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 | 13.30 | 12.99 | -0.32 | 324 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.55 | 13.01 | -0.53 | 317 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.84 | 13.03 | -0.81 | 309 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.15 | 13.05 | -1.10 | 299 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.45 | 13.07 | -1.39 | 289 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.75 | 13.08 | -1.66 | 277 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.03 | 13.10 | -1.93 | 264 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.28 | 13.12 | -2.16 | 251 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.51 | 13.13 | -2.38 | 237 | -0.02 | 0.00 | 0.02 | ||
2026 | 15.72 | 13.15 | -2.57 | 222 | -0.04 | 0.00 | 0.04 | ||
2027 | 15.91 | 13.16 | -2.74 | 206 | -0.05 | 0.00 | 0.05 | ||
2028 | 16.07 | 13.17 | -2.89 | 190 | -0.06 | 0.00 | 0.07 | ||
2029 | 16.21 | 13.19 | -3.02 | 173 | -0.08 | 0.00 | 0.08 | ||
2030 | 16.31 | 13.20 | -3.12 | 156 | -0.09 | 0.00 | 0.10 | ||
2031 | 16.39 | 13.20 | -3.18 | 139 | -0.12 | 0.00 | 0.12 | ||
2032 | 16.44 | 13.21 | -3.23 | 121 | -0.15 | 0.00 | 0.15 | ||
2033 | 16.48 | 13.22 | -3.26 | 103 | -0.18 | 0.00 | 0.18 | ||
2034 | 16.49 | 13.22 | -3.27 | 85 | -0.21 | 0.00 | 0.21 | ||
2035 | 16.49 | 13.22 | -3.26 | 66 | -0.24 | 0.00 | 0.24 | ||
2036 | 16.46 | 13.23 | -3.24 | 48 | -0.27 | 0.00 | 0.27 | ||
2037 | 16.43 | 13.23 | -3.20 | 29 | -0.31 | 0.00 | 0.31 | ||
2038 | 16.38 | 13.23 | -3.15 | 11 | -0.34 | 0.00 | 0.34 | ||
2039 | 16.30 | 13.23 | -3.08 | ---- | -0.38 | 0.00 | 0.37 | ||
2040 | 16.23 | 13.23 | -3.01 | ---- | -0.41 | 0.00 | 0.41 | ||
2041 | 16.15 | 13.23 | -2.93 | ---- | -0.44 | 0.00 | 0.44 | ||
2042 | 16.07 | 13.22 | -2.85 | ---- | -0.48 | 0.00 | 0.48 | ||
2043 | 15.99 | 13.22 | -2.77 | ---- | -0.52 | 0.00 | 0.52 | ||
2044 | 15.92 | 13.22 | -2.70 | ---- | -0.56 | 0.00 | 0.55 | ||
2045 | 15.85 | 13.22 | -2.63 | ---- | -0.59 | 0.00 | 0.59 | ||
2046 | 15.79 | 13.22 | -2.57 | ---- | -0.63 | 0.00 | 0.62 | ||
2047 | 15.73 | 13.22 | -2.51 | ---- | -0.67 | -0.01 | 0.66 | ||
2048 | 15.67 | 13.22 | -2.45 | ---- | -0.71 | -0.01 | 0.70 | ||
2049 | 15.60 | 13.22 | -2.39 | ---- | -0.75 | -0.01 | 0.74 | ||
2050 | 15.54 | 13.22 | -2.32 | ---- | -0.79 | -0.01 | 0.79 | ||
2051 | 15.48 | 13.22 | -2.26 | ---- | -0.85 | -0.01 | 0.84 | ||
