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 | 13.33 | 12.97 | -0.36 | 321 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.46 | 13.00 | -0.46 | 314 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.62 | 13.03 | -0.59 | 306 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.88 | 13.04 | -0.83 | 296 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.19 | 13.06 | -1.13 | 284 | -0.01 | 0.00 | 0.01 | ||
2021 | 14.50 | 13.08 | -1.42 | 272 | -0.02 | 0.00 | 0.01 | ||
2022 | 14.80 | 13.10 | -1.70 | 259 | -0.03 | 0.00 | 0.02 | ||
2023 | 15.09 | 13.11 | -1.97 | 246 | -0.04 | 0.00 | 0.04 | ||
2024 | 15.35 | 13.13 | -2.22 | 231 | -0.06 | 0.00 | 0.05 | ||
2025 | 15.60 | 13.15 | -2.45 | 216 | -0.08 | 0.00 | 0.07 | ||
2026 | 15.83 | 13.16 | -2.67 | 201 | -0.10 | 0.00 | 0.09 | ||
2027 | 16.02 | 13.17 | -2.85 | 185 | -0.12 | -0.01 | 0.12 | ||
2028 | 16.20 | 13.18 | -3.01 | 168 | -0.15 | -0.01 | 0.14 | ||
2029 | 16.34 | 13.19 | -3.15 | 151 | -0.18 | -0.01 | 0.17 | ||
2030 | 16.45 | 13.20 | -3.25 | 133 | -0.21 | -0.01 | 0.20 | ||
2031 | 16.53 | 13.21 | -3.32 | 114 | -0.24 | -0.01 | 0.22 | ||
2032 | 16.59 | 13.21 | -3.37 | 96 | -0.27 | -0.01 | 0.25 | ||
2033 | 16.63 | 13.22 | -3.41 | 77 | -0.30 | -0.02 | 0.28 | ||
2034 | 16.65 | 13.22 | -3.43 | 57 | -0.33 | -0.02 | 0.31 | ||
2035 | 16.65 | 13.22 | -3.42 | 38 | -0.37 | -0.02 | 0.35 | ||
2036 | 16.63 | 13.22 | -3.41 | 18 | -0.40 | -0.02 | 0.38 | ||
2037 | 16.60 | 13.22 | -3.38 | ---- | -0.44 | -0.02 | 0.41 | ||
2038 | 16.55 | 13.22 | -3.32 | ---- | -0.47 | -0.03 | 0.45 | ||
2039 | 16.48 | 13.22 | -3.26 | ---- | -0.51 | -0.03 | 0.48 | ||
2040 | 16.41 | 13.22 | -3.19 | ---- | -0.55 | -0.03 | 0.52 | ||
2041 | 16.33 | 13.22 | -3.11 | ---- | -0.58 | -0.03 | 0.55 | ||
2042 | 16.25 | 13.21 | -3.04 | ---- | -0.62 | -0.03 | 0.59 | ||
2043 | 16.18 | 13.21 | -2.97 | ---- | -0.66 | -0.04 | 0.63 | ||
2044 | 16.11 | 13.21 | -2.90 | ---- | -0.70 | -0.04 | 0.66 | ||
2045 | 16.04 | 13.20 | -2.84 | ---- | -0.74 | -0.04 | 0.70 | ||
2046 | 15.98 | 13.20 | -2.77 | ---- | -0.78 | -0.04 | 0.74 | ||
2047 | 15.92 | 13.20 | -2.72 | ---- | -0.82 | -0.04 | 0.78 | ||
2048 | 15.86 | 13.20 | -2.66 | ---- | -0.86 | -0.05 | 0.82 | ||
2049 | 15.80 | 13.19 | -2.60 | ---- | -0.90 | -0.05 | 0.85 | ||
2050 | 15.74 | 13.19 | -2.55 | ---- | -0.94 | -0.05 | 0.89 | ||
2051 | 15.70 | 13.19 | -2.51 | ---- | -0.98 | -0.05 | 0.93 | ||
