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 | -0.01 | 0.00 | 0.01 | ||
2013 | 13.16 | 12.86 | -0.30 | 341 | -0.02 | 0.00 | 0.02 | ||
2014 | 13.15 | 12.92 | -0.23 | 335 | -0.04 | 0.00 | 0.03 | ||
2015 | 13.19 | 12.94 | -0.25 | 329 | -0.05 | 0.00 | 0.05 | ||
2016 | 13.25 | 12.97 | -0.28 | 324 | -0.08 | 0.00 | 0.07 | ||
2017 | 13.36 | 13.00 | -0.36 | 317 | -0.10 | 0.00 | 0.10 | ||
2018 | 13.49 | 13.02 | -0.47 | 310 | -0.13 | -0.01 | 0.12 | ||
2019 | 13.73 | 13.04 | -0.69 | 302 | -0.15 | -0.01 | 0.14 | ||
2020 | 14.02 | 13.05 | -0.97 | 292 | -0.18 | -0.01 | 0.17 | ||
2021 | 14.32 | 13.07 | -1.25 | 281 | -0.20 | -0.01 | 0.19 | ||
2022 | 14.60 | 13.09 | -1.51 | 269 | -0.23 | -0.01 | 0.21 | ||
2023 | 14.88 | 13.10 | -1.77 | 256 | -0.25 | -0.01 | 0.24 | ||
2024 | 15.13 | 13.12 | -2.01 | 243 | -0.27 | -0.01 | 0.26 | ||
2025 | 15.38 | 13.13 | -2.24 | 229 | -0.29 | -0.01 | 0.28 | ||
2026 | 15.61 | 13.15 | -2.46 | 215 | -0.31 | -0.02 | 0.30 | ||
2027 | 15.81 | 13.16 | -2.65 | 200 | -0.33 | -0.02 | 0.32 | ||
2028 | 15.99 | 13.17 | -2.82 | 184 | -0.35 | -0.02 | 0.34 | ||
2029 | 16.15 | 13.18 | -2.96 | 167 | -0.37 | -0.02 | 0.35 | ||
2030 | 16.27 | 13.19 | -3.08 | 150 | -0.39 | -0.02 | 0.37 | ||
2031 | 16.36 | 13.20 | -3.16 | 133 | -0.40 | -0.02 | 0.38 | ||
2032 | 16.44 | 13.21 | -3.23 | 115 | -0.41 | -0.02 | 0.39 | ||
2033 | 16.50 | 13.21 | -3.29 | 96 | -0.43 | -0.02 | 0.40 | ||
2034 | 16.54 | 13.22 | -3.33 | 78 | -0.44 | -0.02 | 0.41 | ||
2035 | 16.57 | 13.22 | -3.35 | 59 | -0.45 | -0.02 | 0.42 | ||
2036 | 16.58 | 13.22 | -3.36 | 40 | -0.45 | -0.02 | 0.43 | ||
2037 | 16.58 | 13.22 | -3.35 | 20 | -0.46 | -0.02 | 0.44 | ||
2038 | 16.55 | 13.22 | -3.33 | 1 | -0.47 | -0.02 | 0.44 | ||
2039 | 16.52 | 13.22 | -3.29 | ---- | -0.47 | -0.02 | 0.45 | ||
2040 | 16.48 | 13.22 | -3.25 | ---- | -0.48 | -0.02 | 0.45 | ||
2041 | 16.43 | 13.22 | -3.21 | ---- | -0.48 | -0.03 | 0.46 | ||
2042 | 16.39 | 13.22 | -3.17 | ---- | -0.48 | -0.03 | 0.46 | ||
2043 | 16.35 | 13.22 | -3.13 | ---- | -0.49 | -0.03 | 0.46 | ||
2044 | 16.32 | 13.22 | -3.10 | ---- | -0.49 | -0.03 | 0.46 | ||
2045 | 16.30 | 13.22 | -3.08 | ---- | -0.49 | -0.03 | 0.46 | ||
2046 | 16.27 | 13.22 | -3.05 | ---- | -0.49 | -0.03 | 0.47 | ||
2047 | 16.25 | 13.22 | -3.03 | ---- | -0.49 | -0.03 | 0.47 | ||
2048 | 16.23 | 13.22 | -3.01 | ---- | -0.49 | -0.03 | 0.47 | ||
2049 | 16.21 | 13.22 | -2.99 | ---- | -0.49 | -0.03 | 0.47 | ||
2050 | 16.19 | 13.22 | -2.97 | ---- | -0.49 | -0.03 | 0.47 | ||
