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 |
|||
2011 | 13.35 | 12.52 | -0.82 | 353 | 0.00 | 0.00 | 0.00 | ||
2012 | 13.23 | 12.87 | -0.37 | 347 | 0.00 | 0.00 | 0.00 | ||
2013 | 13.19 | 12.87 | -0.32 | 340 | 0.01 | 0.00 | -0.01 | ||
2014 | 13.20 | 12.92 | -0.28 | 333 | 0.02 | 0.00 | -0.02 | ||
2015 | 13.27 | 12.94 | -0.33 | 327 | 0.03 | 0.00 | -0.03 | ||
2016 | 13.36 | 12.97 | -0.39 | 320 | 0.04 | 0.00 | -0.04 | ||
2017 | 13.51 | 13.00 | -0.51 | 312 | 0.05 | 0.00 | -0.05 | ||
2018 | 13.67 | 13.03 | -0.64 | 303 | 0.06 | 0.00 | -0.06 | ||
2019 | 13.95 | 13.05 | -0.90 | 293 | 0.07 | 0.00 | -0.07 | ||
2020 | 14.27 | 13.06 | -1.21 | 281 | 0.08 | 0.00 | -0.08 | ||
2021 | 14.61 | 13.08 | -1.52 | 268 | 0.09 | 0.00 | -0.09 | ||
2022 | 14.93 | 13.10 | -1.83 | 254 | 0.10 | 0.00 | -0.10 | ||
2023 | 15.24 | 13.12 | -2.12 | 239 | 0.11 | 0.01 | -0.11 | ||
2024 | 15.53 | 13.14 | -2.39 | 224 | 0.12 | 0.01 | -0.12 | ||
2025 | 15.81 | 13.16 | -2.65 | 208 | 0.13 | 0.01 | -0.13 | ||
2026 | 16.07 | 13.17 | -2.90 | 191 | 0.14 | 0.01 | -0.14 | ||
2027 | 16.30 | 13.19 | -3.12 | 173 | 0.15 | 0.01 | -0.15 | ||
2028 | 16.51 | 13.20 | -3.31 | 155 | 0.16 | 0.01 | -0.16 | ||
2029 | 16.69 | 13.21 | -3.48 | 136 | 0.17 | 0.01 | -0.16 | ||
2030 | 16.84 | 13.22 | -3.62 | 116 | 0.18 | 0.01 | -0.17 | ||
2031 | 16.95 | 13.23 | -3.72 | 96 | 0.19 | 0.01 | -0.18 | ||
2032 | 17.05 | 13.24 | -3.81 | 75 | 0.20 | 0.01 | -0.19 | ||
2033 | 17.14 | 13.24 | -3.89 | 54 | 0.21 | 0.01 | -0.20 | ||
2034 | 17.19 | 13.25 | -3.94 | 32 | 0.21 | 0.01 | -0.20 | ||
2035 | 17.23 | 13.25 | -3.98 | 10 | 0.22 | 0.01 | -0.21 | ||
2036 | 17.26 | 13.26 | -4.00 | ---- | 0.23 | 0.01 | -0.21 | ||
2037 | 17.27 | 13.26 | -4.01 | ---- | 0.23 | 0.01 | -0.22 | ||
2038 | 17.25 | 13.26 | -3.99 | ---- | 0.23 | 0.01 | -0.22 | ||
2039 | 17.23 | 13.26 | -3.97 | ---- | 0.24 | 0.01 | -0.23 | ||
2040 | 17.20 | 13.26 | -3.94 | ---- | 0.24 | 0.01 | -0.23 | ||
2041 | 17.16 | 13.26 | -3.90 | ---- | 0.24 | 0.01 | -0.23 | ||
2042 | 17.12 | 13.26 | -3.86 | ---- | 0.25 | 0.01 | -0.23 | ||
2043 | 17.09 | 13.26 | -3.83 | ---- | 0.25 | 0.01 | -0.24 | ||
2044 | 17.06 | 13.26 | -3.81 | ---- | 0.25 | 0.01 | -0.24 | ||
2045 | 17.04 | 13.26 | -3.78 | ---- | 0.25 | 0.01 | -0.24 | ||
2046 | 17.01 | 13.26 | -3.76 | ---- | 0.26 | 0.01 | -0.24 | ||
2047 | 17.00 | 13.26 | -3.74 | ---- | 0.26 | 0.01 | -0.24 | ||
2048 | 16.98 | 13.26 | -3.72 | ---- | 0.26 | 0.01 | -0.25 | ||
2049 | 16.96 | 13.26 | -3.70 | ---- | 0.26 | 0.01 | -0.25 | ||
2050 | 16.95 | 13.26 | -3.69 | ---- | 0.26 | 0.01 | -0.25 | ||
