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 | 356 | 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 | 12.84 | 12.92 | 0.08 | 341 | -0.02 | 0.00 | 0.02 | ||
2015 | 12.95 | 12.94 | 0.00 | 336 | -0.03 | 0.01 | 0.04 | ||
2016 | 13.05 | 12.97 | -0.08 | 332 | -0.06 | 0.01 | 0.06 | ||
2017 | 13.23 | 13.00 | -0.23 | 327 | -0.08 | 0.01 | 0.09 | ||
2018 | 13.46 | 13.02 | -0.44 | 320 | -0.09 | 0.01 | 0.10 | ||
2019 | 13.74 | 13.04 | -0.70 | 313 | -0.10 | 0.01 | 0.11 | ||
2020 | 14.04 | 13.06 | -0.98 | 305 | -0.11 | 0.01 | 0.12 | ||
2021 | 14.33 | 13.08 | -1.25 | 295 | -0.12 | 0.01 | 0.13 | ||
2022 | 14.61 | 13.09 | -1.51 | 284 | -0.14 | 0.01 | 0.15 | ||
2023 | 14.87 | 13.11 | -1.76 | 273 | -0.16 | 0.01 | 0.17 | ||
2024 | 15.11 | 13.13 | -1.98 | 260 | -0.18 | 0.01 | 0.19 | ||
2025 | 15.34 | 13.14 | -2.20 | 247 | -0.19 | 0.01 | 0.20 | ||
2026 | 15.55 | 13.15 | -2.39 | 233 | -0.21 | 0.01 | 0.22 | ||
2027 | 15.73 | 13.17 | -2.56 | 219 | -0.22 | 0.01 | 0.23 | ||
2028 | 15.90 | 13.18 | -2.72 | 203 | -0.24 | 0.01 | 0.24 | ||
2029 | 16.04 | 13.19 | -2.85 | 188 | -0.25 | 0.01 | 0.25 | ||
2030 | 16.15 | 13.20 | -2.95 | 171 | -0.26 | 0.00 | 0.26 | ||
2031 | 16.24 | 13.20 | -3.03 | 155 | -0.27 | 0.00 | 0.27 | ||
2032 | 16.31 | 13.21 | -3.10 | 138 | -0.28 | 0.00 | 0.28 | ||
2033 | 16.37 | 13.22 | -3.15 | 120 | -0.29 | 0.00 | 0.29 | ||
2034 | 16.40 | 13.22 | -3.18 | 103 | -0.30 | 0.00 | 0.30 | ||
2035 | 16.42 | 13.22 | -3.19 | 85 | -0.31 | 0.00 | 0.31 | ||
2036 | 16.42 | 13.23 | -3.19 | 67 | -0.32 | 0.00 | 0.32 | ||
2037 | 16.41 | 13.23 | -3.18 | 48 | -0.33 | 0.00 | 0.33 | ||
2038 | 16.38 | 13.23 | -3.15 | 30 | -0.34 | 0.00 | 0.33 | ||
2039 | 16.34 | 13.23 | -3.11 | 12 | -0.34 | 0.00 | 0.34 | ||
2040 | 16.29 | 13.23 | -3.06 | ---- | -0.35 | 0.00 | 0.35 | ||
2041 | 16.23 | 13.23 | -3.01 | ---- | -0.37 | 0.00 | 0.36 | ||
2042 | 16.18 | 13.22 | -2.95 | ---- | -0.38 | 0.00 | 0.37 | ||
2043 | 16.12 | 13.22 | -2.90 | ---- | -0.39 | 0.00 | 0.38 | ||
2044 | 16.07 | 13.22 | -2.85 | ---- | -0.40 | -0.01 | 0.40 | ||
2045 | 16.03 | 13.22 | -2.81 | ---- | -0.42 | -0.01 | 0.41 | ||
2046 | 15.99 | 13.22 | -2.77 | ---- | -0.43 | -0.01 | 0.42 | ||
2047 | 15.96 | 13.22 | -2.74 | ---- | -0.44 | -0.01 | 0.43 | ||
2048 | 15.92 | 13.22 | -2.70 | ---- | -0.46 | -0.01 | 0.45 | ||
2049 | 15.88 | 13.22 | -2.67 | ---- | -0.47 | -0.01 | 0.46 | ||
2050 | 15.85 | 13.22 | -2.63 | ---- | -0.48 | -0.01 | 0.47 | ||
