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 | -0.36 | 347 | 0.00 | 0.00 | 0.00 | ||
2013 | 13.18 | 12.87 | -0.31 | 341 | 0.00 | 0.00 | 0.00 | ||
2014 | 13.18 | 13.19 | 0.00 | 334 | 0.00 | 0.27 | 0.27 | ||
2015 | 13.24 | 13.23 | -0.02 | 329 | 0.00 | 0.29 | 0.29 | ||
2016 | 13.33 | 13.26 | -0.07 | 325 | 0.00 | 0.29 | 0.29 | ||
2017 | 13.46 | 13.29 | -0.17 | 320 | 0.00 | 0.29 | 0.29 | ||
2018 | 13.62 | 13.31 | -0.30 | 314 | 0.00 | 0.29 | 0.29 | ||
2019 | 13.88 | 13.33 | -0.55 | 305 | 0.00 | 0.29 | 0.29 | ||
2020 | 14.19 | 13.35 | -0.85 | 296 | 0.00 | 0.29 | 0.29 | ||
2021 | 14.52 | 13.37 | -1.15 | 285 | 0.00 | 0.29 | 0.29 | ||
2022 | 14.83 | 13.38 | -1.44 | 274 | 0.00 | 0.29 | 0.29 | ||
2023 | 15.12 | 13.40 | -1.72 | 261 | 0.00 | 0.29 | 0.29 | ||
2024 | 15.40 | 13.42 | -1.99 | 248 | 0.00 | 0.29 | 0.29 | ||
2025 | 15.67 | 13.43 | -2.24 | 235 | 0.00 | 0.29 | 0.29 | ||
2026 | 15.92 | 13.45 | -2.47 | 220 | 0.00 | 0.29 | 0.29 | ||
2027 | 16.14 | 13.73 | -2.41 | 205 | 0.00 | 0.55 | 0.55 | ||
2028 | 16.34 | 13.76 | -2.58 | 191 | 0.00 | 0.57 | 0.57 | ||
2029 | 16.51 | 13.77 | -2.74 | 176 | 0.00 | 0.57 | 0.57 | ||
2030 | 16.65 | 13.78 | -2.87 | 161 | 0.00 | 0.57 | 0.57 | ||
2031 | 16.76 | 13.79 | -2.97 | 145 | 0.00 | 0.57 | 0.57 | ||
2032 | 16.85 | 13.80 | -3.05 | 128 | 0.00 | 0.57 | 0.57 | ||
2033 | 16.93 | 13.80 | -3.12 | 112 | 0.00 | 0.57 | 0.58 | ||
2034 | 16.98 | 13.81 | -3.17 | 95 | 0.00 | 0.57 | 0.58 | ||
2035 | 17.01 | 13.81 | -3.20 | 77 | 0.00 | 0.57 | 0.58 | ||
2036 | 17.03 | 13.82 | -3.21 | 60 | -0.01 | 0.57 | 0.58 | ||
2037 | 17.03 | 13.82 | -3.22 | 42 | -0.01 | 0.57 | 0.58 | ||
2038 | 17.01 | 13.82 | -3.19 | 24 | -0.01 | 0.57 | 0.58 | ||
2039 | 16.98 | 13.82 | -3.16 | 6 | -0.01 | 0.57 | 0.58 | ||
2040 | 16.95 | 13.82 | -3.13 | ---- | -0.01 | 0.57 | 0.58 | ||
2041 | 16.91 | 13.82 | -3.09 | ---- | -0.01 | 0.57 | 0.58 | ||
2042 | 16.86 | 14.08 | -2.78 | ---- | -0.01 | 0.84 | 0.85 | ||
2043 | 16.83 | 14.10 | -2.73 | ---- | -0.01 | 0.86 | 0.87 | ||
2044 | 16.80 | 14.10 | -2.70 | ---- | -0.01 | 0.86 | 0.87 | ||
2045 | 16.78 | 14.10 | -2.68 | ---- | -0.01 | 0.86 | 0.87 | ||
2046 | 16.75 | 14.10 | -2.65 | ---- | -0.01 | 0.86 | 0.87 | ||
2047 | 16.73 | 14.10 | -2.63 | ---- | -0.01 | 0.86 | 0.87 | ||
2048 | 16.71 | 14.10 | -2.61 | ---- | -0.01 | 0.86 | 0.87 | ||
2049 | 16.69 | 14.10 | -2.59 | ---- | -0.01 | 0.86 | 0.87 | ||
2050 | 16.67 | 14.10 | -2.57 | ---- | -0.01 | 0.86 | 0.87 | ||
