|
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 | 13.04 | 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 | -0.31 | 324 | -0.01 | 0.00 | 0.01 | ||
| 2018 | 13.54 | 13.02 | -0.52 | 317 | -0.01 | 0.00 | 0.01 | ||
| 2019 | 13.83 | 13.03 | -0.80 | 309 | -0.01 | 0.00 | 0.01 | ||
| 2020 | 14.13 | 13.05 | -1.09 | 300 | -0.01 | 0.00 | 0.01 | ||
| 2021 | 14.44 | 13.07 | -1.37 | 289 | -0.02 | 0.00 | 0.02 | ||
| 2022 | 14.73 | 13.08 | -1.64 | 278 | -0.02 | 0.00 | 0.02 | ||
| 2023 | 15.01 | 13.10 | -1.91 | 265 | -0.02 | 0.00 | 0.02 | ||
| 2024 | 15.27 | 13.12 | -2.15 | 252 | -0.02 | 0.00 | 0.02 | ||
| 2025 | 15.52 | 13.13 | -2.38 | 238 | -0.02 | 0.00 | 0.02 | ||
| 2026 | 15.73 | 13.15 | -2.59 | 223 | -0.02 | 0.00 | 0.02 | ||
| 2027 | 15.92 | 13.16 | -2.76 | 207 | -0.03 | 0.00 | 0.03 | ||
| 2028 | 16.09 | 13.17 | -2.92 | 190 | -0.04 | 0.00 | 0.04 | ||
| 2029 | 16.23 | 13.18 | -3.04 | 174 | -0.06 | 0.00 | 0.06 | ||
| 2030 | 16.33 | 13.19 | -3.14 | 156 | -0.08 | 0.00 | 0.07 | ||
| 2031 | 16.41 | 13.20 | -3.21 | 139 | -0.10 | 0.00 | 0.09 | ||
| 2032 | 16.47 | 13.20 | -3.27 | 121 | -0.12 | 0.00 | 0.11 | ||
| 2033 | 16.52 | 13.21 | -3.31 | 102 | -0.14 | 0.00 | 0.13 | ||
| 2034 | 16.54 | 13.21 | -3.33 | 84 | -0.16 | -0.01 | 0.16 | ||
| 2035 | 16.55 | 13.22 | -3.33 | 65 | -0.18 | -0.01 | 0.18 | ||
| 2036 | 16.54 | 13.22 | -3.32 | 46 | -0.20 | -0.01 | 0.19 | ||
| 2037 | 16.51 | 13.22 | -3.29 | 27 | -0.22 | -0.01 | 0.21 | ||
| 2038 | 16.47 | 13.22 | -3.25 | 8 | -0.24 | -0.01 | 0.24 | ||
| 2039 | 16.41 | 13.22 | -3.19 | ---- | -0.27 | -0.01 | 0.26 | ||
| 2040 | 16.35 | 13.22 | -3.13 | ---- | -0.29 | -0.01 | 0.28 | ||
| 2041 | 16.28 | 13.22 | -3.06 | ---- | -0.32 | -0.01 | 0.30 | ||
| 2042 | 16.21 | 13.22 | -3.00 | ---- | -0.34 | -0.01 | 0.33 | ||
| 2043 | 16.15 | 13.21 | -2.93 | ---- | -0.36 | -0.01 | 0.35 | ||
| 2044 | 16.08 | 13.21 | -2.87 | ---- | -0.39 | -0.01 | 0.38 | ||
| 2045 | 16.03 | 13.21 | -2.82 | ---- | -0.41 | -0.02 | 0.40 | ||
| 2046 | 15.98 | 13.21 | -2.77 | ---- | -0.44 | -0.02 | 0.42 | ||
| 2047 | 15.94 | 13.21 | -2.73 | ---- | -0.46 | -0.02 | 0.44 | ||
| 2048 | 15.89 | 13.21 | -2.68 | ---- | -0.49 | -0.02 | 0.47 | ||
| 2049 | 15.84 | 13.21 | -2.63 | ---- | -0.51 | -0.02 | 0.49 | ||
| 2050 | 15.79 | 13.20 | -2.59 | ---- | -0.54 | -0.02 | 0.52 | ||
| 2051 | 15.75 | 13.20 | -2.55 | ---- | -0.57 | -0.02 | 0.55 | ||
| 2052 | 15.72 | 13.20 | -2.52 | ---- | -0.60 | -0.02 | 0.58 | ||