2051 | 15.83 | 13.22 | -2.61 | ---- | -0.50 | -0.01 | 0.49 | ||
2052 | 15.81 | 13.22 | -2.59 | ---- | -0.51 | -0.01 | 0.50 | ||
2053 | 15.80 | 13.22 | -2.58 | ---- | -0.53 | -0.01 | 0.52 | ||
2054 | 15.80 | 13.22 | -2.58 | ---- | -0.55 | -0.01 | 0.53 | ||
2055 | 15.81 | 13.22 | -2.59 | ---- | -0.56 | -0.01 | 0.55 | ||
2056 | 15.82 | 13.22 | -2.60 | ---- | -0.57 | -0.01 | 0.56 | ||
2057 | 15.83 | 13.22 | -2.61 | ---- | -0.59 | -0.01 | 0.57 | ||
2058 | 15.84 | 13.22 | -2.62 | ---- | -0.60 | -0.01 | 0.58 | ||
2059 | 15.85 | 13.23 | -2.63 | ---- | -0.61 | -0.02 | 0.59 | ||
2060 | 15.86 | 13.23 | -2.64 | ---- | -0.62 | -0.02 | 0.60 | ||
2061 | 15.88 | 13.23 | -2.65 | ---- | -0.63 | -0.02 | 0.61 | ||
2062 | 15.90 | 13.23 | -2.67 | ---- | -0.64 | -0.02 | 0.62 | ||
2063 | 15.91 | 13.23 | -2.68 | ---- | -0.65 | -0.02 | 0.63 | ||
2064 | 15.93 | 13.23 | -2.70 | ---- | -0.65 | -0.02 | 0.64 | ||
2065 | 15.95 | 13.23 | -2.72 | ---- | -0.66 | -0.02 | 0.64 | ||
2066 | 15.98 | 13.24 | -2.74 | ---- | -0.67 | -0.02 | 0.65 | ||
2067 | 16.01 | 13.24 | -2.77 | ---- | -0.68 | -0.02 | 0.66 | ||
2068 | 16.04 | 13.24 | -2.80 | ---- | -0.69 | -0.02 | 0.67 | ||
2069 | 16.07 | 13.24 | -2.83 | ---- | -0.69 | -0.02 | 0.67 | ||
2070 | 16.11 | 13.25 | -2.86 | ---- | -0.70 | -0.02 | 0.68 | ||
2071 | 16.14 | 13.25 | -2.89 | ---- | -0.71 | -0.02 | 0.69 | ||
2072 | 16.18 | 13.25 | -2.93 | ---- | -0.71 | -0.02 | 0.69 | ||
2073 | 16.22 | 13.25 | -2.96 | ---- | -0.72 | -0.02 | 0.70 | ||
2074 | 16.26 | 13.26 | -3.00 | ---- | -0.72 | -0.02 | 0.70 | ||
2075 | 16.30 | 13.26 | -3.04 | ---- | -0.73 | -0.02 | 0.71 | ||
2076 | 16.34 | 13.26 | -3.07 | ---- | -0.74 | -0.02 | 0.71 | ||
2077 | 16.38 | 13.27 | -3.11 | ---- | -0.74 | -0.02 | 0.72 | ||
2078 | 16.42 | 13.27 | -3.15 | ---- | -0.75 | -0.02 | 0.72 | ||
2079 | 16.46 | 13.27 | -3.19 | ---- | -0.75 | -0.02 | 0.73 | ||
2080 | 16.49 | 13.27 | -3.22 | ---- | -0.76 | -0.02 | 0.73 | ||
2081 | 16.53 | 13.28 | -3.26 | ---- | -0.76 | -0.02 | 0.74 | ||
2082 | 16.57 | 13.28 | -3.30 | ---- | -0.76 | -0.02 | 0.74 | ||
2083 | 16.61 | 13.28 | -3.33 | ---- | -0.77 | -0.02 | 0.74 | ||
2084 | 16.65 | 13.28 | -3.37 | ---- | -0.77 | -0.02 | 0.75 | ||
2085 | 16.69 | 13.29 | -3.41 | ---- | -0.78 | -0.02 | 0.75 |
  | 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 | 15.55% | 14.00% | -1.54% | 2039 | -0.38% | -0.00% | 0.38% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 17, 2011 |