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 | 13.13 | -0.10 | 347 | 0.00 | 0.26 | 0.26 | ||
2013 | 13.18 | 13.15 | -0.03 | 343 | 0.00 | 0.28 | 0.28 | ||
2014 | 13.19 | 13.20 | 0.02 | 338 | 0.00 | 0.29 | 0.29 | ||
2015 | 13.25 | 13.23 | -0.01 | 333 | 0.00 | 0.29 | 0.29 | ||
2016 | 13.33 | 13.26 | -0.06 | 329 | 0.00 | 0.29 | 0.29 | ||
2017 | 13.46 | 13.29 | -0.17 | 324 | 0.00 | 0.29 | 0.29 | ||
2018 | 13.62 | 13.32 | -0.30 | 318 | 0.00 | 0.29 | 0.28 | ||
2019 | 13.89 | 13.33 | -0.55 | 309 | 0.00 | 0.29 | 0.28 | ||
2020 | 14.20 | 13.35 | -0.85 | 300 | 0.01 | 0.29 | 0.28 | ||
2021 | 14.53 | 13.37 | -1.16 | 289 | 0.01 | 0.29 | 0.28 | ||
2022 | 14.84 | 13.39 | -1.45 | 277 | 0.01 | 0.29 | 0.28 | ||
2023 | 15.14 | 13.41 | -1.73 | 265 | 0.01 | 0.29 | 0.28 | ||
2024 | 15.42 | 13.43 | -1.99 | 252 | 0.01 | 0.29 | 0.28 | ||
2025 | 15.69 | 13.44 | -2.25 | 238 | 0.02 | 0.29 | 0.28 | ||
2026 | 15.94 | 13.46 | -2.48 | 224 | 0.02 | 0.29 | 0.28 | ||
2027 | 16.17 | 13.47 | -2.70 | 208 | 0.02 | 0.29 | 0.27 | ||
2028 | 16.37 | 13.48 | -2.89 | 192 | 0.02 | 0.29 | 0.27 | ||
2029 | 16.54 | 13.49 | -3.05 | 176 | 0.02 | 0.29 | 0.27 | ||
2030 | 16.68 | 13.50 | -3.18 | 158 | 0.03 | 0.29 | 0.26 | ||
2031 | 16.79 | 13.51 | -3.28 | 141 | 0.03 | 0.29 | 0.26 | ||
2032 | 16.88 | 13.52 | -3.37 | 122 | 0.03 | 0.29 | 0.26 | ||
2033 | 16.96 | 13.52 | -3.44 | 104 | 0.03 | 0.29 | 0.25 | ||
2034 | 17.02 | 13.53 | -3.49 | 85 | 0.04 | 0.29 | 0.25 | ||
2035 | 17.05 | 13.53 | -3.52 | 66 | 0.04 | 0.29 | 0.25 | ||
2036 | 17.07 | 13.53 | -3.54 | 46 | 0.04 | 0.29 | 0.25 | ||
2037 | 17.08 | 13.53 | -3.55 | 26 | 0.04 | 0.29 | 0.24 | ||
2038 | 17.07 | 13.53 | -3.53 | 6 | 0.05 | 0.29 | 0.24 | ||
2039 | 17.04 | 13.54 | -3.50 | ---- | 0.05 | 0.29 | 0.24 | ||
2040 | 17.01 | 13.54 | -3.47 | ---- | 0.05 | 0.29 | 0.24 | ||
2041 | 16.97 | 13.54 | -3.43 | ---- | 0.05 | 0.29 | 0.23 | ||
2042 | 16.93 | 13.54 | -3.39 | ---- | 0.06 | 0.29 | 0.23 | ||
2043 | 16.90 | 13.54 | -3.36 | ---- | 0.06 | 0.29 | 0.23 | ||
2044 | 16.88 | 13.54 | -3.34 | ---- | 0.07 | 0.29 | 0.23 | ||
2045 | 16.86 | 13.54 | -3.32 | ---- | 0.07 | 0.29 | 0.22 | ||
2046 | 16.83 | 13.54 | -3.29 | ---- | 0.07 | 0.29 | 0.22 | ||
2047 | 16.82 | 13.54 | -3.28 | ---- | 0.08 | 0.30 | 0.22 | ||
2048 | 16.80 | 13.54 | -3.26 | ---- | 0.08 | 0.30 | 0.21 | ||
2049 | 16.79 | 13.54 | -3.25 | ---- | 0.09 | 0.30 | 0.21 | ||
2050 | 16.78 | 13.55 | -3.23 | ---- | 0.09 | 0.30 | 0.21 | ||
