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 | 12.96 | -0.23 | 334 | 0.00 | 0.04 | 0.04 | ||
2015 | 13.24 | 13.02 | -0.23 | 328 | 0.00 | 0.08 | 0.08 | ||
2016 | 13.33 | 13.09 | -0.24 | 322 | 0.00 | 0.12 | 0.12 | ||
2017 | 13.46 | 13.15 | -0.31 | 315 | 0.00 | 0.15 | 0.15 | ||
2018 | 13.62 | 13.22 | -0.40 | 308 | 0.00 | 0.19 | 0.19 | ||
2019 | 13.88 | 13.27 | -0.61 | 300 | 0.00 | 0.23 | 0.23 | ||
2020 | 14.20 | 13.33 | -0.86 | 290 | 0.00 | 0.27 | 0.27 | ||
2021 | 14.52 | 13.39 | -1.13 | 279 | 0.00 | 0.31 | 0.31 | ||
2022 | 14.83 | 13.44 | -1.38 | 268 | 0.00 | 0.35 | 0.35 | ||
2023 | 15.12 | 13.50 | -1.63 | 256 | 0.00 | 0.38 | 0.38 | ||
2024 | 15.40 | 13.55 | -1.86 | 244 | 0.00 | 0.41 | 0.41 | ||
2025 | 15.67 | 13.59 | -2.08 | 231 | 0.00 | 0.45 | 0.45 | ||
2026 | 15.92 | 13.64 | -2.28 | 218 | 0.00 | 0.48 | 0.48 | ||
2027 | 16.14 | 13.69 | -2.46 | 203 | 0.00 | 0.51 | 0.51 | ||
2028 | 16.34 | 13.73 | -2.62 | 189 | 0.00 | 0.54 | 0.54 | ||
2029 | 16.52 | 13.77 | -2.75 | 174 | 0.00 | 0.57 | 0.57 | ||
2030 | 16.65 | 13.81 | -2.85 | 158 | 0.00 | 0.60 | 0.60 | ||
2031 | 16.76 | 13.84 | -2.92 | 143 | 0.00 | 0.62 | 0.63 | ||
2032 | 16.85 | 13.88 | -2.97 | 127 | 0.00 | 0.65 | 0.65 | ||
2033 | 16.93 | 13.91 | -3.02 | 110 | 0.00 | 0.68 | 0.68 | ||
2034 | 16.98 | 13.94 | -3.03 | 94 | 0.00 | 0.70 | 0.71 | ||
2035 | 17.01 | 13.97 | -3.04 | 77 | 0.00 | 0.73 | 0.73 | ||
2036 | 17.03 | 14.00 | -3.03 | 61 | -0.01 | 0.75 | 0.76 | ||
2037 | 17.03 | 14.03 | -3.01 | 44 | -0.01 | 0.78 | 0.78 | ||
2038 | 17.01 | 14.05 | -2.96 | 27 | -0.01 | 0.80 | 0.81 | ||
2039 | 16.98 | 14.07 | -2.91 | 11 | -0.01 | 0.83 | 0.83 | ||
2040 | 16.95 | 14.10 | -2.85 | ---- | -0.01 | 0.85 | 0.86 | ||
2041 | 16.90 | 14.12 | -2.79 | ---- | -0.01 | 0.87 | 0.88 | ||
2042 | 16.86 | 14.14 | -2.72 | ---- | -0.01 | 0.89 | 0.90 | ||
2043 | 16.83 | 14.16 | -2.67 | ---- | -0.01 | 0.91 | 0.92 | ||
2044 | 16.80 | 14.18 | -2.62 | ---- | -0.01 | 0.94 | 0.95 | ||
2045 | 16.78 | 14.20 | -2.57 | ---- | -0.01 | 0.96 | 0.97 | ||
2046 | 16.75 | 14.22 | -2.52 | ---- | -0.01 | 0.98 | 0.99 | ||
2047 | 16.73 | 14.24 | -2.48 | ---- | -0.01 | 1.00 | 1.01 | ||
2048 | 16.71 | 14.26 | -2.44 | ---- | -0.01 | 1.02 | 1.03 | ||
2049 | 16.69 | 14.28 | -2.40 | ---- | -0.01 | 1.04 | 1.05 | ||
2050 | 16.67 | 14.30 | -2.37 | ---- | -0.02 | 1.06 | 1.07 | ||
2051 | 16.66 | 14.32 | -2.34 | ---- | -0.02 | 1.08 | 1.10 | ||