2052 | 15.66 | 13.19 | -2.47 | ---- | -1.02 | -0.06 | 0.97 | ||
2053 | 15.63 | 13.19 | -2.44 | ---- | -1.06 | -0.06 | 1.00 | ||
2054 | 15.60 | 13.19 | -2.41 | ---- | -1.10 | -0.06 | 1.04 | ||
2055 | 15.58 | 13.19 | -2.39 | ---- | -1.14 | -0.06 | 1.08 | ||
2056 | 15.57 | 13.19 | -2.38 | ---- | -1.18 | -0.06 | 1.11 | ||
2057 | 15.55 | 13.19 | -2.37 | ---- | -1.21 | -0.07 | 1.14 | ||
2058 | 15.54 | 13.19 | -2.35 | ---- | -1.24 | -0.07 | 1.17 | ||
2059 | 15.52 | 13.19 | -2.33 | ---- | -1.27 | -0.07 | 1.20 | ||
2060 | 15.50 | 13.19 | -2.32 | ---- | -1.30 | -0.07 | 1.23 | ||
2061 | 15.49 | 13.19 | -2.30 | ---- | -1.33 | -0.07 | 1.25 | ||
2062 | 15.47 | 13.19 | -2.29 | ---- | -1.35 | -0.07 | 1.28 | ||
2063 | 15.46 | 13.19 | -2.28 | ---- | -1.37 | -0.08 | 1.30 | ||
2064 | 15.45 | 13.19 | -2.27 | ---- | -1.40 | -0.08 | 1.32 | ||
2065 | 15.45 | 13.19 | -2.27 | ---- | -1.42 | -0.08 | 1.34 | ||
2066 | 15.46 | 13.19 | -2.27 | ---- | -1.43 | -0.08 | 1.35 | ||
2067 | 15.46 | 13.19 | -2.27 | ---- | -1.45 | -0.08 | 1.37 | ||
2068 | 15.47 | 13.19 | -2.28 | ---- | -1.47 | -0.08 | 1.39 | ||
2069 | 15.49 | 13.19 | -2.30 | ---- | -1.48 | -0.08 | 1.40 | ||
2070 | 15.50 | 13.19 | -2.31 | ---- | -1.50 | -0.08 | 1.41 | ||
2071 | 15.52 | 13.19 | -2.33 | ---- | -1.51 | -0.08 | 1.43 | ||
2072 | 15.54 | 13.19 | -2.35 | ---- | -1.52 | -0.09 | 1.44 | ||
2073 | 15.57 | 13.20 | -2.37 | ---- | -1.54 | -0.09 | 1.45 | ||
2074 | 15.60 | 13.20 | -2.40 | ---- | -1.55 | -0.09 | 1.46 | ||
2075 | 15.62 | 13.20 | -2.42 | ---- | -1.56 | -0.09 | 1.47 | ||
2076 | 15.65 | 13.20 | -2.45 | ---- | -1.57 | -0.09 | 1.48 | ||
2077 | 15.68 | 13.20 | -2.47 | ---- | -1.57 | -0.09 | 1.49 | ||
2078 | 15.70 | 13.21 | -2.50 | ---- | -1.58 | -0.09 | 1.49 | ||
2079 | 15.73 | 13.21 | -2.53 | ---- | -1.59 | -0.09 | 1.50 | ||
2080 | 15.77 | 13.21 | -2.56 | ---- | -1.60 | -0.09 | 1.51 | ||
2081 | 15.80 | 13.21 | -2.59 | ---- | -1.60 | -0.09 | 1.51 | ||
2082 | 15.83 | 13.21 | -2.62 | ---- | -1.61 | -0.09 | 1.52 | ||
2083 | 15.86 | 13.22 | -2.65 | ---- | -1.61 | -0.09 | 1.52 | ||
2084 | 15.90 | 13.22 | -2.68 | ---- | -1.62 | -0.09 | 1.53 | ||
2085 | 15.93 | 13.22 | -2.71 | ---- | -1.62 | -0.09 | 1.53 | ||
2086 | 15.96 | 13.22 | -2.74 | ---- | -1.63 | -0.09 | 1.54 |
  | 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 | 15.56% | 13.99% | -1.57% | 2036 | -0.69% | -0.04% | 0.65% | ||
  | |||||||||
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 |