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 | 12.90 | 0.08 | 346 | 0.00 | 0.00 | 0.00 | ||
2014 | 12.86 | 12.92 | 0.06 | 341 | 0.00 | 0.00 | 0.00 | ||
2015 | 12.98 | 12.94 | -0.04 | 335 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.10 | 12.96 | -0.14 | 330 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.28 | 12.99 | -0.29 | 324 | -0.02 | 0.00 | 0.02 | ||
2018 | 13.50 | 13.02 | -0.48 | 318 | -0.04 | 0.00 | 0.05 | ||
2019 | 13.77 | 13.03 | -0.74 | 311 | -0.07 | 0.01 | 0.07 | ||
2020 | 14.05 | 13.06 | -1.00 | 302 | -0.09 | 0.01 | 0.10 | ||
2021 | 14.33 | 13.08 | -1.26 | 293 | -0.12 | 0.01 | 0.13 | ||
2022 | 14.60 | 13.10 | -1.50 | 283 | -0.15 | 0.01 | 0.16 | ||
2023 | 14.85 | 13.12 | -1.74 | 271 | -0.18 | 0.01 | 0.19 | ||
2024 | 15.08 | 13.13 | -1.95 | 259 | -0.21 | 0.02 | 0.22 | ||
2025 | 15.30 | 13.15 | -2.15 | 246 | -0.24 | 0.02 | 0.25 | ||
2026 | 15.44 | 13.16 | -2.27 | 234 | -0.32 | 0.02 | 0.34 | ||
2027 | 15.54 | 13.17 | -2.36 | 221 | -0.42 | 0.01 | 0.43 | ||
2028 | 15.61 | 13.18 | -2.43 | 208 | -0.52 | 0.01 | 0.53 | ||
2029 | 15.66 | 13.19 | -2.47 | 195 | -0.62 | 0.01 | 0.63 | ||
2030 | 15.67 | 13.20 | -2.47 | 181 | -0.73 | 0.01 | 0.74 | ||
2031 | 15.65 | 13.20 | -2.44 | 168 | -0.86 | 0.00 | 0.86 | ||
2032 | 15.61 | 13.21 | -2.41 | 156 | -0.98 | 0.00 | 0.97 | ||
2033 | 15.58 | 13.21 | -2.37 | 143 | -1.08 | -0.01 | 1.08 | ||
2034 | 15.52 | 13.21 | -2.31 | 130 | -1.18 | -0.01 | 1.17 | ||
2035 | 15.46 | 13.21 | -2.25 | 117 | -1.27 | -0.01 | 1.26 | ||
2036 | 15.38 | 13.21 | -2.17 | 105 | -1.36 | -0.02 | 1.34 | ||
2037 | 15.30 | 13.21 | -2.10 | 93 | -1.43 | -0.02 | 1.41 | ||
2038 | 15.22 | 13.21 | -2.01 | 81 | -1.50 | -0.02 | 1.47 | ||
2039 | 15.13 | 13.20 | -1.93 | 70 | -1.55 | -0.03 | 1.52 | ||
2040 | 15.05 | 13.20 | -1.85 | 58 | -1.59 | -0.03 | 1.56 | ||
2041 | 14.98 | 13.20 | -1.78 | 47 | -1.62 | -0.03 | 1.59 | ||
2042 | 14.91 | 13.20 | -1.71 | 36 | -1.64 | -0.03 | 1.61 | ||
2043 | 14.84 | 13.19 | -1.65 | 26 | -1.67 | -0.03 | 1.64 | ||
2044 | 14.77 | 13.19 | -1.58 | 15 | -1.70 | -0.03 | 1.67 | ||
2045 | 14.71 | 13.19 | -1.52 | 5 | -1.74 | -0.04 | 1.70 | ||
2046 | 14.65 | 13.19 | -1.46 | ---- | -1.77 | -0.04 | 1.73 | ||
2047 | 14.59 | 13.19 | -1.40 | ---- | -1.80 | -0.03 | 1.77 | ||
2048 | 14.54 | 13.19 | -1.35 | ---- | -1.84 | -0.03 | 1.80 | ||
2049 | 14.48 | 13.19 | -1.29 | ---- | -1.88 | -0.03 | 1.84 | ||
2050 | 14.42 | 13.19 | -1.23 | ---- | -1.91 | -0.04 | 1.88 | ||
