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 | -0.84 | 296 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.20 | 13.06 | -1.14 | 284 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.52 | 13.08 | -1.44 | 272 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.83 | 13.10 | -1.73 | 259 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.13 | 13.12 | -2.01 | 245 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.40 | 13.13 | -2.27 | 230 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.67 | 13.15 | -2.52 | 214 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.92 | 13.16 | -2.76 | 198 | 0.00 | 0.00 | 0.00 | ||
2027 | 16.15 | 13.18 | -2.97 | 181 | 0.00 | 0.00 | 0.00 | ||
2028 | 16.34 | 13.19 | -3.15 | 164 | 0.00 | 0.00 | 0.00 | ||
2029 | 16.51 | 13.20 | -3.31 | 145 | 0.00 | 0.00 | 0.00 | ||
2030 | 16.65 | 13.21 | -3.44 | 127 | 0.00 | 0.00 | 0.00 | ||
2031 | 16.76 | 13.22 | -3.54 | 107 | -0.01 | 0.00 | 0.01 | ||
2032 | 16.85 | 13.23 | -3.62 | 87 | -0.01 | 0.00 | 0.01 | ||
2033 | 16.92 | 13.23 | -3.69 | 67 | -0.01 | 0.00 | 0.01 | ||
2034 | 16.97 | 13.24 | -3.73 | 46 | -0.01 | 0.00 | 0.01 | ||
2035 | 17.00 | 13.24 | -3.76 | 25 | -0.02 | 0.00 | 0.02 | ||
2036 | 17.01 | 13.24 | -3.77 | 4 | -0.02 | 0.00 | 0.02 | ||
2037 | 17.02 | 13.25 | -3.77 | ---- | -0.02 | 0.00 | 0.02 | ||
2038 | 16.99 | 13.25 | -3.75 | ---- | -0.03 | 0.00 | 0.03 | ||
2039 | 16.96 | 13.25 | -3.71 | ---- | -0.03 | 0.00 | 0.03 | ||
2040 | 16.92 | 13.25 | -3.67 | ---- | -0.04 | 0.00 | 0.03 | ||
2041 | 16.87 | 13.25 | -3.63 | ---- | -0.04 | 0.00 | 0.04 | ||
2042 | 16.83 | 13.24 | -3.58 | ---- | -0.05 | 0.00 | 0.04 | ||
2043 | 16.79 | 13.24 | -3.55 | ---- | -0.05 | 0.00 | 0.05 | ||
2044 | 16.76 | 13.24 | -3.52 | ---- | -0.06 | 0.00 | 0.05 | ||
2045 | 16.73 | 13.24 | -3.48 | ---- | -0.06 | 0.00 | 0.06 | ||
2046 | 16.69 | 13.24 | -3.45 | ---- | -0.07 | 0.00 | 0.06 | ||
2047 | 16.67 | 13.24 | -3.43 | ---- | -0.07 | 0.00 | 0.07 | ||
2048 | 16.64 | 13.24 | -3.40 | ---- | -0.08 | 0.00 | 0.07 | ||
2049 | 16.62 | 13.24 | -3.38 | ---- | -0.08 | 0.00 | 0.08 | ||
2050 | 16.60 | 13.24 | -3.36 | ---- | -0.09 | 0.00 | 0.09 | ||
2051 | 16.58 | 13.24 | -3.34 | ---- | -0.10 | -0.01 | 0.09 | ||
2052 | 16.58 | 13.24 | -3.34 | ---- | -0.10 | -0.01 | 0.10 | ||
2053 | 16.58 | 13.24 | -3.34 | ---- | -0.11 | -0.01 | 0.10 | ||
2054 | 16.59 | 13.24 | -3.34 | ---- | -0.12 | -0.01 | 0.11 | ||
2055 | 16.60 | 13.24 | -3.35 | ---- | -0.12 | -0.01 | 0.12 | ||
2056 | 16.61 | 13.25 | -3.37 | ---- | -0.13 | -0.01 | 0.12 | ||
2057 | 16.63 | 13.25 | -3.38 | ---- | -0.14 | -0.01 | 0.13 | ||
2058 | 16.64 | 13.25 | -3.39 | ---- | -0.14 | -0.01 | 0.14 | ||
2059 | 16.64 | 13.25 | -3.40 | ---- | -0.15 | -0.01 | 0.14 | ||
2060 | 16.65 | 13.25 | -3.40 | ---- | -0.15 | -0.01 | 0.15 | ||
2061 | 16.65 | 13.25 | -3.40 | ---- | -0.16 | -0.01 | 0.15 | ||
2062 | 16.66 | 13.25 | -3.41 | ---- | -0.17 | -0.01 | 0.16 | ||
2063 | 16.67 | 13.25 | -3.41 | ---- | -0.17 | -0.01 | 0.16 | ||
2064 | 16.68 | 13.25 | -3.42 | ---- | -0.17 | -0.01 | 0.16 | ||
2065 | 16.69 | 13.26 | -3.43 | ---- | -0.18 | -0.01 | 0.17 | ||
2066 | 16.71 | 13.26 | -3.45 | ---- | -0.18 | -0.01 | 0.17 | ||
2067 | 16.73 | 13.26 | -3.47 | ---- | -0.19 | -0.01 | 0.18 | ||
2068 | 16.75 | 13.26 | -3.49 | ---- | -0.19 | -0.01 | 0.18 | ||
2069 | 16.78 | 13.26 | -3.52 | ---- | -0.19 | -0.01 | 0.18 | ||
2070 | 16.81 | 13.26 | -3.54 | ---- | -0.20 | -0.01 | 0.18 | ||
2071 | 16.84 | 13.27 | -3.57 | ---- | -0.20 | -0.01 | 0.19 | ||
2072 | 16.87 | 13.27 | -3.60 | ---- | -0.20 | -0.01 | 0.19 | ||
2073 | 16.90 | 13.27 | -3.63 | ---- | -0.20 | -0.01 | 0.19 | ||
2074 | 16.94 | 13.27 | -3.66 | ---- | -0.21 | -0.01 | 0.19 | ||
2075 | 16.97 | 13.27 | -3.70 | ---- | -0.21 | -0.01 | 0.20 | ||
2076 | 17.00 | 13.28 | -3.73 | ---- | -0.21 | -0.01 | 0.20 | ||
2077 | 17.04 | 13.28 | -3.76 | ---- | -0.21 | -0.01 | 0.20 | ||
2078 | 17.07 | 13.28 | -3.79 | ---- | -0.21 | -0.01 | 0.20 | ||
2079 | 17.11 | 13.28 | -3.83 | ---- | -0.21 | -0.01 | 0.20 | ||
2080 | 17.15 | 13.29 | -3.86 | ---- | -0.22 | -0.01 | 0.20 | ||
2081 | 17.18 | 13.29 | -3.89 | ---- | -0.22 | -0.01 | 0.21 | ||
2082 | 17.22 | 13.29 | -3.93 | ---- | -0.22 | -0.01 | 0.21 | ||
2083 | 17.26 | 13.29 | -3.96 | ---- | -0.22 | -0.01 | 0.21 | ||
2084 | 17.30 | 13.30 | -4.00 | ---- | -0.22 | -0.01 | 0.21 | ||
2085 | 17.33 | 13.30 | -4.04 | ---- | -0.22 | -0.01 | 0.21 | ||
2086 | 17.37 | 13.30 | -4.07 | ---- | -0.22 | -0.01 | 0.21 |
  | 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 | 16.17% | 14.02% | -2.15% | 2036 | -0.08% | -0.00% | 0.07% | ||
  | |||||||||
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 |