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 | 12.92 | -0.27 | 334 | 0.00 | 0.00 | 0.00 | ||
2015 | 13.24 | 12.94 | -0.30 | 328 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.32 | 12.97 | -0.35 | 321 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.46 | 13.00 | -0.45 | 314 | -0.01 | 0.00 | 0.01 | ||
2018 | 13.61 | 13.03 | -0.58 | 306 | -0.01 | 0.00 | 0.01 | ||
2019 | 13.87 | 13.04 | -0.82 | 296 | -0.01 | 0.00 | 0.01 | ||
2020 | 14.18 | 13.06 | -1.12 | 285 | -0.02 | 0.00 | 0.02 | ||
2021 | 14.49 | 13.08 | -1.41 | 273 | -0.03 | 0.00 | 0.02 | ||
2022 | 14.79 | 13.10 | -1.70 | 260 | -0.03 | 0.00 | 0.03 | ||
2023 | 15.08 | 13.11 | -1.97 | 246 | -0.04 | 0.00 | 0.04 | ||
2024 | 15.35 | 13.13 | -2.22 | 232 | -0.05 | 0.00 | 0.05 | ||
2025 | 15.61 | 13.15 | -2.47 | 217 | -0.06 | 0.00 | 0.06 | ||
2026 | 15.85 | 13.16 | -2.69 | 201 | -0.07 | 0.00 | 0.07 | ||
2027 | 16.07 | 13.17 | -2.89 | 184 | -0.08 | 0.00 | 0.08 | ||
2028 | 16.26 | 13.19 | -3.07 | 167 | -0.09 | 0.00 | 0.09 | ||
2029 | 16.42 | 13.20 | -3.22 | 149 | -0.10 | -0.01 | 0.10 | ||
2030 | 16.54 | 13.21 | -3.34 | 131 | -0.11 | -0.01 | 0.11 | ||
2031 | 16.64 | 13.21 | -3.43 | 112 | -0.12 | -0.01 | 0.11 | ||
2032 | 16.72 | 13.22 | -3.50 | 93 | -0.13 | -0.01 | 0.12 | ||
2033 | 16.79 | 13.23 | -3.56 | 73 | -0.14 | -0.01 | 0.13 | ||
2034 | 16.83 | 13.23 | -3.60 | 53 | -0.15 | -0.01 | 0.14 | ||
2035 | 16.86 | 13.23 | -3.63 | 33 | -0.15 | -0.01 | 0.15 | ||
2036 | 16.87 | 13.24 | -3.64 | 12 | -0.16 | -0.01 | 0.15 | ||
2037 | 16.87 | 13.24 | -3.64 | ---- | -0.17 | -0.01 | 0.16 | ||
2038 | 16.85 | 13.24 | -3.61 | ---- | -0.17 | -0.01 | 0.16 | ||
2039 | 16.82 | 13.24 | -3.58 | ---- | -0.17 | -0.01 | 0.16 | ||
2040 | 16.78 | 13.24 | -3.54 | ---- | -0.18 | -0.01 | 0.17 | ||
2041 | 16.73 | 13.24 | -3.50 | ---- | -0.18 | -0.01 | 0.17 | ||
2042 | 16.69 | 13.24 | -3.45 | ---- | -0.18 | -0.01 | 0.17 | ||
2043 | 16.66 | 13.24 | -3.42 | ---- | -0.18 | -0.01 | 0.17 | ||
2044 | 16.63 | 13.23 | -3.39 | ---- | -0.18 | -0.01 | 0.17 | ||
2045 | 16.60 | 13.23 | -3.37 | ---- | -0.19 | -0.01 | 0.18 | ||
2046 | 16.57 | 13.23 | -3.34 | ---- | -0.19 | -0.01 | 0.18 | ||
2047 | 16.55 | 13.23 | -3.32 | ---- | -0.19 | -0.01 | 0.18 | ||
2048 | 16.53 | 13.23 | -3.30 | ---- | -0.19 | -0.01 | 0.18 | ||
2049 | 16.51 | 13.23 | -3.28 | ---- | -0.19 | -0.01 | 0.18 | ||
2050 | 16.50 | 13.23 | -3.26 | ---- | -0.19 | -0.01 | 0.18 | ||
2051 | 16.49 | 13.23 | -3.26 | ---- | -0.19 | -0.01 | 0.18 | ||
