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 | 13.22 | 12.87 | -0.36 | 347 | -0.01 | 0.00 | 0.01 | ||
2013 | 13.15 | 12.86 | -0.28 | 342 | -0.03 | 0.00 | 0.03 | ||
2014 | 13.13 | 12.92 | -0.21 | 336 | -0.06 | 0.00 | 0.06 | ||
2015 | 13.16 | 12.94 | -0.22 | 330 | -0.09 | 0.00 | 0.09 | ||
2016 | 13.20 | 12.97 | -0.23 | 325 | -0.13 | -0.01 | 0.12 | ||
2017 | 13.29 | 12.99 | -0.30 | 320 | -0.17 | -0.01 | 0.16 | ||
2018 | 13.41 | 13.02 | -0.39 | 314 | -0.21 | -0.01 | 0.20 | ||
2019 | 13.63 | 13.03 | -0.60 | 306 | -0.25 | -0.01 | 0.24 | ||
2020 | 13.90 | 13.05 | -0.86 | 297 | -0.29 | -0.01 | 0.28 | ||
2021 | 14.18 | 13.06 | -1.12 | 287 | -0.34 | -0.02 | 0.32 | ||
2022 | 14.45 | 13.08 | -1.37 | 276 | -0.38 | -0.02 | 0.36 | ||
2023 | 14.71 | 13.10 | -1.61 | 264 | -0.42 | -0.02 | 0.40 | ||
2024 | 14.95 | 13.11 | -1.84 | 252 | -0.45 | -0.02 | 0.43 | ||
2025 | 15.18 | 13.12 | -2.06 | 239 | -0.49 | -0.02 | 0.47 | ||
2026 | 15.40 | 13.14 | -2.26 | 226 | -0.52 | -0.03 | 0.50 | ||
2027 | 15.59 | 13.15 | -2.44 | 212 | -0.56 | -0.03 | 0.53 | ||
2028 | 15.76 | 13.16 | -2.60 | 197 | -0.59 | -0.03 | 0.56 | ||
2029 | 15.90 | 13.17 | -2.73 | 182 | -0.62 | -0.03 | 0.59 | ||
2030 | 16.01 | 13.18 | -2.83 | 166 | -0.64 | -0.03 | 0.61 | ||
2031 | 16.09 | 13.19 | -2.91 | 150 | -0.67 | -0.03 | 0.63 | ||
2032 | 16.17 | 13.19 | -2.97 | 134 | -0.69 | -0.04 | 0.65 | ||
2033 | 16.22 | 13.20 | -3.02 | 117 | -0.71 | -0.04 | 0.67 | ||
2034 | 16.25 | 13.20 | -3.05 | 100 | -0.73 | -0.04 | 0.69 | ||
2035 | 16.27 | 13.20 | -3.07 | 83 | -0.74 | -0.04 | 0.70 | ||
2036 | 16.28 | 13.21 | -3.07 | 65 | -0.76 | -0.04 | 0.72 | ||
2037 | 16.27 | 13.21 | -3.06 | 47 | -0.77 | -0.04 | 0.73 | ||
2038 | 16.24 | 13.21 | -3.03 | 30 | -0.78 | -0.04 | 0.74 | ||
2039 | 16.20 | 13.21 | -2.99 | 12 | -0.79 | -0.04 | 0.75 | ||
2040 | 16.16 | 13.21 | -2.95 | ---- | -0.80 | -0.04 | 0.75 | ||
2041 | 16.11 | 13.21 | -2.91 | ---- | -0.80 | -0.04 | 0.76 | ||
2042 | 16.07 | 13.20 | -2.86 | ---- | -0.81 | -0.04 | 0.76 | ||
2043 | 16.03 | 13.20 | -2.83 | ---- | -0.81 | -0.04 | 0.77 | ||
2044 | 16.00 | 13.20 | -2.80 | ---- | -0.81 | -0.04 | 0.77 | ||
2045 | 15.97 | 13.20 | -2.77 | ---- | -0.82 | -0.04 | 0.77 | ||
2046 | 15.94 | 13.20 | -2.74 | ---- | -0.82 | -0.04 | 0.78 | ||
2047 | 15.92 | 13.20 | -2.72 | ---- | -0.82 | -0.04 | 0.78 | ||
2048 | 15.90 | 13.20 | -2.70 | ---- | -0.82 | -0.04 | 0.78 | ||
2049 | 15.88 | 13.20 | -2.68 | ---- | -0.82 | -0.04 | 0.78 | ||
2050 | 15.86 | 13.20 | -2.66 | ---- | -0.82 | -0.04 | 0.78 | ||
