|
Skip to content Social Security Online |
Actuarial Publications | |
|
|
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 | 13.02 | 12.91 | -0.11 | 353 | -0.01 | 0.00 | 0.01 | ||
| 2012 | 12.81 | 12.87 | 0.06 | 351 | -0.03 | 0.00 | 0.03 | ||
| 2013 | 12.77 | 12.90 | 0.12 | 347 | -0.05 | 0.00 | 0.04 | ||
| 2014 | 12.80 | 12.92 | 0.12 | 343 | -0.06 | 0.00 | 0.06 | ||
| 2015 | 12.90 | 12.93 | 0.04 | 339 | -0.08 | 0.00 | 0.08 | ||
| 2016 | 13.00 | 12.96 | -0.04 | 334 | -0.10 | 0.00 | 0.10 | ||
| 2017 | 13.18 | 12.99 | -0.19 | 329 | -0.12 | 0.00 | 0.12 | ||
| 2018 | 13.40 | 13.01 | -0.39 | 324 | -0.15 | 0.00 | 0.15 | ||
| 2019 | 13.66 | 13.02 | -0.63 | 317 | -0.18 | 0.00 | 0.18 | ||
| 2020 | 13.94 | 13.04 | -0.89 | 309 | -0.21 | -0.01 | 0.21 | ||
| 2021 | 14.21 | 13.06 | -1.15 | 301 | -0.25 | -0.01 | 0.24 | ||
| 2022 | 14.47 | 13.07 | -1.40 | 291 | -0.27 | -0.01 | 0.26 | ||
| 2023 | 14.73 | 13.09 | -1.64 | 280 | -0.29 | -0.01 | 0.28 | ||
| 2024 | 14.98 | 13.11 | -1.88 | 268 | -0.30 | -0.01 | 0.29 | ||
| 2025 | 15.22 | 13.12 | -2.10 | 255 | -0.31 | -0.01 | 0.30 | ||
| 2026 | 15.46 | 13.13 | -2.32 | 241 | -0.30 | -0.01 | 0.29 | ||
| 2027 | 15.66 | 13.15 | -2.51 | 227 | -0.30 | -0.01 | 0.28 | ||
| 2028 | 15.83 | 13.16 | -2.67 | 212 | -0.30 | -0.01 | 0.29 | ||
| 2029 | 15.98 | 13.17 | -2.81 | 196 | -0.31 | -0.01 | 0.29 | ||
| 2030 | 16.09 | 13.18 | -2.91 | 180 | -0.32 | -0.01 | 0.31 | ||
| 2031 | 16.16 | 13.19 | -2.98 | 164 | -0.34 | -0.01 | 0.33 | ||
| 2032 | 16.23 | 13.19 | -3.03 | 147 | -0.36 | -0.01 | 0.35 | ||
| 2033 | 16.28 | 13.20 | -3.08 | 130 | -0.38 | -0.01 | 0.37 | ||
| 2034 | 16.30 | 13.20 | -3.10 | 113 | -0.40 | -0.02 | 0.38 | ||
| 2035 | 16.31 | 13.21 | -3.11 | 96 | -0.41 | -0.02 | 0.40 | ||
| 2036 | 16.32 | 13.21 | -3.11 | 78 | -0.42 | -0.02 | 0.41 | ||
| 2037 | 16.30 | 13.21 | -3.09 | 60 | -0.43 | -0.02 | 0.42 | ||
| 2038 | 16.27 | 13.21 | -3.05 | 43 | -0.45 | -0.02 | 0.43 | ||
| 2039 | 16.22 | 13.21 | -3.01 | 25 | -0.46 | -0.02 | 0.44 | ||
| 2040 | 16.16 | 13.21 | -2.95 | 7 | -0.48 | -0.02 | 0.46 | ||
| 2041 | 16.10 | 13.21 | -2.89 | ---- | -0.50 | -0.02 | 0.48 | ||
| 2042 | 16.03 | 13.21 | -2.82 | ---- | -0.52 | -0.02 | 0.50 | ||
| 2043 | 15.97 | 13.20 | -2.76 | ---- | -0.54 | -0.02 | 0.52 | ||
| 2044 | 15.91 | 13.20 | -2.71 | ---- | -0.57 | -0.02 | 0.54 | ||
| 2045 | 15.85 | 13.20 | -2.65 | ---- | -0.59 | -0.02 | 0.56 | ||
| 2046 | 15.81 | 13.20 | -2.61 | ---- | -0.61 | -0.02 | 0.59 | ||
| 2047 | 15.76 | 13.20 | -2.56 | ---- | -0.63 | -0.03 | 0.61 | ||
| 2048 | 15.72 | 13.20 | -2.52 | ---- | -0.66 | -0.03 | 0.63 | ||