2051 | 16.18 | 13.22 | -2.97 | ---- | -0.49 | -0.03 | 0.47 | ||
2052 | 16.19 | 13.22 | -2.97 | ---- | -0.50 | -0.03 | 0.47 | ||
2053 | 16.19 | 13.22 | -2.97 | ---- | -0.50 | -0.03 | 0.47 | ||
2054 | 16.21 | 13.22 | -2.98 | ---- | -0.50 | -0.03 | 0.47 | ||
2055 | 16.22 | 13.22 | -3.00 | ---- | -0.50 | -0.03 | 0.47 | ||
2056 | 16.24 | 13.23 | -3.02 | ---- | -0.50 | -0.03 | 0.47 | ||
2057 | 16.26 | 13.23 | -3.04 | ---- | -0.50 | -0.03 | 0.47 | ||
2058 | 16.28 | 13.23 | -3.05 | ---- | -0.50 | -0.03 | 0.47 | ||
2059 | 16.29 | 13.23 | -3.06 | ---- | -0.50 | -0.03 | 0.47 | ||
2060 | 16.30 | 13.23 | -3.07 | ---- | -0.50 | -0.03 | 0.47 | ||
2061 | 16.31 | 13.23 | -3.08 | ---- | -0.50 | -0.03 | 0.48 | ||
2062 | 16.32 | 13.23 | -3.09 | ---- | -0.50 | -0.03 | 0.48 | ||
2063 | 16.33 | 13.24 | -3.10 | ---- | -0.50 | -0.03 | 0.48 | ||
2064 | 16.35 | 13.24 | -3.11 | ---- | -0.50 | -0.03 | 0.48 | ||
2065 | 16.36 | 13.24 | -3.13 | ---- | -0.50 | -0.03 | 0.48 | ||
2066 | 16.38 | 13.24 | -3.14 | ---- | -0.50 | -0.03 | 0.48 | ||
2067 | 16.41 | 13.24 | -3.17 | ---- | -0.51 | -0.03 | 0.48 | ||
2068 | 16.43 | 13.24 | -3.19 | ---- | -0.51 | -0.03 | 0.48 | ||
2069 | 16.46 | 13.25 | -3.22 | ---- | -0.51 | -0.03 | 0.48 | ||
2070 | 16.49 | 13.25 | -3.25 | ---- | -0.51 | -0.03 | 0.48 | ||
2071 | 16.52 | 13.25 | -3.27 | ---- | -0.51 | -0.03 | 0.48 | ||
2072 | 16.56 | 13.25 | -3.30 | ---- | -0.51 | -0.03 | 0.48 | ||
2073 | 16.59 | 13.25 | -3.34 | ---- | -0.51 | -0.03 | 0.48 | ||
2074 | 16.63 | 13.26 | -3.37 | ---- | -0.51 | -0.03 | 0.49 | ||
2075 | 16.66 | 13.26 | -3.41 | ---- | -0.51 | -0.03 | 0.49 | ||
2076 | 16.70 | 13.26 | -3.44 | ---- | -0.52 | -0.03 | 0.49 | ||
2077 | 16.73 | 13.26 | -3.47 | ---- | -0.52 | -0.03 | 0.49 | ||
2078 | 16.77 | 13.27 | -3.50 | ---- | -0.52 | -0.03 | 0.49 | ||
2079 | 16.80 | 13.27 | -3.54 | ---- | -0.52 | -0.03 | 0.49 | ||
2080 | 16.84 | 13.27 | -3.57 | ---- | -0.52 | -0.03 | 0.49 | ||
2081 | 16.88 | 13.27 | -3.61 | ---- | -0.52 | -0.03 | 0.49 | ||
2082 | 16.92 | 13.28 | -3.64 | ---- | -0.52 | -0.03 | 0.49 | ||
2083 | 16.95 | 13.28 | -3.68 | ---- | -0.52 | -0.03 | 0.50 | ||
2084 | 16.99 | 13.28 | -3.71 | ---- | -0.52 | -0.03 | 0.50 | ||
2085 | 17.03 | 13.28 | -3.75 | ---- | -0.53 | -0.03 | 0.50 | ||
2086 | 17.07 | 13.28 | -3.78 | ---- | -0.53 | -0.03 | 0.50 |
  | 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 | 15.86% | 14.00% | -1.86% | 2038 | -0.39% | -0.02% | 0.37% | ||
  | |||||||||
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 |