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 | 12.90 | -0.33 | 347 | 0.00 | 0.04 | 0.04 | ||
2013 | 13.18 | 12.94 | -0.24 | 341 | 0.00 | 0.08 | 0.08 | ||
2014 | 13.18 | 13.03 | -0.15 | 335 | 0.00 | 0.11 | 0.11 | ||
2015 | 13.24 | 13.09 | -0.15 | 329 | 0.00 | 0.15 | 0.15 | ||
2016 | 13.33 | 13.16 | -0.17 | 324 | 0.00 | 0.19 | 0.19 | ||
2017 | 13.46 | 13.23 | -0.24 | 318 | 0.00 | 0.22 | 0.22 | ||
2018 | 13.62 | 13.29 | -0.33 | 311 | 0.00 | 0.26 | 0.26 | ||
2019 | 13.88 | 13.34 | -0.54 | 303 | 0.00 | 0.30 | 0.29 | ||
2020 | 14.20 | 13.41 | -0.79 | 293 | 0.00 | 0.35 | 0.34 | ||
2021 | 14.52 | 13.46 | -1.06 | 283 | 0.00 | 0.38 | 0.38 | ||
2022 | 14.83 | 13.51 | -1.32 | 272 | 0.01 | 0.41 | 0.41 | ||
2023 | 15.13 | 13.56 | -1.57 | 261 | 0.01 | 0.45 | 0.44 | ||
2024 | 15.41 | 13.61 | -1.80 | 249 | 0.01 | 0.48 | 0.47 | ||
2025 | 15.69 | 13.66 | -2.03 | 236 | 0.01 | 0.51 | 0.50 | ||
2026 | 15.94 | 13.70 | -2.24 | 223 | 0.01 | 0.54 | 0.52 | ||
2027 | 16.16 | 13.75 | -2.42 | 209 | 0.02 | 0.57 | 0.55 | ||
2028 | 16.37 | 13.79 | -2.58 | 195 | 0.02 | 0.60 | 0.58 | ||
2029 | 16.54 | 13.83 | -2.71 | 180 | 0.02 | 0.63 | 0.60 | ||
2030 | 16.68 | 13.87 | -2.82 | 165 | 0.03 | 0.65 | 0.63 | ||
2031 | 16.79 | 13.90 | -2.89 | 149 | 0.03 | 0.68 | 0.65 | ||
2032 | 16.89 | 13.93 | -2.96 | 133 | 0.04 | 0.71 | 0.67 | ||
2033 | 16.97 | 13.97 | -3.00 | 117 | 0.04 | 0.73 | 0.69 | ||
2034 | 17.03 | 14.00 | -3.03 | 101 | 0.05 | 0.76 | 0.71 | ||
2035 | 17.07 | 14.03 | -3.04 | 85 | 0.05 | 0.79 | 0.73 | ||
2036 | 17.09 | 14.06 | -3.04 | 68 | 0.06 | 0.81 | 0.75 | ||
2037 | 17.10 | 14.08 | -3.02 | 51 | 0.06 | 0.83 | 0.77 | ||
2038 | 17.09 | 14.11 | -2.98 | 35 | 0.07 | 0.86 | 0.79 | ||
2039 | 17.07 | 14.13 | -2.94 | 18 | 0.08 | 0.88 | 0.80 | ||
2040 | 17.04 | 14.15 | -2.88 | 2 | 0.08 | 0.90 | 0.82 | ||
2041 | 17.00 | 14.17 | -2.83 | ---- | 0.09 | 0.93 | 0.84 | ||
2042 | 16.97 | 14.19 | -2.77 | ---- | 0.10 | 0.95 | 0.85 | ||
2043 | 16.94 | 14.22 | -2.73 | ---- | 0.10 | 0.97 | 0.87 | ||
2044 | 16.92 | 14.24 | -2.69 | ---- | 0.11 | 0.99 | 0.88 | ||
2045 | 16.91 | 14.26 | -2.65 | ---- | 0.12 | 1.02 | 0.90 | ||
2046 | 16.89 | 14.28 | -2.61 | ---- | 0.13 | 1.04 | 0.91 | ||
2047 | 16.88 | 14.30 | -2.57 | ---- | 0.14 | 1.06 | 0.92 | ||
2048 | 16.86 | 14.32 | -2.54 | ---- | 0.15 | 1.08 | 0.93 | ||
2049 | 16.86 | 14.34 | -2.51 | ---- | 0.15 | 1.10 | 0.94 | ||
2050 | 16.85 | 14.35 | -2.50 | ---- | 0.16 | 1.10 | 0.94 | ||