2052 | 16.66 | 14.33 | -2.34 | ---- | -0.02 | 1.08 | 1.10 | ||
2053 | 16.67 | 14.33 | -2.34 | ---- | -0.02 | 1.08 | 1.10 | ||
2054 | 16.68 | 14.33 | -2.35 | ---- | -0.02 | 1.09 | 1.10 | ||
2055 | 16.70 | 14.34 | -2.36 | ---- | -0.02 | 1.09 | 1.11 | ||
2056 | 16.72 | 14.34 | -2.38 | ---- | -0.02 | 1.09 | 1.11 | ||
2057 | 16.74 | 14.34 | -2.40 | ---- | -0.02 | 1.09 | 1.11 | ||
2058 | 16.76 | 14.35 | -2.41 | ---- | -0.02 | 1.09 | 1.12 | ||
2059 | 16.77 | 14.35 | -2.42 | ---- | -0.02 | 1.09 | 1.12 | ||
2060 | 16.78 | 14.35 | -2.42 | ---- | -0.03 | 1.10 | 1.12 | ||
2061 | 16.79 | 14.36 | -2.43 | ---- | -0.03 | 1.10 | 1.12 | ||
2062 | 16.80 | 14.36 | -2.44 | ---- | -0.03 | 1.10 | 1.13 | ||
2063 | 16.81 | 14.36 | -2.45 | ---- | -0.03 | 1.10 | 1.13 | ||
2064 | 16.82 | 14.37 | -2.45 | ---- | -0.03 | 1.10 | 1.13 | ||
2065 | 16.84 | 14.37 | -2.47 | ---- | -0.03 | 1.10 | 1.13 | ||
2066 | 16.86 | 14.37 | -2.49 | ---- | -0.03 | 1.11 | 1.14 | ||
2067 | 16.88 | 14.38 | -2.51 | ---- | -0.03 | 1.11 | 1.14 | ||
2068 | 16.91 | 14.38 | -2.53 | ---- | -0.03 | 1.11 | 1.14 | ||
2069 | 16.94 | 14.38 | -2.55 | ---- | -0.03 | 1.11 | 1.14 | ||
2070 | 16.97 | 14.39 | -2.58 | ---- | -0.03 | 1.11 | 1.15 | ||
2071 | 17.00 | 14.39 | -2.61 | ---- | -0.04 | 1.11 | 1.15 | ||
2072 | 17.03 | 14.39 | -2.64 | ---- | -0.04 | 1.12 | 1.15 | ||
2073 | 17.07 | 14.40 | -2.67 | ---- | -0.04 | 1.12 | 1.15 | ||
2074 | 17.10 | 14.40 | -2.70 | ---- | -0.04 | 1.12 | 1.16 | ||
2075 | 17.14 | 14.41 | -2.74 | ---- | -0.04 | 1.12 | 1.16 | ||
2076 | 17.17 | 14.41 | -2.77 | ---- | -0.04 | 1.12 | 1.16 | ||
2077 | 17.21 | 14.41 | -2.80 | ---- | -0.04 | 1.12 | 1.16 | ||
2078 | 17.25 | 14.42 | -2.83 | ---- | -0.04 | 1.12 | 1.16 | ||
2079 | 17.28 | 14.42 | -2.86 | ---- | -0.04 | 1.12 | 1.17 | ||
2080 | 17.32 | 14.42 | -2.90 | ---- | -0.04 | 1.13 | 1.17 | ||
2081 | 17.36 | 14.43 | -2.93 | ---- | -0.04 | 1.13 | 1.17 | ||
2082 | 17.40 | 14.43 | -2.96 | ---- | -0.04 | 1.13 | 1.17 | ||
2083 | 17.43 | 14.44 | -3.00 | ---- | -0.04 | 1.13 | 1.17 | ||
2084 | 17.47 | 14.44 | -3.03 | ---- | -0.04 | 1.13 | 1.17 | ||
2085 | 17.51 | 14.44 | -3.07 | ---- | -0.04 | 1.13 | 1.18 | ||
2086 | 17.55 | 14.45 | -3.10 | ---- | -0.04 | 1.13 | 1.18 |
  | 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 | 16.23% | 14.77% | -1.47% | 2039 | -0.01% | 0.74% | 0.75% | ||
  | |||||||||
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 |