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 | 13.13 | 12.87 | -0.27 | 342 | -0.05 | 0.00 | 0.05 | ||
2014 | 13.04 | 12.92 | -0.12 | 338 | -0.15 | 0.00 | 0.15 | ||
2015 | 13.08 | 12.94 | -0.14 | 333 | -0.17 | 0.00 | 0.17 | ||
2016 | 13.15 | 12.97 | -0.17 | 328 | -0.18 | 0.00 | 0.18 | ||
2017 | 13.26 | 13.01 | -0.26 | 322 | -0.20 | 0.01 | 0.20 | ||
2018 | 13.40 | 13.03 | -0.36 | 316 | -0.22 | 0.01 | 0.23 | ||
2019 | 13.64 | 13.05 | -0.59 | 308 | -0.24 | 0.01 | 0.25 | ||
2020 | 13.93 | 13.07 | -0.86 | 298 | -0.26 | 0.01 | 0.28 | ||
2021 | 14.23 | 13.10 | -1.13 | 288 | -0.29 | 0.02 | 0.31 | ||
2022 | 14.51 | 13.13 | -1.38 | 277 | -0.31 | 0.03 | 0.35 | ||
2023 | 14.78 | 13.16 | -1.63 | 265 | -0.34 | 0.04 | 0.38 | ||
2024 | 15.03 | 13.18 | -1.86 | 252 | -0.37 | 0.05 | 0.42 | ||
2025 | 15.27 | 13.20 | -2.07 | 240 | -0.40 | 0.05 | 0.45 | ||
2026 | 15.49 | 13.21 | -2.28 | 226 | -0.44 | 0.05 | 0.49 | ||
2027 | 15.67 | 13.22 | -2.45 | 212 | -0.47 | 0.04 | 0.52 | ||
2028 | 15.94 | 13.24 | -2.71 | 196 | -0.40 | 0.05 | 0.45 | ||
2029 | 16.19 | 13.25 | -2.93 | 180 | -0.33 | 0.05 | 0.38 | ||
2030 | 16.40 | 13.27 | -3.13 | 162 | -0.26 | 0.05 | 0.31 | ||
2031 | 16.57 | 13.28 | -3.29 | 144 | -0.19 | 0.06 | 0.25 | ||
2032 | 16.72 | 13.29 | -3.43 | 125 | -0.14 | 0.06 | 0.20 | ||
2033 | 16.84 | 13.29 | -3.55 | 105 | -0.09 | 0.06 | 0.15 | ||
2034 | 16.94 | 13.30 | -3.64 | 86 | -0.04 | 0.06 | 0.10 | ||
2035 | 17.02 | 13.31 | -3.71 | 65 | 0.00 | 0.06 | 0.06 | ||
2036 | 17.08 | 13.31 | -3.77 | 44 | 0.04 | 0.06 | 0.02 | ||
2037 | 17.12 | 13.31 | -3.81 | 23 | 0.08 | 0.06 | -0.02 | ||
2038 | 17.14 | 13.31 | -3.83 | 2 | 0.12 | 0.07 | -0.05 | ||
2039 | 17.14 | 13.32 | -3.83 | ---- | 0.16 | 0.07 | -0.09 | ||
2040 | 17.14 | 13.32 | -3.82 | ---- | 0.18 | 0.07 | -0.12 | ||
2041 | 17.12 | 13.32 | -3.81 | ---- | 0.21 | 0.07 | -0.14 | ||
2042 | 17.11 | 13.32 | -3.79 | ---- | 0.23 | 0.07 | -0.16 | ||
2043 | 17.09 | 13.32 | -3.77 | ---- | 0.25 | 0.07 | -0.18 | ||
2044 | 17.08 | 13.32 | -3.76 | ---- | 0.26 | 0.07 | -0.19 | ||
2045 | 17.07 | 13.32 | -3.75 | ---- | 0.28 | 0.08 | -0.20 | ||
2046 | 17.05 | 13.32 | -3.73 | ---- | 0.29 | 0.08 | -0.22 | ||
2047 | 17.05 | 13.32 | -3.73 | ---- | 0.31 | 0.08 | -0.23 | ||
2048 | 17.05 | 13.32 | -3.72 | ---- | 0.33 | 0.08 | -0.25 | ||
2049 | 17.04 | 13.32 | -3.72 | ---- | 0.34 | 0.08 | -0.26 | ||
2050 | 17.04 | 13.33 | -3.71 | ---- | 0.35 | 0.08 | -0.27 | ||
