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 | 13.22 | 12.94 | -0.28 | 328 | -0.03 | 0.00 | 0.03 | ||
2016 | 13.27 | 12.97 | -0.30 | 322 | -0.06 | 0.00 | 0.05 | ||
2017 | 13.38 | 13.00 | -0.38 | 316 | -0.08 | 0.00 | 0.08 | ||
2018 | 13.50 | 13.02 | -0.48 | 309 | -0.11 | -0.01 | 0.11 | ||
2019 | 13.74 | 13.04 | -0.70 | 301 | -0.14 | -0.01 | 0.13 | ||
2020 | 14.03 | 13.05 | -0.98 | 290 | -0.17 | -0.01 | 0.16 | ||
2021 | 14.32 | 13.07 | -1.25 | 279 | -0.20 | -0.01 | 0.19 | ||
2022 | 14.61 | 13.09 | -1.52 | 268 | -0.22 | -0.01 | 0.21 | ||
2023 | 14.88 | 13.10 | -1.77 | 255 | -0.25 | -0.01 | 0.24 | ||
2024 | 15.13 | 13.12 | -2.01 | 242 | -0.27 | -0.01 | 0.26 | ||
2025 | 15.37 | 13.13 | -2.24 | 228 | -0.30 | -0.02 | 0.28 | ||
2026 | 15.60 | 13.15 | -2.46 | 214 | -0.32 | -0.02 | 0.31 | ||
2027 | 15.80 | 13.16 | -2.64 | 199 | -0.35 | -0.02 | 0.33 | ||
2028 | 15.98 | 13.17 | -2.81 | 183 | -0.37 | -0.02 | 0.35 | ||
2029 | 16.13 | 13.18 | -2.95 | 166 | -0.39 | -0.02 | 0.37 | ||
2030 | 16.25 | 13.19 | -3.06 | 149 | -0.41 | -0.02 | 0.38 | ||
2031 | 16.34 | 13.20 | -3.14 | 132 | -0.42 | -0.02 | 0.40 | ||
2032 | 16.41 | 13.20 | -3.21 | 114 | -0.44 | -0.02 | 0.42 | ||
2033 | 16.48 | 13.21 | -3.27 | 96 | -0.45 | -0.02 | 0.43 | ||
2034 | 16.51 | 13.21 | -3.30 | 78 | -0.47 | -0.03 | 0.44 | ||
2035 | 16.53 | 13.22 | -3.32 | 59 | -0.48 | -0.03 | 0.45 | ||
2036 | 16.54 | 13.22 | -3.33 | 40 | -0.49 | -0.03 | 0.46 | ||
2037 | 16.54 | 13.22 | -3.32 | 21 | -0.50 | -0.03 | 0.47 | ||
2038 | 16.51 | 13.22 | -3.29 | 1 | -0.51 | -0.03 | 0.48 | ||
2039 | 16.48 | 13.22 | -3.26 | ---- | -0.51 | -0.03 | 0.48 | ||
2040 | 16.44 | 13.22 | -3.22 | ---- | -0.52 | -0.03 | 0.49 | ||
2041 | 16.39 | 13.22 | -3.17 | ---- | -0.52 | -0.03 | 0.49 | ||
2042 | 16.35 | 13.22 | -3.13 | ---- | -0.52 | -0.03 | 0.50 | ||
2043 | 16.31 | 13.22 | -3.10 | ---- | -0.53 | -0.03 | 0.50 | ||
2044 | 16.29 | 13.22 | -3.07 | ---- | -0.53 | -0.03 | 0.50 | ||
2045 | 16.26 | 13.22 | -3.04 | ---- | -0.53 | -0.03 | 0.50 | ||
2046 | 16.23 | 13.21 | -3.02 | ---- | -0.53 | -0.03 | 0.50 | ||
2047 | 16.21 | 13.21 | -3.00 | ---- | -0.53 | -0.03 | 0.50 | ||
2048 | 16.19 | 13.21 | -2.98 | ---- | -0.53 | -0.03 | 0.50 | ||
2049 | 16.18 | 13.21 | -2.96 | ---- | -0.53 | -0.03 | 0.50 | ||
2050 | 16.16 | 13.21 | -2.95 | ---- | -0.52 | -0.03 | 0.49 | ||
2051 | 16.16 | 13.21 | -2.94 | ---- | -0.52 | -0.03 | 0.49 | ||
