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 | 15.11 | 13.12 | -2.00 | 245 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.38 | 13.13 | -2.25 | 230 | -0.03 | 0.00 | 0.03 | ||
2025 | 15.63 | 13.15 | -2.48 | 215 | -0.04 | 0.00 | 0.04 | ||
2026 | 15.87 | 13.17 | -2.71 | 200 | -0.05 | 0.00 | 0.06 | ||
2027 | 16.08 | 13.18 | -2.90 | 183 | -0.07 | 0.00 | 0.07 | ||
2028 | 16.26 | 13.19 | -3.07 | 166 | -0.08 | 0.00 | 0.09 | ||
2029 | 16.42 | 13.20 | -3.21 | 148 | -0.10 | 0.00 | 0.10 | ||
2030 | 16.54 | 13.21 | -3.33 | 130 | -0.12 | 0.00 | 0.12 | ||
2031 | 16.62 | 13.22 | -3.40 | 111 | -0.14 | 0.00 | 0.14 | ||
2032 | 16.69 | 13.23 | -3.46 | 92 | -0.17 | 0.00 | 0.17 | ||
2033 | 16.74 | 13.24 | -3.50 | 73 | -0.19 | 0.00 | 0.19 | ||
2034 | 16.76 | 13.24 | -3.52 | 53 | -0.22 | 0.00 | 0.22 | ||
2035 | 16.76 | 13.24 | -3.52 | 33 | -0.25 | 0.00 | 0.25 | ||
2036 | 16.76 | 13.25 | -3.51 | 13 | -0.27 | 0.00 | 0.27 | ||
2037 | 16.74 | 13.25 | -3.49 | ---- | -0.30 | 0.00 | 0.30 | ||
2038 | 16.68 | 13.25 | -3.44 | ---- | -0.34 | 0.00 | 0.34 | ||
2039 | 16.61 | 13.25 | -3.37 | ---- | -0.38 | 0.00 | 0.37 | ||
2040 | 16.54 | 13.25 | -3.30 | ---- | -0.41 | 0.00 | 0.41 | ||
2041 | 16.47 | 13.24 | -3.23 | ---- | -0.44 | 0.00 | 0.44 | ||
2042 | 16.40 | 13.24 | -3.16 | ---- | -0.47 | 0.00 | 0.47 | ||
2043 | 16.33 | 13.24 | -3.09 | ---- | -0.51 | 0.00 | 0.50 | ||
2044 | 16.27 | 13.24 | -3.03 | ---- | -0.55 | -0.01 | 0.54 | ||
2045 | 16.20 | 13.24 | -2.96 | ---- | -0.59 | -0.01 | 0.58 | ||
2046 | 16.13 | 13.24 | -2.89 | ---- | -0.63 | -0.01 | 0.62 | ||
2047 | 16.07 | 13.24 | -2.83 | ---- | -0.67 | -0.01 | 0.67 | ||
2048 | 16.00 | 13.24 | -2.77 | ---- | -0.71 | -0.01 | 0.71 | ||
2049 | 15.94 | 13.24 | -2.71 | ---- | -0.76 | -0.01 | 0.75 | ||
2050 | 15.88 | 13.24 | -2.65 | ---- | -0.80 | -0.01 | 0.79 | ||
2051 | 15.83 | 13.24 | -2.60 | ---- | -0.85 | -0.01 | 0.84 | ||
2052 | 15.79 | 13.24 | -2.55 | ---- | -0.89 | -0.01 | 0.88 | ||
2053 | 15.76 | 13.24 | -2.52 | ---- | -0.93 | -0.01 | 0.92 | ||
2054 | 15.73 | 13.24 | -2.49 | ---- | -0.97 | -0.01 | 0.96 | ||
2055 | 15.71 | 13.24 | -2.47 | ---- | -1.01 | -0.01 | 1.00 | ||
2056 | 15.70 | 13.24 | -2.46 | ---- | -1.04 | -0.01 | 1.03 | ||
2057 | 15.68 | 13.24 | -2.44 | ---- | -1.08 | -0.01 | 1.07 | ||
2058 | 15.67 | 13.24 | -2.42 | ---- | -1.11 | -0.01 | 1.10 | ||
2059 | 15.64 | 13.24 | -2.40 | ---- | -1.15 | -0.01 | 1.14 | ||
2060 | 15.62 | 13.24 | -2.37 | ---- | -1.19 | -0.01 | 1.17 | ||
2061 | 15.59 | 13.24 | -2.35 | ---- | -1.22 | -0.02 | 1.21 | ||
2062 | 15.57 | 13.25 | -2.32 | ---- | -1.26 | -0.02 | 1.24 | ||
2063 | 15.54 | 13.25 | -2.29 | ---- | -1.30 | -0.02 | 1.28 | ||
2064 | 15.51 | 13.25 | -2.27 | ---- | -1.34 | -0.02 | 1.32 | ||
2065 | 15.49 | 13.25 | -2.25 | ---- | -1.38 | -0.02 | 1.36 | ||
2066 | 15.47 | 13.25 | -2.23 | ---- | -1.42 | -0.02 | 1.40 | ||
2067 | 15.46 | 13.25 | -2.21 | ---- | -1.46 | -0.02 | 1.44 | ||
2068 | 15.45 | 13.25 | -2.20 | ---- | -1.49 | -0.02 | 1.47 | ||
2069 | 15.44 | 13.25 | -2.19 | ---- | -1.53 | -0.02 | 1.51 | ||
2070 | 15.44 | 13.25 | -2.19 | ---- | -1.56 | -0.02 | 1.54 | ||
2071 | 15.44 | 13.26 | -2.19 | ---- | -1.59 | -0.02 | 1.57 | ||
2072 | 15.45 | 13.26 | -2.19 | ---- | -1.62 | -0.02 | 1.60 | ||
2073 | 15.45 | 13.26 | -2.19 | ---- | -1.65 | -0.02 | 1.63 | ||
2074 | 15.45 | 13.26 | -2.19 | ---- | -1.69 | -0.02 | 1.67 | ||
2075 | 15.45 | 13.26 | -2.19 | ---- | -1.73 | -0.03 | 1.70 | ||
2076 | 15.45 | 13.26 | -2.19 | ---- | -1.76 | -0.03 | 1.74 | ||
2077 | 15.45 | 13.26 | -2.19 | ---- | -1.80 | -0.03 | 1.77 | ||
2078 | 15.45 | 13.26 | -2.19 | ---- | -1.84 | -0.03 | 1.81 | ||
2079 | 15.45 | 13.26 | -2.19 | ---- | -1.87 | -0.03 | 1.84 | ||
2080 | 15.45 | 13.26 | -2.19 | ---- | -1.91 | -0.04 | 1.87 | ||
2081 | 15.45 | 13.26 | -2.19 | ---- | -1.95 | -0.04 | 1.91 | ||
2082 | 15.46 | 13.26 | -2.20 | ---- | -1.98 | -0.04 | 1.94 | ||
2083 | 15.47 | 13.27 | -2.20 | ---- | -2.01 | -0.04 | 1.97 | ||
2084 | 15.48 | 13.27 | -2.21 | ---- | -2.04 | -0.04 | 2.00 | ||
2085 | 15.48 | 13.27 | -2.22 | ---- | -2.07 | -0.04 | 2.03 | ||
2086 | 15.49 | 13.27 | -2.23 | ---- | -2.10 | -0.05 | 2.05 |
  | 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 | 15.58% | 14.02% | -1.57% | 2036 | -0.66% | -0.01% | 0.66% | ||
  | |||||||||
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 |