2051 | 16.67 | 14.10 | -2.56 | ---- | -0.01 | 0.86 | 0.87 | ||
2052 | 16.67 | 14.10 | -2.56 | ---- | -0.01 | 0.86 | 0.87 | ||
2053 | 16.67 | 14.10 | -2.57 | ---- | -0.02 | 0.86 | 0.87 | ||
2054 | 16.69 | 14.11 | -2.58 | ---- | -0.02 | 0.86 | 0.87 | ||
2055 | 16.70 | 14.11 | -2.59 | ---- | -0.02 | 0.86 | 0.87 | ||
2056 | 16.72 | 14.11 | -2.61 | ---- | -0.02 | 0.86 | 0.88 | ||
2057 | 16.74 | 14.11 | -2.63 | ---- | -0.02 | 0.86 | 0.88 | ||
2058 | 16.76 | 14.11 | -2.65 | ---- | -0.02 | 0.86 | 0.88 | ||
2059 | 16.77 | 14.12 | -2.66 | ---- | -0.02 | 0.86 | 0.88 | ||
2060 | 16.78 | 14.12 | -2.67 | ---- | -0.02 | 0.86 | 0.88 | ||
2061 | 16.79 | 14.12 | -2.67 | ---- | -0.02 | 0.86 | 0.88 | ||
2062 | 16.80 | 14.74 | -2.06 | ---- | -0.02 | 1.48 | 1.51 | ||
2063 | 16.81 | 14.79 | -2.03 | ---- | -0.02 | 1.52 | 1.55 | ||
2064 | 16.83 | 14.79 | -2.04 | ---- | -0.02 | 1.53 | 1.55 | ||
2065 | 16.84 | 14.79 | -2.05 | ---- | -0.03 | 1.53 | 1.55 | ||
2066 | 16.86 | 14.79 | -2.07 | ---- | -0.03 | 1.53 | 1.55 | ||
2067 | 16.89 | 14.79 | -2.09 | ---- | -0.03 | 1.53 | 1.55 | ||
2068 | 16.91 | 14.80 | -2.12 | ---- | -0.03 | 1.53 | 1.55 | ||
2069 | 16.94 | 14.80 | -2.14 | ---- | -0.03 | 1.53 | 1.56 | ||
2070 | 16.97 | 14.80 | -2.17 | ---- | -0.03 | 1.53 | 1.56 | ||
2071 | 17.00 | 14.80 | -2.20 | ---- | -0.03 | 1.53 | 1.56 | ||
2072 | 17.04 | 15.25 | -1.78 | ---- | -0.03 | 1.97 | 2.00 | ||
2073 | 17.07 | 15.29 | -1.79 | ---- | -0.03 | 2.00 | 2.04 | ||
2074 | 17.11 | 15.29 | -1.82 | ---- | -0.03 | 2.00 | 2.04 | ||
2075 | 17.15 | 15.29 | -1.85 | ---- | -0.03 | 2.00 | 2.04 | ||
2076 | 17.18 | 15.29 | -1.88 | ---- | -0.04 | 2.01 | 2.04 | ||
2077 | 17.21 | 15.30 | -1.92 | ---- | -0.04 | 2.01 | 2.04 | ||
2078 | 17.25 | 15.30 | -1.95 | ---- | -0.04 | 2.01 | 2.04 | ||
2079 | 17.29 | 15.30 | -1.98 | ---- | -0.04 | 2.01 | 2.04 | ||
2080 | 17.32 | 15.31 | -2.02 | ---- | -0.04 | 2.01 | 2.05 | ||
2081 | 17.36 | 15.31 | -2.05 | ---- | -0.04 | 2.01 | 2.05 | ||
2082 | 17.40 | 15.49 | -1.91 | ---- | -0.04 | 2.19 | 2.23 | ||
2083 | 17.44 | 15.51 | -1.93 | ---- | -0.04 | 2.20 | 2.24 | ||
2084 | 17.47 | 15.51 | -1.97 | ---- | -0.04 | 2.20 | 2.24 | ||
2085 | 17.51 | 15.51 | -2.00 | ---- | -0.04 | 2.20 | 2.24 | ||
2086 | 17.55 | 15.51 | -2.03 | ---- | -0.04 | 2.20 | 2.24 |
  | 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 | 16.24% | 14.86% | -1.38% | 2039 | -0.01% | 0.83% | 0.84% | ||
  | |||||||||
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 |