2052 | 16.50 | 13.23 | -3.26 | ---- | -0.19 | -0.01 | 0.18 | ||
2053 | 16.50 | 13.24 | -3.27 | ---- | -0.19 | -0.01 | 0.17 | ||
2054 | 16.52 | 13.24 | -3.28 | ---- | -0.18 | -0.01 | 0.17 | ||
2055 | 16.54 | 13.24 | -3.30 | ---- | -0.18 | -0.01 | 0.17 | ||
2056 | 16.56 | 13.24 | -3.32 | ---- | -0.18 | -0.01 | 0.17 | ||
2057 | 16.58 | 13.24 | -3.34 | ---- | -0.18 | -0.01 | 0.17 | ||
2058 | 16.60 | 13.25 | -3.35 | ---- | -0.18 | -0.01 | 0.17 | ||
2059 | 16.61 | 13.25 | -3.36 | ---- | -0.18 | -0.01 | 0.17 | ||
2060 | 16.62 | 13.25 | -3.37 | ---- | -0.18 | -0.01 | 0.17 | ||
2061 | 16.63 | 13.25 | -3.38 | ---- | -0.18 | -0.01 | 0.17 | ||
2062 | 16.64 | 13.25 | -3.39 | ---- | -0.18 | -0.01 | 0.17 | ||
2063 | 16.65 | 13.25 | -3.40 | ---- | -0.18 | -0.01 | 0.17 | ||
2064 | 16.67 | 13.25 | -3.41 | ---- | -0.18 | -0.01 | 0.17 | ||
2065 | 16.68 | 13.25 | -3.43 | ---- | -0.18 | -0.01 | 0.17 | ||
2066 | 16.70 | 13.26 | -3.45 | ---- | -0.18 | -0.01 | 0.17 | ||
2067 | 16.73 | 13.26 | -3.47 | ---- | -0.18 | -0.01 | 0.17 | ||
2068 | 16.75 | 13.26 | -3.49 | ---- | -0.19 | -0.01 | 0.17 | ||
2069 | 16.78 | 13.26 | -3.52 | ---- | -0.19 | -0.01 | 0.17 | ||
2070 | 16.82 | 13.26 | -3.55 | ---- | -0.19 | -0.01 | 0.18 | ||
2071 | 16.85 | 13.27 | -3.58 | ---- | -0.19 | -0.01 | 0.18 | ||
2072 | 16.88 | 13.27 | -3.61 | ---- | -0.19 | -0.01 | 0.18 | ||
2073 | 16.92 | 13.27 | -3.65 | ---- | -0.19 | -0.01 | 0.18 | ||
2074 | 16.96 | 13.27 | -3.68 | ---- | -0.19 | -0.01 | 0.18 | ||
2075 | 16.99 | 13.28 | -3.72 | ---- | -0.19 | -0.01 | 0.18 | ||
2076 | 17.03 | 13.28 | -3.75 | ---- | -0.19 | -0.01 | 0.18 | ||
2077 | 17.06 | 13.28 | -3.78 | ---- | -0.19 | -0.01 | 0.18 | ||
2078 | 17.10 | 13.28 | -3.82 | ---- | -0.19 | -0.01 | 0.18 | ||
2079 | 17.14 | 13.29 | -3.85 | ---- | -0.19 | -0.01 | 0.18 | ||
2080 | 17.17 | 13.29 | -3.88 | ---- | -0.19 | -0.01 | 0.18 | ||
2081 | 17.21 | 13.29 | -3.92 | ---- | -0.19 | -0.01 | 0.18 | ||
2082 | 17.25 | 13.29 | -3.96 | ---- | -0.19 | -0.01 | 0.18 | ||
2083 | 17.29 | 13.30 | -3.99 | ---- | -0.19 | -0.01 | 0.18 | ||
2084 | 17.33 | 13.30 | -4.03 | ---- | -0.19 | -0.01 | 0.18 | ||
2085 | 17.36 | 13.30 | -4.06 | ---- | -0.19 | -0.01 | 0.18 | ||
2086 | 17.40 | 13.30 | -4.10 | ---- | -0.19 | -0.01 | 0.18 |
  | 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 | 16.12% | 14.02% | -2.10% | 2036 | -0.13% | -0.01% | 0.12% | ||
  | |||||||||
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 |