| 2049 | 15.67 | 13.20 | -2.47 | ---- | -0.69 | -0.03 | 0.66 | ||
| 2050 | 15.62 | 13.20 | -2.42 | ---- | -0.72 | -0.03 | 0.69 | ||
| 2051 | 15.57 | 13.20 | -2.38 | ---- | -0.75 | -0.03 | 0.72 | ||
| 2052 | 15.54 | 13.19 | -2.35 | ---- | -0.78 | -0.03 | 0.75 | ||
| 2053 | 15.52 | 13.20 | -2.32 | ---- | -0.81 | -0.03 | 0.78 | ||
| 2054 | 15.50 | 13.20 | -2.31 | ---- | -0.84 | -0.03 | 0.81 | ||
| 2055 | 15.50 | 13.20 | -2.30 | ---- | -0.87 | -0.04 | 0.84 | ||
| 2056 | 15.49 | 13.20 | -2.30 | ---- | -0.90 | -0.04 | 0.86 | ||
| 2057 | 15.49 | 13.20 | -2.29 | ---- | -0.93 | -0.04 | 0.89 | ||
| 2058 | 15.49 | 13.20 | -2.29 | ---- | -0.95 | -0.04 | 0.91 | ||
| 2059 | 15.48 | 13.20 | -2.28 | ---- | -0.98 | -0.04 | 0.94 | ||
| 2060 | 15.48 | 13.20 | -2.27 | ---- | -1.01 | -0.04 | 0.97 | ||
| 2061 | 15.47 | 13.20 | -2.27 | ---- | -1.03 | -0.04 | 0.99 | ||
| 2062 | 15.47 | 13.20 | -2.27 | ---- | -1.06 | -0.04 | 1.02 | ||
| 2063 | 15.47 | 13.20 | -2.27 | ---- | -1.09 | -0.05 | 1.04 | ||
| 2064 | 15.47 | 13.20 | -2.26 | ---- | -1.12 | -0.05 | 1.07 | ||
| 2065 | 15.47 | 13.20 | -2.27 | ---- | -1.15 | -0.05 | 1.10 | ||
| 2066 | 15.48 | 13.21 | -2.27 | ---- | -1.17 | -0.05 | 1.12 | ||
| 2067 | 15.49 | 13.21 | -2.28 | ---- | -1.20 | -0.05 | 1.15 | ||
| 2068 | 15.50 | 13.21 | -2.29 | ---- | -1.23 | -0.05 | 1.17 | ||
| 2069 | 15.51 | 13.21 | -2.30 | ---- | -1.26 | -0.05 | 1.20 | ||
| 2070 | 15.51 | 13.21 | -2.30 | ---- | -1.29 | -0.06 | 1.24 | ||
| 2071 | 15.52 | 13.21 | -2.31 | ---- | -1.33 | -0.06 | 1.27 | ||
| 2072 | 15.52 | 13.21 | -2.31 | ---- | -1.37 | -0.06 | 1.31 | ||
| 2073 | 15.54 | 13.21 | -2.32 | ---- | -1.40 | -0.06 | 1.34 | ||
| 2074 | 15.55 | 13.22 | -2.33 | ---- | -1.43 | -0.06 | 1.37 | ||
| 2075 | 15.56 | 13.22 | -2.34 | ---- | -1.47 | -0.06 | 1.41 | ||
| 2076 | 15.56 | 13.22 | -2.34 | ---- | -1.51 | -0.07 | 1.44 | ||
| 2077 | 15.57 | 13.22 | -2.35 | ---- | -1.55 | -0.07 | 1.48 | ||
| 2078 | 15.58 | 13.22 | -2.36 | ---- | -1.58 | -0.07 | 1.51 | ||
| 2079 | 15.59 | 13.22 | -2.36 | ---- | -1.62 | -0.07 | 1.55 | ||
| 2080 | 15.59 | 13.22 | -2.37 | ---- | -1.66 | -0.07 | 1.59 | ||
| 2081 | 15.61 | 13.23 | -2.38 | ---- | -1.68 | -0.07 | 1.61 | ||
| 2082 | 15.62 | 13.23 | -2.39 | ---- | -1.72 | -0.07 | 1.64 | ||
| 2083 | 15.63 | 13.23 | -2.40 | ---- | -1.76 | -0.08 | 1.68 | ||
| 2084 | 15.63 | 13.23 | -2.40 | ---- | -1.80 | -0.08 | 1.72 | ||
| 2085 | 15.62 | 13.23 | -2.39 | ---- | -1.84 | -0.08 | 1.76 | ||
|   | 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 | 15.28% | 13.98% | -1.30% | 2040 | -0.64% | -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 17, 2011 |