| 2053 | 15.70 | 13.20 | -2.50 | ---- | -0.63 | -0.03 | 0.61 | ||
| 2054 | 15.68 | 13.20 | -2.48 | ---- | -0.66 | -0.03 | 0.64 | ||
| 2055 | 15.68 | 13.20 | -2.47 | ---- | -0.69 | -0.03 | 0.66 | ||
| 2056 | 15.68 | 13.20 | -2.47 | ---- | -0.72 | -0.03 | 0.69 | ||
| 2057 | 15.67 | 13.21 | -2.47 | ---- | -0.74 | -0.03 | 0.71 | ||
| 2058 | 15.67 | 13.21 | -2.46 | ---- | -0.77 | -0.03 | 0.74 | ||
| 2059 | 15.66 | 13.21 | -2.46 | ---- | -0.80 | -0.03 | 0.76 | ||
| 2060 | 15.66 | 13.21 | -2.45 | ---- | -0.83 | -0.03 | 0.79 | ||
| 2061 | 15.65 | 13.21 | -2.44 | ---- | -0.86 | -0.04 | 0.82 | ||
| 2062 | 15.65 | 13.21 | -2.44 | ---- | -0.89 | -0.04 | 0.85 | ||
| 2063 | 15.64 | 13.21 | -2.43 | ---- | -0.92 | -0.04 | 0.88 | ||
| 2064 | 15.64 | 13.21 | -2.43 | ---- | -0.95 | -0.04 | 0.91 | ||
| 2065 | 15.64 | 13.21 | -2.43 | ---- | -0.97 | -0.04 | 0.93 | ||
| 2066 | 15.65 | 13.21 | -2.44 | ---- | -1.00 | -0.04 | 0.95 | ||
| 2067 | 15.66 | 13.21 | -2.45 | ---- | -1.02 | -0.04 | 0.98 | ||
| 2068 | 15.67 | 13.22 | -2.46 | ---- | -1.05 | -0.05 | 1.01 | ||
| 2069 | 15.68 | 13.22 | -2.46 | ---- | -1.08 | -0.05 | 1.04 | ||
| 2070 | 15.69 | 13.22 | -2.47 | ---- | -1.12 | -0.05 | 1.07 | ||
| 2071 | 15.69 | 13.22 | -2.47 | ---- | -1.16 | -0.05 | 1.11 | ||
| 2072 | 15.69 | 13.22 | -2.47 | ---- | -1.20 | -0.05 | 1.15 | ||
| 2073 | 15.70 | 13.22 | -2.48 | ---- | -1.24 | -0.05 | 1.19 | ||
| 2074 | 15.71 | 13.22 | -2.49 | ---- | -1.27 | -0.05 | 1.22 | ||
| 2075 | 15.72 | 13.23 | -2.50 | ---- | -1.30 | -0.06 | 1.25 | ||
| 2076 | 15.75 | 13.23 | -2.52 | ---- | -1.32 | -0.06 | 1.27 | ||
| 2077 | 15.77 | 13.23 | -2.54 | ---- | -1.35 | -0.06 | 1.29 | ||
| 2078 | 15.78 | 13.23 | -2.55 | ---- | -1.38 | -0.06 | 1.32 | ||
| 2079 | 15.79 | 13.23 | -2.56 | ---- | -1.42 | -0.06 | 1.35 | ||
| 2080 | 15.80 | 13.23 | -2.56 | ---- | -1.45 | -0.06 | 1.39 | ||
| 2081 | 15.79 | 13.23 | -2.55 | ---- | -1.51 | -0.07 | 1.44 | ||
| 2082 | 15.79 | 13.24 | -2.55 | ---- | -1.55 | -0.07 | 1.48 | ||
| 2083 | 15.80 | 13.24 | -2.56 | ---- | -1.59 | -0.07 | 1.52 | ||
| 2084 | 15.81 | 13.24 | -2.58 | ---- | -1.61 | -0.07 | 1.54 | ||
| 2085 | 15.83 | 13.24 | -2.59 | ---- | -1.64 | -0.07 | 1.57 | ||
|   | 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 | 15.47% | 13.99% | -1.48% | 2038 | -0.46% | -0.02% | 0.44% | ||
|   | |||||||||
| 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 |