2051 | 14.35 | 13.19 | -1.16 | ---- | -1.97 | -0.04 | 1.93 | ||
2052 | 14.32 | 13.19 | -1.13 | ---- | -2.01 | -0.04 | 1.97 | ||
2053 | 14.23 | 13.19 | -1.04 | ---- | -2.10 | -0.04 | 2.06 | ||
2054 | 14.18 | 13.19 | -0.99 | ---- | -2.17 | -0.04 | 2.13 | ||
2055 | 14.12 | 13.18 | -0.94 | ---- | -2.25 | -0.05 | 2.20 | ||
2056 | 14.09 | 13.18 | -0.91 | ---- | -2.30 | -0.05 | 2.25 | ||
2057 | 14.05 | 13.18 | -0.87 | ---- | -2.37 | -0.06 | 2.31 | ||
2058 | 14.04 | 13.18 | -0.86 | ---- | -2.40 | -0.06 | 2.34 | ||
2059 | 14.01 | 13.18 | -0.84 | ---- | -2.45 | -0.06 | 2.38 | ||
2060 | 14.02 | 13.18 | -0.84 | ---- | -2.46 | -0.06 | 2.40 | ||
2061 | 14.02 | 13.18 | -0.84 | ---- | -2.49 | -0.06 | 2.43 | ||
2062 | 14.04 | 13.18 | -0.86 | ---- | -2.50 | -0.07 | 2.43 | ||
2063 | 14.04 | 13.18 | -0.86 | ---- | -2.52 | -0.07 | 2.45 | ||
2064 | 14.06 | 13.18 | -0.88 | ---- | -2.52 | -0.07 | 2.46 | ||
2065 | 14.07 | 13.18 | -0.89 | ---- | -2.55 | -0.07 | 2.48 | ||
2066 | 14.10 | 13.18 | -0.92 | ---- | -2.55 | -0.07 | 2.48 | ||
2067 | 14.11 | 13.19 | -0.93 | ---- | -2.57 | -0.07 | 2.50 | ||
2068 | 14.15 | 13.19 | -0.96 | ---- | -2.57 | -0.07 | 2.50 | ||
2069 | 14.17 | 13.19 | -0.98 | ---- | -2.60 | -0.07 | 2.52 | ||
2070 | 14.21 | 13.19 | -1.01 | ---- | -2.60 | -0.07 | 2.53 | ||
2071 | 14.22 | 13.19 | -1.03 | ---- | -2.63 | -0.08 | 2.55 | ||
2072 | 14.26 | 13.20 | -1.06 | ---- | -2.63 | -0.08 | 2.56 | ||
2073 | 14.28 | 13.20 | -1.08 | ---- | -2.66 | -0.08 | 2.58 | ||
2074 | 14.32 | 13.20 | -1.11 | ---- | -2.67 | -0.08 | 2.59 | ||
2075 | 14.33 | 13.20 | -1.13 | ---- | -2.70 | -0.08 | 2.62 | ||
2076 | 14.37 | 13.21 | -1.16 | ---- | -2.71 | -0.08 | 2.63 | ||
2077 | 14.37 | 13.21 | -1.16 | ---- | -2.74 | -0.08 | 2.67 | ||
2078 | 14.39 | 13.21 | -1.18 | ---- | -2.77 | -0.08 | 2.69 | ||
2079 | 14.39 | 13.21 | -1.18 | ---- | -2.81 | -0.08 | 2.73 | ||
2080 | 14.41 | 13.21 | -1.20 | ---- | -2.84 | -0.08 | 2.76 | ||
2081 | 14.38 | 13.21 | -1.17 | ---- | -2.91 | -0.09 | 2.82 | ||
2082 | 14.40 | 13.21 | -1.18 | ---- | -2.94 | -0.09 | 2.86 | ||
2083 | 14.40 | 13.22 | -1.18 | ---- | -2.98 | -0.09 | 2.89 | ||
2084 | 14.44 | 13.22 | -1.22 | ---- | -2.99 | -0.09 | 2.90 | ||
2085 | 14.46 | 13.22 | -1.24 | ---- | -3.01 | -0.09 | 2.92 |
  | 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 | 14.54% | 13.98% | -0.56% | 2045 | -1.39% | -0.03% | 1.36% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2037. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified April 26, 2011 |