2052 | 16.16 | 13.22 | -2.94 | ---- | -0.52 | -0.03 | 0.49 | ||
2053 | 16.17 | 13.22 | -2.95 | ---- | -0.52 | -0.03 | 0.49 | ||
2054 | 16.18 | 13.22 | -2.96 | ---- | -0.52 | -0.03 | 0.49 | ||
2055 | 16.20 | 13.22 | -2.98 | ---- | -0.52 | -0.03 | 0.49 | ||
2056 | 16.22 | 13.22 | -3.00 | ---- | -0.52 | -0.03 | 0.49 | ||
2057 | 16.24 | 13.22 | -3.02 | ---- | -0.52 | -0.03 | 0.49 | ||
2058 | 16.26 | 13.23 | -3.03 | ---- | -0.52 | -0.03 | 0.49 | ||
2059 | 16.27 | 13.23 | -3.05 | ---- | -0.52 | -0.03 | 0.49 | ||
2060 | 16.28 | 13.23 | -3.05 | ---- | -0.52 | -0.03 | 0.49 | ||
2061 | 16.29 | 13.23 | -3.06 | ---- | -0.52 | -0.03 | 0.49 | ||
2062 | 16.30 | 13.23 | -3.07 | ---- | -0.52 | -0.03 | 0.49 | ||
2063 | 16.31 | 13.23 | -3.08 | ---- | -0.52 | -0.03 | 0.49 | ||
2064 | 16.32 | 13.23 | -3.09 | ---- | -0.53 | -0.03 | 0.50 | ||
2065 | 16.34 | 13.24 | -3.11 | ---- | -0.53 | -0.03 | 0.50 | ||
2066 | 16.36 | 13.24 | -3.13 | ---- | -0.53 | -0.03 | 0.50 | ||
2067 | 16.38 | 13.24 | -3.15 | ---- | -0.53 | -0.03 | 0.50 | ||
2068 | 16.41 | 13.24 | -3.17 | ---- | -0.53 | -0.03 | 0.50 | ||
2069 | 16.44 | 13.24 | -3.20 | ---- | -0.53 | -0.03 | 0.50 | ||
2070 | 16.47 | 13.24 | -3.22 | ---- | -0.53 | -0.03 | 0.50 | ||
2071 | 16.50 | 13.25 | -3.25 | ---- | -0.54 | -0.03 | 0.50 | ||
2072 | 16.53 | 13.25 | -3.28 | ---- | -0.54 | -0.03 | 0.51 | ||
2073 | 16.57 | 13.25 | -3.32 | ---- | -0.54 | -0.03 | 0.51 | ||
2074 | 16.60 | 13.25 | -3.35 | ---- | -0.54 | -0.03 | 0.51 | ||
2075 | 16.64 | 13.26 | -3.38 | ---- | -0.54 | -0.03 | 0.51 | ||
2076 | 16.67 | 13.26 | -3.41 | ---- | -0.54 | -0.03 | 0.51 | ||
2077 | 16.71 | 13.26 | -3.45 | ---- | -0.54 | -0.03 | 0.51 | ||
2078 | 16.74 | 13.26 | -3.48 | ---- | -0.55 | -0.03 | 0.51 | ||
2079 | 16.78 | 13.26 | -3.51 | ---- | -0.55 | -0.03 | 0.52 | ||
2080 | 16.81 | 13.27 | -3.55 | ---- | -0.55 | -0.03 | 0.52 | ||
2081 | 16.85 | 13.27 | -3.58 | ---- | -0.55 | -0.03 | 0.52 | ||
2082 | 16.89 | 13.27 | -3.62 | ---- | -0.55 | -0.03 | 0.52 | ||
2083 | 16.93 | 13.27 | -3.65 | ---- | -0.55 | -0.03 | 0.52 | ||
2084 | 16.96 | 13.28 | -3.69 | ---- | -0.55 | -0.03 | 0.52 | ||
2085 | 17.00 | 13.28 | -3.72 | ---- | -0.55 | -0.03 | 0.52 | ||
2086 | 17.04 | 13.28 | -3.75 | ---- | -0.56 | -0.03 | 0.52 |
  | 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 | 15.84% | 14.00% | -1.84% | 2038 | -0.40% | -0.02% | 0.38% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 3, 2012 |