 | -0.01 | 0.15 | ||
2021 | 14.26 | 13.06 | -1.20 | 296 | -0.20 | -0.01 | 0.19 | ||
2022 | 14.50 | 13.07 | -1.43 | 287 | -0.24 | -0.01 | 0.23 | ||
2023 | 14.74 | 13.09 | -1.65 | 276 | -0.29 | -0.01 | 0.27 | ||
2024 | 14.96 | 13.10 | -1.86 | 265 | -0.33 | -0.02 | 0.31 | ||
2025 | 15.16 | 13.12 | -2.05 | 252 | -0.37 | -0.02 | 0.36 | ||
2026 | 15.34 | 13.13 | -2.22 | 240 | -0.41 | -0.02 | 0.39 | ||
2027 | 15.50 | 13.14 | -2.36 | 226 | -0.45 | -0.02 | 0.43 | ||
2028 | 15.64 | 13.15 | -2.49 | 212 | -0.49 | -0.02 | 0.47 | ||
2029 | 15.76 | 13.16 | -2.60 | 198 | -0.53 | -0.03 | 0.50 | ||
2030 | 15.84 | 13.17 | -2.68 | 183 | -0.56 | -0.03 | 0.54 | ||
2031 | 15.91 | 13.17 | -2.74 | 168 | -0.59 | -0.03 | 0.57 | ||
2032 | 15.97 | 13.18 | -2.79 | 153 | -0.63 | -0.03 | 0.59 | ||
2033 | 16.00 | 13.18 | -2.82 | 137 | -0.65 | -0.03 | 0.62 | ||
2034 | 16.02 | 13.19 | -2.84 | 122 | -0.68 | -0.03 | 0.65 | ||
2035 | 16.02 | 13.19 | -2.83 | 106 | -0.71 | -0.04 | 0.67 | ||
2036 | 16.01 | 13.19 | -2.82 | 90 | -0.73 | -0.04 | 0.69 | ||
2037 | 15.98 | 13.19 | -2.79 | 74 | -0.75 | -0.04 | 0.71 | ||
2038 | 15.94 | 13.19 | -2.75 | 57 | -0.77 | -0.04 | 0.73 | ||
2039 | 15.89 | 13.19 | -2.70 | 41 | -0.79 | -0.04 | 0.75 | ||
2040 | 15.84 | 13.19 | -2.65 | 25 | -0.81 | -0.04 | 0.77 | ||
2041 | 15.77 | 13.19 | -2.59 | 9 | -0.82 | -0.04 | 0.78 | ||
2042 | 15.72 | 13.18 | -2.53 | ---- | -0.84 | -0.04 | 0.79 | ||
2043 | 15.66 | 13.18 | -2.48 | ---- | -0.85 | -0.04 | 0.81 | ||
2044 | 15.61 | 13.18 | -2.43 | ---- | -0.86 | -0.04 | 0.82 | ||
2045 | 15.57 | 13.18 | -2.39 | ---- | -0.88 | -0.04 | 0.83 | ||
2046 | 15.53 | 13.18 | -2.35 | ---- | -0.89 | -0.05 | 0.84 | ||
2047 | 15.50 | 13.18 | -2.32 | ---- | -0.90 | -0.05 | 0.85 | ||
2048 | 15.47 | 13.18 | -2.29 | ---- | -0.91 | -0.05 | 0.86 | ||
2049 | 15.43 | 13.18 | -2.26 | ---- | -0.92 | -0.05 | 0.87 | ||
2050 | 15.41 | 13.18 | -2.23 | ---- | -0.93 | -0.05 | 0.88 | ||
2051 | 15.39 | 13.18 | -2.21 | ---- | -0.93 | -0.05 | 0.89 | ||
2052 | 15.38 | 13.18 | -2.21 | ---- | -0.94 | -0.05 | 0.89 | ||
2053 | 15.38 | 13.18 | -2.21 | ---- | -0.95 | -0.05 | 0.90 | ||
2054 | 15.39 | 13.18 | -2.21 | ---- | -0.95 | -0.05 | 0.90 | ||
