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 | 13.19 | 12.92 | -0.27 | 334 | 0.00 | 0.00 | 0.00 | ||
2015 | 13.25 | 12.94 | -0.31 | 327 | 0.01 | 0.00 | -0.01 | ||
2016 | 13.34 | 12.97 | -0.37 | 320 | 0.02 | 0.00 | -0.02 | ||
2017 | 13.49 | 13.00 | -0.49 | 313 | 0.03 | 0.00 | -0.03 | ||
2018 | 13.66 | 13.03 | -0.63 | 304 | 0.04 | 0.00 | -0.04 | ||
2019 | 13.94 | 13.05 | -0.89 | 294 | 0.06 | 0.00 | -0.06 | ||
2020 | 14.27 | 13.06 | -1.21 | 282 | 0.08 | 0.00 | -0.08 | ||
2021 | 14.62 | 13.09 | -1.54 | 268 | 0.10 | 0.00 | -0.10 | ||
2022 | 14.96 | 13.10 | -1.85 | 254 | 0.13 | 0.01 | -0.13 | ||
2023 | 15.29 | 13.12 | -2.16 | 239 | 0.16 | 0.01 | -0.15 | ||
2024 | 15.60 | 13.14 | -2.46 | 223 | 0.19 | 0.01 | -0.18 | ||
2025 | 15.90 | 13.16 | -2.74 | 206 | 0.22 | 0.01 | -0.21 | ||
2026 | 16.18 | 13.18 | -3.00 | 189 | 0.26 | 0.01 | -0.24 | ||
2027 | 16.43 | 13.19 | -3.24 | 171 | 0.29 | 0.01 | -0.27 | ||
2028 | 16.66 | 13.21 | -3.46 | 151 | 0.32 | 0.02 | -0.30 | ||
2029 | 16.86 | 13.22 | -3.65 | 131 | 0.35 | 0.02 | -0.33 | ||
2030 | 17.03 | 13.23 | -3.80 | 111 | 0.37 | 0.02 | -0.36 | ||
2031 | 17.16 | 13.24 | -3.92 | 89 | 0.40 | 0.02 | -0.38 | ||
2032 | 17.28 | 13.25 | -4.03 | 68 | 0.42 | 0.02 | -0.40 | ||
2033 | 17.38 | 13.26 | -4.12 | 45 | 0.45 | 0.02 | -0.43 | ||
2034 | 17.45 | 13.26 | -4.19 | 23 | 0.47 | 0.02 | -0.45 | ||
2035 | 17.50 | 13.27 | -4.24 | ---- | 0.49 | 0.02 | -0.46 | ||
2036 | 17.54 | 13.27 | -4.27 | ---- | 0.51 | 0.03 | -0.48 | ||
2037 | 17.57 | 13.27 | -4.29 | ---- | 0.53 | 0.03 | -0.50 | ||
2038 | 17.56 | 13.28 | -4.29 | ---- | 0.54 | 0.03 | -0.52 | ||
2039 | 17.55 | 13.28 | -4.27 | ---- | 0.56 | 0.03 | -0.53 | ||
2040 | 17.53 | 13.28 | -4.25 | ---- | 0.57 | 0.03 | -0.54 | ||
2041 | 17.50 | 13.28 | -4.22 | ---- | 0.59 | 0.03 | -0.56 | ||
2042 | 17.47 | 13.28 | -4.19 | ---- | 0.60 | 0.03 | -0.57 | ||
2043 | 17.45 | 13.28 | -4.17 | ---- | 0.61 | 0.03 | -0.58 | ||
2044 | 17.43 | 13.28 | -4.16 | ---- | 0.62 | 0.03 | -0.59 | ||
2045 | 17.42 | 13.28 | -4.14 | ---- | 0.63 | 0.03 | -0.60 | ||
2046 | 17.40 | 13.28 | -4.12 | ---- | 0.64 | 0.03 | -0.61 | ||
2047 | 17.39 | 13.28 | -4.11 | ---- | 0.65 | 0.03 | -0.61 | ||
2048 | 17.37 | 13.28 | -4.10 | ---- | 0.66 | 0.03 | -0.62 | ||
2049 | 17.36 | 13.28 | -4.08 | ---- | 0.66 | 0.03 | -0.63 | ||
2050 | 17.35 | 13.28 | -4.07 | ---- | 0.67 | 0.03 | -0.63 | ||
2051 | 17.35 | 13.28 | -4.07 | ---- | 0.67 | 0.04 | -0.64 | ||
