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 | 13.30 | 12.87 | -0.43 | 345 | 0.07 | 0.00 | -0.07 | ||
2013 | 13.25 | 12.87 | -0.38 | 339 | 0.07 | 0.00 | -0.06 | ||
2014 | 13.25 | 12.92 | -0.33 | 331 | 0.07 | 0.00 | -0.06 | ||
2015 | 13.31 | 12.94 | -0.37 | 325 | 0.06 | 0.00 | -0.06 | ||
2016 | 13.39 | 12.97 | -0.42 | 318 | 0.06 | 0.00 | -0.06 | ||
2017 | 13.52 | 13.00 | -0.52 | 310 | 0.06 | 0.00 | -0.06 | ||
2018 | 13.68 | 13.03 | -0.65 | 302 | 0.06 | 0.00 | -0.06 | ||
2019 | 13.94 | 13.05 | -0.90 | 291 | 0.06 | 0.00 | -0.06 | ||
2020 | 14.26 | 13.06 | -1.19 | 280 | 0.06 | 0.00 | -0.06 | ||
2021 | 14.58 | 13.08 | -1.50 | 267 | 0.06 | 0.00 | -0.06 | ||
2022 | 14.89 | 13.10 | -1.79 | 254 | 0.06 | 0.00 | -0.06 | ||
2023 | 15.19 | 13.12 | -2.07 | 239 | 0.07 | 0.00 | -0.06 | ||
2024 | 15.47 | 13.14 | -2.34 | 224 | 0.07 | 0.00 | -0.06 | ||
2025 | 15.74 | 13.15 | -2.59 | 208 | 0.07 | 0.00 | -0.07 | ||
2026 | 16.00 | 13.17 | -2.83 | 192 | 0.07 | 0.00 | -0.07 | ||
2027 | 16.22 | 13.18 | -3.04 | 175 | 0.07 | 0.00 | -0.07 | ||
2028 | 16.42 | 13.19 | -3.23 | 157 | 0.08 | 0.00 | -0.07 | ||
2029 | 16.60 | 13.21 | -3.39 | 138 | 0.08 | 0.00 | -0.08 | ||
2030 | 16.74 | 13.22 | -3.52 | 119 | 0.08 | 0.00 | -0.08 | ||
2031 | 16.85 | 13.22 | -3.62 | 99 | 0.09 | 0.00 | -0.08 | ||
2032 | 16.95 | 13.23 | -3.71 | 78 | 0.09 | 0.01 | -0.09 | ||
2033 | 17.03 | 13.24 | -3.79 | 58 | 0.10 | 0.01 | -0.09 | ||
2034 | 17.08 | 13.24 | -3.84 | 36 | 0.10 | 0.01 | -0.09 | ||
2035 | 17.12 | 13.25 | -3.87 | 15 | 0.10 | 0.01 | -0.10 | ||
2036 | 17.14 | 13.25 | -3.89 | ---- | 0.11 | 0.01 | -0.10 | ||
2037 | 17.15 | 13.25 | -3.90 | ---- | 0.11 | 0.01 | -0.11 | ||
2038 | 17.14 | 13.25 | -3.88 | ---- | 0.12 | 0.01 | -0.11 | ||
2039 | 17.11 | 13.26 | -3.85 | ---- | 0.12 | 0.01 | -0.11 | ||
2040 | 17.08 | 13.26 | -3.82 | ---- | 0.12 | 0.01 | -0.12 | ||
2041 | 17.04 | 13.25 | -3.78 | ---- | 0.13 | 0.01 | -0.12 | ||
2042 | 17.00 | 13.25 | -3.75 | ---- | 0.13 | 0.01 | -0.12 | ||
2043 | 16.97 | 13.25 | -3.72 | ---- | 0.13 | 0.01 | -0.13 | ||
2044 | 16.95 | 13.25 | -3.70 | ---- | 0.14 | 0.01 | -0.13 | ||
2045 | 16.92 | 13.25 | -3.67 | ---- | 0.14 | 0.01 | -0.13 | ||
2046 | 16.90 | 13.25 | -3.65 | ---- | 0.14 | 0.01 | -0.13 | ||
2047 | 16.88 | 13.25 | -3.63 | ---- | 0.14 | 0.01 | -0.13 | ||
2048 | 16.86 | 13.25 | -3.61 | ---- | 0.14 | 0.01 | -0.13 | ||
2049 | 16.84 | 13.25 | -3.59 | ---- | 0.14 | 0.01 | -0.13 | ||
2050 | 16.83 | 13.25 | -3.58 | ---- | 0.14 | 0.01 | -0.13 | ||