2051 | 16.94 | 13.26 | -3.68 | ---- | 0.26 | 0.01 | -0.25 | ||
2052 | 16.95 | 13.26 | -3.69 | ---- | 0.26 | 0.01 | -0.25 | ||
2053 | 16.95 | 13.26 | -3.69 | ---- | 0.27 | 0.01 | -0.25 | ||
2054 | 16.97 | 13.26 | -3.71 | ---- | 0.27 | 0.01 | -0.25 | ||
2055 | 16.99 | 13.26 | -3.72 | ---- | 0.27 | 0.01 | -0.25 | ||
2056 | 17.01 | 13.27 | -3.74 | ---- | 0.27 | 0.01 | -0.25 | ||
2057 | 17.03 | 13.27 | -3.76 | ---- | 0.27 | 0.01 | -0.26 | ||
2058 | 17.05 | 13.27 | -3.78 | ---- | 0.27 | 0.01 | -0.26 | ||
2059 | 17.06 | 13.27 | -3.79 | ---- | 0.27 | 0.01 | -0.26 | ||
2060 | 17.08 | 13.27 | -3.80 | ---- | 0.27 | 0.01 | -0.26 | ||
2061 | 17.09 | 13.27 | -3.81 | ---- | 0.27 | 0.01 | -0.26 | ||
2062 | 17.10 | 13.28 | -3.82 | ---- | 0.27 | 0.01 | -0.26 | ||
2063 | 17.11 | 13.28 | -3.83 | ---- | 0.27 | 0.01 | -0.26 | ||
2064 | 17.12 | 13.28 | -3.84 | ---- | 0.27 | 0.01 | -0.26 | ||
2065 | 17.14 | 13.28 | -3.86 | ---- | 0.27 | 0.01 | -0.26 | ||
2066 | 17.16 | 13.28 | -3.88 | ---- | 0.27 | 0.01 | -0.26 | ||
2067 | 17.19 | 13.28 | -3.90 | ---- | 0.27 | 0.01 | -0.26 | ||
2068 | 17.21 | 13.29 | -3.93 | ---- | 0.27 | 0.02 | -0.26 | ||
2069 | 17.25 | 13.29 | -3.96 | ---- | 0.28 | 0.02 | -0.26 | ||
2070 | 17.28 | 13.29 | -3.99 | ---- | 0.28 | 0.02 | -0.26 | ||
2071 | 17.31 | 13.29 | -4.02 | ---- | 0.28 | 0.02 | -0.26 | ||
2072 | 17.34 | 13.29 | -4.05 | ---- | 0.28 | 0.02 | -0.26 | ||
2073 | 17.38 | 13.30 | -4.08 | ---- | 0.28 | 0.02 | -0.26 | ||
2074 | 17.42 | 13.30 | -4.12 | ---- | 0.28 | 0.02 | -0.26 | ||
2075 | 17.46 | 13.30 | -4.16 | ---- | 0.28 | 0.02 | -0.26 | ||
2076 | 17.49 | 13.30 | -4.19 | ---- | 0.28 | 0.02 | -0.26 | ||
2077 | 17.53 | 13.31 | -4.22 | ---- | 0.28 | 0.02 | -0.26 | ||
2078 | 17.57 | 13.31 | -4.26 | ---- | 0.28 | 0.02 | -0.26 | ||
2079 | 17.60 | 13.31 | -4.29 | ---- | 0.28 | 0.02 | -0.27 | ||
2080 | 17.64 | 13.31 | -4.33 | ---- | 0.28 | 0.02 | -0.27 | ||
2081 | 17.68 | 13.32 | -4.37 | ---- | 0.28 | 0.02 | -0.27 | ||
2082 | 17.72 | 13.32 | -4.40 | ---- | 0.28 | 0.02 | -0.27 | ||
2083 | 17.76 | 13.32 | -4.44 | ---- | 0.28 | 0.02 | -0.27 | ||
2084 | 17.80 | 13.32 | -4.48 | ---- | 0.28 | 0.02 | -0.27 | ||
2085 | 17.84 | 13.33 | -4.51 | ---- | 0.28 | 0.02 | -0.27 | ||
2086 | 17.88 | 13.33 | -4.55 | ---- | 0.29 | 0.02 | -0.27 |
  | 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 2011 Trustees Report. | |||||||||
2011-2085 | 16.45% | 14.04% | -2.41% | 2035 | 0.20% | 0.01% | -0.19% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified December 21, 2011 |