2055 | 15.41 | 13.18 | -2.22 | ---- | -0.96 | -0.05 | 0.91 | ||
2056 | 15.43 | 13.18 | -2.24 | ---- | -0.97 | -0.05 | 0.92 | ||
2057 | 15.44 | 13.19 | -2.26 | ---- | -0.97 | -0.05 | 0.92 | ||
2058 | 15.46 | 13.19 | -2.28 | ---- | -0.98 | -0.05 | 0.93 | ||
2059 | 15.48 | 13.19 | -2.29 | ---- | -0.98 | -0.05 | 0.93 | ||
2060 | 15.50 | 13.19 | -2.31 | ---- | -0.99 | -0.05 | 0.93 | ||
2061 | 15.52 | 13.19 | -2.33 | ---- | -0.99 | -0.05 | 0.94 | ||
2062 | 15.54 | 13.19 | -2.35 | ---- | -0.99 | -0.05 | 0.94 | ||
2063 | 15.56 | 13.20 | -2.37 | ---- | -1.00 | -0.05 | 0.94 | ||
2064 | 15.59 | 13.20 | -2.39 | ---- | -1.00 | -0.05 | 0.95 | ||
2065 | 15.61 | 13.20 | -2.41 | ---- | -1.00 | -0.05 | 0.95 | ||
2066 | 15.65 | 13.20 | -2.44 | ---- | -1.00 | -0.05 | 0.95 | ||
2067 | 15.68 | 13.21 | -2.47 | ---- | -1.01 | -0.05 | 0.95 | ||
2068 | 15.71 | 13.21 | -2.51 | ---- | -1.01 | -0.05 | 0.96 | ||
2069 | 15.75 | 13.21 | -2.54 | ---- | -1.01 | -0.05 | 0.96 | ||
2070 | 15.79 | 13.21 | -2.58 | ---- | -1.02 | -0.05 | 0.96 | ||
2071 | 15.83 | 13.22 | -2.61 | ---- | -1.02 | -0.05 | 0.97 | ||
2072 | 15.87 | 13.22 | -2.65 | ---- | -1.02 | -0.05 | 0.97 | ||
2073 | 15.91 | 13.22 | -2.69 | ---- | -1.02 | -0.05 | 0.97 | ||
2074 | 15.96 | 13.22 | -2.73 | ---- | -1.03 | -0.05 | 0.97 | ||
2075 | 16.00 | 13.23 | -2.77 | ---- | -1.03 | -0.05 | 0.98 | ||
2076 | 16.04 | 13.23 | -2.81 | ---- | -1.03 | -0.05 | 0.98 | ||
2077 | 16.08 | 13.23 | -2.85 | ---- | -1.03 | -0.06 | 0.98 | ||
2078 | 16.12 | 13.24 | -2.89 | ---- | -1.04 | -0.06 | 0.98 | ||
2079 | 16.17 | 13.24 | -2.93 | ---- | -1.04 | -0.06 | 0.98 | ||
2080 | 16.21 | 13.24 | -2.97 | ---- | -1.04 | -0.06 | 0.99 | ||
2081 | 16.25 | 13.24 | -3.01 | ---- | -1.04 | -0.06 | 0.99 | ||
2082 | 16.29 | 13.25 | -3.05 | ---- | -1.05 | -0.06 | 0.99 | ||
2083 | 16.33 | 13.25 | -3.08 | ---- | -1.05 | -0.06 | 0.99 | ||
2084 | 16.38 | 13.25 | -3.12 | ---- | -1.05 | -0.06 | 1.00 | ||
2085 | 16.41 | 13.25 | -3.16 | ---- | -1.05 | -0.06 | 1.00 |
  | 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 | 15.27% | 13.97% | -1.30% | 2041 | -0.65% | -0.03% | 0.62% | ||
  | |||||||||
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 |