2051 | 16.82 | 13.25 | -3.57 | ---- | 0.14 | 0.01 | -0.13 | ||
2052 | 16.82 | 13.25 | -3.57 | ---- | 0.14 | 0.01 | -0.13 | ||
2053 | 16.83 | 13.25 | -3.57 | ---- | 0.14 | 0.01 | -0.13 | ||
2054 | 16.84 | 13.26 | -3.59 | ---- | 0.14 | 0.01 | -0.13 | ||
2055 | 16.86 | 13.26 | -3.60 | ---- | 0.14 | 0.01 | -0.13 | ||
2056 | 16.88 | 13.26 | -3.62 | ---- | 0.14 | 0.01 | -0.13 | ||
2057 | 16.90 | 13.26 | -3.64 | ---- | 0.14 | 0.01 | -0.13 | ||
2058 | 16.92 | 13.26 | -3.65 | ---- | 0.14 | 0.01 | -0.13 | ||
2059 | 16.93 | 13.27 | -3.66 | ---- | 0.14 | 0.01 | -0.13 | ||
2060 | 16.94 | 13.27 | -3.67 | ---- | 0.13 | 0.01 | -0.13 | ||
2061 | 16.95 | 13.27 | -3.68 | ---- | 0.13 | 0.01 | -0.13 | ||
2062 | 16.96 | 13.27 | -3.69 | ---- | 0.13 | 0.01 | -0.13 | ||
2063 | 16.97 | 13.27 | -3.70 | ---- | 0.13 | 0.01 | -0.13 | ||
2064 | 16.98 | 13.27 | -3.71 | ---- | 0.13 | 0.01 | -0.13 | ||
2065 | 17.00 | 13.27 | -3.73 | ---- | 0.14 | 0.01 | -0.13 | ||
2066 | 17.03 | 13.27 | -3.75 | ---- | 0.14 | 0.01 | -0.13 | ||
2067 | 17.05 | 13.28 | -3.78 | ---- | 0.14 | 0.01 | -0.13 | ||
2068 | 17.08 | 13.28 | -3.80 | ---- | 0.14 | 0.01 | -0.13 | ||
2069 | 17.11 | 13.28 | -3.83 | ---- | 0.14 | 0.01 | -0.13 | ||
2070 | 17.15 | 13.28 | -3.86 | ---- | 0.14 | 0.01 | -0.14 | ||
2071 | 17.18 | 13.29 | -3.89 | ---- | 0.14 | 0.01 | -0.14 | ||
2072 | 17.21 | 13.29 | -3.93 | ---- | 0.15 | 0.01 | -0.14 | ||
2073 | 17.25 | 13.29 | -3.96 | ---- | 0.15 | 0.01 | -0.14 | ||
2074 | 17.29 | 13.29 | -4.00 | ---- | 0.15 | 0.01 | -0.14 | ||
2075 | 17.33 | 13.30 | -4.04 | ---- | 0.15 | 0.01 | -0.14 | ||
2076 | 17.37 | 13.30 | -4.07 | ---- | 0.15 | 0.01 | -0.14 | ||
2077 | 17.40 | 13.30 | -4.10 | ---- | 0.15 | 0.01 | -0.15 | ||
2078 | 17.44 | 13.30 | -4.14 | ---- | 0.16 | 0.01 | -0.15 | ||
2079 | 17.48 | 13.31 | -4.18 | ---- | 0.16 | 0.01 | -0.15 | ||
2080 | 17.52 | 13.31 | -4.21 | ---- | 0.16 | 0.01 | -0.15 | ||
2081 | 17.56 | 13.31 | -4.25 | ---- | 0.16 | 0.01 | -0.15 | ||
2082 | 17.60 | 13.31 | -4.28 | ---- | 0.16 | 0.01 | -0.15 | ||
2083 | 17.64 | 13.32 | -4.32 | ---- | 0.16 | 0.01 | -0.15 | ||
2084 | 17.68 | 13.32 | -4.36 | ---- | 0.16 | 0.01 | -0.15 | ||
2085 | 17.71 | 13.32 | -4.39 | ---- | 0.16 | 0.01 | -0.15 | ||
2086 | 17.75 | 13.32 | -4.43 | ---- | 0.16 | 0.01 | -0.15 |
  | 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% | 14.03% | -2.33% | 2035 | 0.11% | 0.01% | -0.10% | ||
  | |||||||||
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 |