2052 | 17.36 | 13.28 | -4.08 | ---- | 0.68 | 0.04 | -0.64 | ||
2053 | 17.37 | 13.28 | -4.09 | ---- | 0.68 | 0.04 | -0.65 | ||
2054 | 17.39 | 13.28 | -4.10 | ---- | 0.68 | 0.04 | -0.65 | ||
2055 | 17.41 | 13.29 | -4.12 | ---- | 0.69 | 0.04 | -0.65 | ||
2056 | 17.43 | 13.29 | -4.14 | ---- | 0.69 | 0.04 | -0.65 | ||
2057 | 17.46 | 13.29 | -4.17 | ---- | 0.69 | 0.04 | -0.66 | ||
2058 | 17.48 | 13.29 | -4.18 | ---- | 0.70 | 0.04 | -0.66 | ||
2059 | 17.49 | 13.29 | -4.20 | ---- | 0.70 | 0.04 | -0.66 | ||
2060 | 17.50 | 13.30 | -4.21 | ---- | 0.70 | 0.04 | -0.66 | ||
2061 | 17.51 | 13.30 | -4.22 | ---- | 0.70 | 0.04 | -0.66 | ||
2062 | 17.53 | 13.30 | -4.23 | ---- | 0.70 | 0.04 | -0.67 | ||
2063 | 17.54 | 13.30 | -4.24 | ---- | 0.70 | 0.04 | -0.67 | ||
2064 | 17.56 | 13.30 | -4.25 | ---- | 0.71 | 0.04 | -0.67 | ||
2065 | 17.57 | 13.30 | -4.27 | ---- | 0.71 | 0.04 | -0.67 | ||
2066 | 17.60 | 13.30 | -4.29 | ---- | 0.71 | 0.04 | -0.67 | ||
2067 | 17.62 | 13.31 | -4.32 | ---- | 0.71 | 0.04 | -0.67 | ||
2068 | 17.65 | 13.31 | -4.34 | ---- | 0.71 | 0.04 | -0.67 | ||
2069 | 17.68 | 13.31 | -4.37 | ---- | 0.71 | 0.04 | -0.67 | ||
2070 | 17.72 | 13.31 | -4.40 | ---- | 0.71 | 0.04 | -0.68 | ||
2071 | 17.75 | 13.31 | -4.44 | ---- | 0.72 | 0.04 | -0.68 | ||
2072 | 17.78 | 13.32 | -4.47 | ---- | 0.72 | 0.04 | -0.68 | ||
2073 | 17.82 | 13.32 | -4.50 | ---- | 0.72 | 0.04 | -0.68 | ||
2074 | 17.86 | 13.32 | -4.54 | ---- | 0.72 | 0.04 | -0.68 | ||
2075 | 17.90 | 13.32 | -4.58 | ---- | 0.72 | 0.04 | -0.68 | ||
2076 | 17.94 | 13.33 | -4.61 | ---- | 0.72 | 0.04 | -0.69 | ||
2077 | 17.98 | 13.33 | -4.65 | ---- | 0.73 | 0.04 | -0.69 | ||
2078 | 18.01 | 13.33 | -4.68 | ---- | 0.73 | 0.04 | -0.69 | ||
2079 | 18.05 | 13.33 | -4.72 | ---- | 0.73 | 0.04 | -0.69 | ||
2080 | 18.09 | 13.34 | -4.75 | ---- | 0.73 | 0.04 | -0.69 | ||
2081 | 18.13 | 13.34 | -4.79 | ---- | 0.73 | 0.04 | -0.69 | ||
2082 | 18.17 | 13.34 | -4.83 | ---- | 0.73 | 0.04 | -0.70 | ||
2083 | 18.21 | 13.35 | -4.87 | ---- | 0.74 | 0.04 | -0.70 | ||
2084 | 18.26 | 13.35 | -4.91 | ---- | 0.74 | 0.04 | -0.70 | ||
2085 | 18.29 | 13.35 | -4.94 | ---- | 0.74 | 0.04 | -0.70 | ||
2086 | 18.33 | 13.35 | -4.98 | ---- | 0.74 | 0.04 | -0.70 |
  | 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 | 16.72% | 14.05% | -2.67% | 2034 | 0.47% | 0.02% | -0.44% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified March 29, 2012 |