2051 | 15.86 | 13.20 | -2.65 | ---- | -0.82 | -0.04 | 0.78 | ||
2052 | 15.86 | 13.20 | -2.65 | ---- | -0.83 | -0.04 | 0.78 | ||
2053 | 15.86 | 13.20 | -2.66 | ---- | -0.83 | -0.04 | 0.78 | ||
2054 | 15.87 | 13.20 | -2.67 | ---- | -0.83 | -0.04 | 0.78 | ||
2055 | 15.89 | 13.21 | -2.68 | ---- | -0.83 | -0.04 | 0.79 | ||
2056 | 15.91 | 13.21 | -2.70 | ---- | -0.83 | -0.04 | 0.79 | ||
2057 | 15.93 | 13.21 | -2.72 | ---- | -0.83 | -0.04 | 0.79 | ||
2058 | 15.95 | 13.21 | -2.73 | ---- | -0.83 | -0.04 | 0.79 | ||
2059 | 15.96 | 13.21 | -2.75 | ---- | -0.84 | -0.04 | 0.79 | ||
2060 | 15.97 | 13.21 | -2.75 | ---- | -0.84 | -0.04 | 0.79 | ||
2061 | 15.98 | 13.22 | -2.76 | ---- | -0.84 | -0.04 | 0.79 | ||
2062 | 15.99 | 13.22 | -2.77 | ---- | -0.84 | -0.04 | 0.79 | ||
2063 | 16.00 | 13.22 | -2.78 | ---- | -0.84 | -0.04 | 0.79 | ||
2064 | 16.01 | 13.22 | -2.79 | ---- | -0.84 | -0.04 | 0.79 | ||
2065 | 16.03 | 13.22 | -2.81 | ---- | -0.84 | -0.04 | 0.80 | ||
2066 | 16.05 | 13.22 | -2.83 | ---- | -0.84 | -0.04 | 0.80 | ||
2067 | 16.07 | 13.22 | -2.85 | ---- | -0.84 | -0.05 | 0.80 | ||
2068 | 16.10 | 13.23 | -2.87 | ---- | -0.84 | -0.05 | 0.80 | ||
2069 | 16.12 | 13.23 | -2.90 | ---- | -0.85 | -0.05 | 0.80 | ||
2070 | 16.15 | 13.23 | -2.93 | ---- | -0.85 | -0.05 | 0.80 | ||
2071 | 16.18 | 13.23 | -2.95 | ---- | -0.85 | -0.05 | 0.80 | ||
2072 | 16.22 | 13.23 | -2.98 | ---- | -0.85 | -0.05 | 0.81 | ||
2073 | 16.25 | 13.24 | -3.02 | ---- | -0.85 | -0.05 | 0.81 | ||
2074 | 16.29 | 13.24 | -3.05 | ---- | -0.86 | -0.05 | 0.81 | ||
2075 | 16.32 | 13.24 | -3.08 | ---- | -0.86 | -0.05 | 0.81 | ||
2076 | 16.36 | 13.24 | -3.11 | ---- | -0.86 | -0.05 | 0.81 | ||
2077 | 16.39 | 13.24 | -3.14 | ---- | -0.86 | -0.05 | 0.81 | ||
2078 | 16.42 | 13.25 | -3.18 | ---- | -0.86 | -0.05 | 0.82 | ||
2079 | 16.46 | 13.25 | -3.21 | ---- | -0.86 | -0.05 | 0.82 | ||
2080 | 16.49 | 13.25 | -3.24 | ---- | -0.87 | -0.05 | 0.82 | ||
2081 | 16.53 | 13.25 | -3.28 | ---- | -0.87 | -0.05 | 0.82 | ||
2082 | 16.57 | 13.26 | -3.31 | ---- | -0.87 | -0.05 | 0.82 | ||
2083 | 16.61 | 13.26 | -3.35 | ---- | -0.87 | -0.05 | 0.83 | ||
2084 | 16.64 | 13.26 | -3.38 | ---- | -0.87 | -0.05 | 0.83 | ||
2085 | 16.68 | 13.26 | -3.42 | ---- | -0.88 | -0.05 | 0.83 | ||
2086 | 16.71 | 13.27 | -3.45 | ---- | -0.88 | -0.05 | 0.83 |
  | 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 | 15.60% | 13.99% | -1.61% | 2039 | -0.64% | -0.03% | 0.61% | ||
  | |||||||||
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 |