2052 | 15.43 | 13.22 | -2.21 | ---- | -0.89 | -0.01 | 0.89 | ||
2053 | 15.40 | 13.22 | -2.18 | ---- | -0.94 | -0.01 | 0.93 | ||
2054 | 15.37 | 13.22 | -2.15 | ---- | -0.98 | -0.01 | 0.97 | ||
2055 | 15.35 | 13.22 | -2.13 | ---- | -1.01 | -0.01 | 1.00 | ||
2056 | 15.35 | 13.23 | -2.12 | ---- | -1.04 | -0.01 | 1.03 | ||
2057 | 15.34 | 13.23 | -2.12 | ---- | -1.07 | -0.01 | 1.06 | ||
2058 | 15.33 | 13.23 | -2.11 | ---- | -1.11 | -0.01 | 1.10 | ||
2059 | 15.32 | 13.23 | -2.09 | ---- | -1.14 | -0.01 | 1.13 | ||
2060 | 15.31 | 13.23 | -2.08 | ---- | -1.17 | -0.01 | 1.16 | ||
2061 | 15.31 | 13.23 | -2.08 | ---- | -1.20 | -0.01 | 1.19 | ||
2062 | 15.30 | 13.24 | -2.07 | ---- | -1.23 | -0.01 | 1.22 | ||
2063 | 15.29 | 13.24 | -2.05 | ---- | -1.27 | -0.01 | 1.25 | ||
2064 | 15.28 | 13.24 | -2.04 | ---- | -1.31 | -0.01 | 1.29 | ||
2065 | 15.27 | 13.24 | -2.03 | ---- | -1.35 | -0.01 | 1.33 | ||
2066 | 15.26 | 13.24 | -2.02 | ---- | -1.39 | -0.01 | 1.37 | ||
2067 | 15.26 | 13.24 | -2.01 | ---- | -1.43 | -0.01 | 1.41 | ||
2068 | 15.26 | 13.25 | -2.01 | ---- | -1.47 | -0.02 | 1.45 | ||
2069 | 15.26 | 13.25 | -2.01 | ---- | -1.51 | -0.02 | 1.49 | ||
2070 | 15.26 | 13.25 | -2.01 | ---- | -1.55 | -0.02 | 1.53 | ||
2071 | 15.26 | 13.25 | -2.01 | ---- | -1.58 | -0.02 | 1.57 | ||
2072 | 15.27 | 13.26 | -2.01 | ---- | -1.62 | -0.02 | 1.60 | ||
2073 | 15.28 | 13.26 | -2.02 | ---- | -1.66 | -0.02 | 1.64 | ||
2074 | 15.28 | 13.26 | -2.03 | ---- | -1.70 | -0.02 | 1.68 | ||
2075 | 15.29 | 13.26 | -2.03 | ---- | -1.73 | -0.02 | 1.71 | ||
2076 | 15.30 | 13.26 | -2.04 | ---- | -1.77 | -0.02 | 1.74 | ||
2077 | 15.31 | 13.26 | -2.05 | ---- | -1.80 | -0.03 | 1.78 | ||
2078 | 15.32 | 13.26 | -2.06 | ---- | -1.84 | -0.03 | 1.81 | ||
2079 | 15.34 | 13.26 | -2.07 | ---- | -1.87 | -0.03 | 1.84 | ||
2080 | 15.35 | 13.26 | -2.08 | ---- | -1.90 | -0.03 | 1.87 | ||
2081 | 15.36 | 13.27 | -2.09 | ---- | -1.93 | -0.03 | 1.90 | ||
2082 | 15.37 | 13.27 | -2.11 | ---- | -1.97 | -0.04 | 1.93 | ||
2083 | 15.39 | 13.27 | -2.12 | ---- | -2.00 | -0.04 | 1.96 | ||
2084 | 15.40 | 13.27 | -2.13 | ---- | -2.03 | -0.04 | 1.99 | ||
2085 | 15.41 | 13.27 | -2.14 | ---- | -2.05 | -0.04 | 2.01 |
  | 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 | 15.30% | 14.00% | -1.30% | 2038 | -0.63% | -0.01% | 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 April 27, 2011 |