2051 | 16.78 | 13.55 | -3.23 | ---- | 0.10 | 0.31 | 0.21 | ||
2052 | 16.79 | 13.55 | -3.23 | ---- | 0.10 | 0.31 | 0.20 | ||
2053 | 16.80 | 13.56 | -3.24 | ---- | 0.11 | 0.31 | 0.20 | ||
2054 | 16.82 | 13.56 | -3.26 | ---- | 0.12 | 0.31 | 0.20 | ||
2055 | 16.84 | 13.57 | -3.28 | ---- | 0.12 | 0.32 | 0.19 | ||
2056 | 16.87 | 13.57 | -3.30 | ---- | 0.13 | 0.32 | 0.19 | ||
2057 | 16.90 | 13.57 | -3.32 | ---- | 0.13 | 0.32 | 0.19 | ||
2058 | 16.92 | 13.58 | -3.34 | ---- | 0.14 | 0.32 | 0.18 | ||
2059 | 16.94 | 13.58 | -3.36 | ---- | 0.15 | 0.33 | 0.18 | ||
2060 | 16.95 | 13.59 | -3.37 | ---- | 0.15 | 0.33 | 0.18 | ||
2061 | 16.97 | 13.59 | -3.38 | ---- | 0.16 | 0.33 | 0.18 | ||
2062 | 16.99 | 13.60 | -3.39 | ---- | 0.16 | 0.33 | 0.17 | ||
2063 | 17.00 | 13.60 | -3.40 | ---- | 0.17 | 0.34 | 0.17 | ||
2064 | 17.02 | 13.60 | -3.42 | ---- | 0.17 | 0.34 | 0.17 | ||
2065 | 17.05 | 13.61 | -3.44 | ---- | 0.18 | 0.34 | 0.17 | ||
2066 | 17.07 | 13.61 | -3.46 | ---- | 0.18 | 0.35 | 0.16 | ||
2067 | 17.10 | 13.62 | -3.48 | ---- | 0.19 | 0.35 | 0.16 | ||
2068 | 17.13 | 13.62 | -3.51 | ---- | 0.19 | 0.35 | 0.16 | ||
2069 | 17.17 | 13.63 | -3.54 | ---- | 0.20 | 0.35 | 0.16 | ||
2070 | 17.20 | 13.63 | -3.57 | ---- | 0.20 | 0.36 | 0.15 | ||
2071 | 17.24 | 13.64 | -3.60 | ---- | 0.21 | 0.36 | 0.15 | ||
2072 | 17.28 | 13.64 | -3.64 | ---- | 0.21 | 0.36 | 0.15 | ||
2073 | 17.32 | 13.65 | -3.67 | ---- | 0.22 | 0.37 | 0.15 | ||
2074 | 17.36 | 13.65 | -3.71 | ---- | 0.22 | 0.37 | 0.15 | ||
2075 | 17.40 | 13.66 | -3.75 | ---- | 0.22 | 0.37 | 0.15 | ||
2076 | 17.44 | 13.66 | -3.78 | ---- | 0.23 | 0.37 | 0.15 | ||
2077 | 17.48 | 13.67 | -3.81 | ---- | 0.23 | 0.38 | 0.14 | ||
2078 | 17.52 | 13.67 | -3.85 | ---- | 0.24 | 0.38 | 0.14 | ||
2079 | 17.56 | 13.68 | -3.88 | ---- | 0.24 | 0.38 | 0.14 | ||
2080 | 17.61 | 13.68 | -3.92 | ---- | 0.24 | 0.39 | 0.14 | ||
2081 | 17.65 | 13.69 | -3.96 | ---- | 0.25 | 0.39 | 0.14 | ||
2082 | 17.69 | 13.70 | -3.99 | ---- | 0.25 | 0.39 | 0.14 | ||
2083 | 17.73 | 13.70 | -4.03 | ---- | 0.26 | 0.40 | 0.14 | ||
2084 | 17.78 | 13.71 | -4.07 | ---- | 0.26 | 0.40 | 0.14 | ||
2085 | 17.82 | 13.71 | -4.10 | ---- | 0.26 | 0.40 | 0.14 | ||
2086 | 17.86 | 13.72 | -4.14 | ---- | 0.26 | 0.40 | 0.14 |
  | 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 | 16.33% | 14.33% | -2.00% | 2038 | 0.09% | 0.31% | 0.22% | ||
  | |||||||||
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 |