2051 | 16.85 | 14.35 | -2.50 | ---- | 0.17 | 1.10 | 0.93 | ||
2052 | 16.86 | 14.35 | -2.51 | ---- | 0.18 | 1.11 | 0.92 | ||
2053 | 16.88 | 14.36 | -2.52 | ---- | 0.19 | 1.11 | 0.92 | ||
2054 | 16.91 | 14.36 | -2.54 | ---- | 0.20 | 1.11 | 0.91 | ||
2055 | 16.93 | 14.37 | -2.57 | ---- | 0.21 | 1.12 | 0.90 | ||
2056 | 16.97 | 14.37 | -2.59 | ---- | 0.22 | 1.12 | 0.90 | ||
2057 | 17.00 | 14.38 | -2.62 | ---- | 0.23 | 1.12 | 0.89 | ||
2058 | 17.02 | 14.38 | -2.64 | ---- | 0.24 | 1.13 | 0.88 | ||
2059 | 17.05 | 14.39 | -2.66 | ---- | 0.25 | 1.13 | 0.87 | ||
2060 | 17.07 | 14.39 | -2.68 | ---- | 0.26 | 1.13 | 0.87 | ||
2061 | 17.09 | 14.39 | -2.69 | ---- | 0.27 | 1.13 | 0.86 | ||
2062 | 17.11 | 14.40 | -2.71 | ---- | 0.28 | 1.14 | 0.85 | ||
2063 | 17.13 | 14.40 | -2.73 | ---- | 0.29 | 1.14 | 0.85 | ||
2064 | 17.15 | 14.41 | -2.74 | ---- | 0.30 | 1.14 | 0.84 | ||
2065 | 17.18 | 14.41 | -2.77 | ---- | 0.31 | 1.15 | 0.84 | ||
2066 | 17.21 | 14.42 | -2.79 | ---- | 0.32 | 1.15 | 0.83 | ||
2067 | 17.24 | 14.42 | -2.82 | ---- | 0.33 | 1.15 | 0.82 | ||
2068 | 17.28 | 14.43 | -2.85 | ---- | 0.34 | 1.15 | 0.82 | ||
2069 | 17.31 | 14.43 | -2.88 | ---- | 0.34 | 1.16 | 0.81 | ||
2070 | 17.36 | 14.44 | -2.92 | ---- | 0.35 | 1.16 | 0.81 | ||
2071 | 17.39 | 14.44 | -2.96 | ---- | 0.36 | 1.16 | 0.80 | ||
2072 | 17.44 | 14.44 | -2.99 | ---- | 0.37 | 1.17 | 0.80 | ||
2073 | 17.48 | 14.45 | -3.03 | ---- | 0.38 | 1.17 | 0.79 | ||
2074 | 17.53 | 14.45 | -3.07 | ---- | 0.38 | 1.17 | 0.79 | ||
2075 | 17.57 | 14.46 | -3.11 | ---- | 0.39 | 1.17 | 0.78 | ||
2076 | 17.61 | 14.46 | -3.15 | ---- | 0.40 | 1.17 | 0.78 | ||
2077 | 17.66 | 14.47 | -3.19 | ---- | 0.41 | 1.18 | 0.77 | ||
2078 | 17.70 | 14.47 | -3.23 | ---- | 0.41 | 1.18 | 0.77 | ||
2079 | 17.74 | 14.48 | -3.27 | ---- | 0.42 | 1.18 | 0.76 | ||
2080 | 17.79 | 14.48 | -3.31 | ---- | 0.43 | 1.18 | 0.76 | ||
2081 | 17.83 | 14.49 | -3.34 | ---- | 0.43 | 1.19 | 0.75 | ||
2082 | 17.88 | 14.49 | -3.39 | ---- | 0.44 | 1.19 | 0.75 | ||
2083 | 17.92 | 14.50 | -3.43 | ---- | 0.44 | 1.19 | 0.75 | ||
2084 | 17.97 | 14.50 | -3.47 | ---- | 0.45 | 1.19 | 0.74 | ||
2085 | 18.01 | 14.51 | -3.50 | ---- | 0.45 | 1.19 | 0.74 | ||
2086 | 18.05 | 14.51 | -3.54 | ---- | 0.46 | 1.20 | 0.74 |
  | 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 | 16.39% | 14.82% | -1.58% | 2040 | 0.15% | 0.79% | 0.65% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 5, 2012 |