2051 | 17.04 | 13.33 | -3.71 | ---- | 0.36 | 0.08 | -0.28 | ||
2052 | 17.05 | 13.33 | -3.72 | ---- | 0.37 | 0.08 | -0.28 | ||
2053 | 17.06 | 13.33 | -3.73 | ---- | 0.37 | 0.08 | -0.29 | ||
2054 | 17.08 | 13.33 | -3.75 | ---- | 0.38 | 0.08 | -0.29 | ||
2055 | 17.10 | 13.33 | -3.76 | ---- | 0.38 | 0.08 | -0.29 | ||
2056 | 17.12 | 13.34 | -3.79 | ---- | 0.38 | 0.08 | -0.30 | ||
2057 | 17.15 | 13.34 | -3.81 | ---- | 0.38 | 0.08 | -0.30 | ||
2058 | 17.17 | 13.34 | -3.83 | ---- | 0.39 | 0.08 | -0.30 | ||
2059 | 17.18 | 13.34 | -3.84 | ---- | 0.39 | 0.08 | -0.31 | ||
2060 | 17.20 | 13.34 | -3.85 | ---- | 0.39 | 0.08 | -0.31 | ||
2061 | 17.21 | 13.34 | -3.87 | ---- | 0.40 | 0.08 | -0.32 | ||
2062 | 17.23 | 13.34 | -3.88 | ---- | 0.40 | 0.08 | -0.32 | ||
2063 | 17.25 | 13.35 | -3.90 | ---- | 0.41 | 0.08 | -0.33 | ||
2064 | 17.27 | 13.35 | -3.92 | ---- | 0.42 | 0.08 | -0.34 | ||
2065 | 17.30 | 13.35 | -3.95 | ---- | 0.43 | 0.08 | -0.35 | ||
2066 | 17.33 | 13.35 | -3.98 | ---- | 0.44 | 0.09 | -0.35 | ||
2067 | 17.36 | 13.35 | -4.01 | ---- | 0.45 | 0.09 | -0.36 | ||
2068 | 17.39 | 13.36 | -4.03 | ---- | 0.45 | 0.09 | -0.36 | ||
2069 | 17.42 | 13.36 | -4.06 | ---- | 0.45 | 0.09 | -0.36 | ||
2070 | 17.45 | 13.36 | -4.09 | ---- | 0.45 | 0.09 | -0.36 | ||
2071 | 17.49 | 13.36 | -4.13 | ---- | 0.45 | 0.09 | -0.37 | ||
2072 | 17.53 | 13.37 | -4.16 | ---- | 0.46 | 0.09 | -0.37 | ||
2073 | 17.57 | 13.37 | -4.20 | ---- | 0.46 | 0.09 | -0.37 | ||
2074 | 17.61 | 13.37 | -4.23 | ---- | 0.46 | 0.09 | -0.38 | ||
2075 | 17.65 | 13.38 | -4.27 | ---- | 0.47 | 0.09 | -0.38 | ||
2076 | 17.68 | 13.38 | -4.31 | ---- | 0.47 | 0.09 | -0.38 | ||
2077 | 17.72 | 13.38 | -4.34 | ---- | 0.47 | 0.09 | -0.38 | ||
2078 | 17.76 | 13.38 | -4.38 | ---- | 0.47 | 0.09 | -0.38 | ||
2079 | 17.80 | 13.39 | -4.41 | ---- | 0.48 | 0.09 | -0.39 | ||
2080 | 17.84 | 13.39 | -4.45 | ---- | 0.48 | 0.09 | -0.39 | ||
2081 | 17.88 | 13.39 | -4.49 | ---- | 0.48 | 0.09 | -0.39 | ||
2082 | 17.92 | 13.39 | -4.53 | ---- | 0.48 | 0.09 | -0.39 | ||
2083 | 17.97 | 13.40 | -4.57 | ---- | 0.49 | 0.09 | -0.40 | ||
2084 | 18.01 | 13.40 | -4.61 | ---- | 0.49 | 0.09 | -0.40 | ||
2085 | 18.05 | 13.40 | -4.65 | ---- | 0.50 | 0.09 | -0.41 | ||
2086 | 18.10 | 13.41 | -4.69 | ---- | 0.51 | 0.09 | -0.41 |
  | 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 | 16.36% | 14.08% | -2.27% | 2038 | 0.11% | 0.06% | -0.05% | ||
  | |||||||||
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 |