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 | 15.10 | 13.12 | -1.99 | 245 | -0.02 | 0.00 | 0.02 | ||
2024 | 15.36 | 13.13 | -2.23 | 231 | -0.05 | 0.00 | 0.04 | ||
2025 | 15.60 | 13.15 | -2.46 | 216 | -0.07 | 0.00 | 0.07 | ||
2026 | 15.83 | 13.16 | -2.67 | 200 | -0.10 | 0.00 | 0.09 | ||
2027 | 16.02 | 13.17 | -2.85 | 184 | -0.12 | 0.00 | 0.12 | ||
2028 | 16.20 | 13.19 | -3.01 | 167 | -0.15 | 0.00 | 0.15 | ||
2029 | 16.34 | 13.20 | -3.14 | 150 | -0.18 | 0.00 | 0.17 | ||
2030 | 16.45 | 13.21 | -3.24 | 132 | -0.21 | -0.01 | 0.20 | ||
2031 | 16.50 | 13.21 | -3.29 | 114 | -0.26 | -0.01 | 0.25 | ||
2032 | 16.54 | 13.22 | -3.33 | 96 | -0.31 | -0.01 | 0.30 | ||
2033 | 16.58 | 13.22 | -3.36 | 77 | -0.35 | -0.01 | 0.34 | ||
2034 | 16.59 | 13.23 | -3.37 | 58 | -0.39 | -0.01 | 0.37 | ||
2035 | 16.60 | 13.23 | -3.37 | 39 | -0.42 | -0.01 | 0.40 | ||
2036 | 16.59 | 13.23 | -3.36 | 19 | -0.44 | -0.02 | 0.42 | ||
2037 | 16.58 | 13.23 | -3.35 | ---- | -0.46 | -0.02 | 0.44 | ||
2038 | 16.54 | 13.23 | -3.31 | ---- | -0.48 | -0.02 | 0.46 | ||
2039 | 16.49 | 13.23 | -3.26 | ---- | -0.50 | -0.02 | 0.48 | ||
2040 | 16.44 | 13.23 | -3.21 | ---- | -0.52 | -0.02 | 0.50 | ||
2041 | 16.38 | 13.23 | -3.15 | ---- | -0.53 | -0.02 | 0.51 | ||
2042 | 16.32 | 13.22 | -3.10 | ---- | -0.55 | -0.02 | 0.53 | ||
2043 | 16.27 | 13.22 | -3.05 | ---- | -0.56 | -0.02 | 0.54 | ||
2044 | 16.23 | 13.22 | -3.01 | ---- | -0.58 | -0.02 | 0.56 | ||
2045 | 16.19 | 13.22 | -2.97 | ---- | -0.59 | -0.02 | 0.57 | ||
2046 | 16.15 | 13.22 | -2.93 | ---- | -0.61 | -0.03 | 0.58 | ||
2047 | 16.12 | 13.22 | -2.90 | ---- | -0.62 | -0.03 | 0.60 | ||
2048 | 16.08 | 13.22 | -2.87 | ---- | -0.64 | -0.03 | 0.61 | ||
2049 | 16.05 | 13.22 | -2.84 | ---- | -0.65 | -0.03 | 0.62 | ||
2050 | 16.02 | 13.22 | -2.81 | ---- | -0.66 | -0.03 | 0.63 | ||
2051 | 16.00 | 13.22 | -2.79 | ---- | -0.67 | -0.03 | 0.65 | ||
2052 | 16.00 | 13.22 | -2.78 | ---- | -0.69 | -0.03 | 0.66 | ||
2053 | 15.99 | 13.22 | -2.78 | ---- | -0.70 | -0.03 | 0.67 | ||
2054 | 16.00 | 13.22 | -2.78 | ---- | -0.70 | -0.03 | 0.67 | ||
2055 | 16.01 | 13.22 | -2.79 | ---- | -0.71 | -0.03 | 0.68 | ||
2056 | 16.02 | 13.22 | -2.80 | ---- | -0.72 | -0.03 | 0.69 | ||
2057 | 16.04 | 13.22 | -2.82 | ---- | -0.72 | -0.03 | 0.69 | ||
2058 | 16.05 | 13.22 | -2.83 | ---- | -0.73 | -0.03 | 0.69 | ||
2059 | 16.07 | 13.22 | -2.84 | ---- | -0.73 | -0.03 | 0.70 | ||
2060 | 16.07 | 13.23 | -2.85 | ---- | -0.73 | -0.03 | 0.70 | ||
2061 | 16.08 | 13.23 | -2.86 | ---- | -0.73 | -0.03 | 0.70 | ||
2062 | 16.09 | 13.23 | -2.87 | ---- | -0.73 | -0.03 | 0.70 | ||
2063 | 16.10 | 13.23 | -2.88 | ---- | -0.73 | -0.03 | 0.70 | ||
2064 | 16.12 | 13.23 | -2.89 | ---- | -0.73 | -0.03 | 0.70 | ||
2065 | 16.13 | 13.23 | -2.90 | ---- | -0.73 | -0.03 | 0.70 | ||
2066 | 16.15 | 13.23 | -2.92 | ---- | -0.74 | -0.03 | 0.70 | ||
2067 | 16.18 | 13.23 | -2.94 | ---- | -0.74 | -0.03 | 0.70 | ||
2068 | 16.20 | 13.24 | -2.96 | ---- | -0.74 | -0.03 | 0.71 | ||
2069 | 16.23 | 13.24 | -2.99 | ---- | -0.74 | -0.03 | 0.71 | ||
2070 | 16.26 | 13.24 | -3.02 | ---- | -0.74 | -0.03 | 0.71 | ||
2071 | 16.29 | 13.24 | -3.05 | ---- | -0.74 | -0.03 | 0.71 | ||
2072 | 16.32 | 13.24 | -3.08 | ---- | -0.75 | -0.03 | 0.71 | ||
2073 | 16.36 | 13.25 | -3.11 | ---- | -0.75 | -0.03 | 0.71 | ||
2074 | 16.39 | 13.25 | -3.14 | ---- | -0.75 | -0.03 | 0.72 | ||
2075 | 16.43 | 13.25 | -3.17 | ---- | -0.75 | -0.03 | 0.72 | ||
2076 | 16.46 | 13.25 | -3.21 | ---- | -0.75 | -0.03 | 0.72 | ||
2077 | 16.49 | 13.26 | -3.24 | ---- | -0.76 | -0.03 | 0.72 | ||
2078 | 16.53 | 13.26 | -3.27 | ---- | -0.76 | -0.03 | 0.72 | ||
2079 | 16.56 | 13.26 | -3.30 | ---- | -0.76 | -0.04 | 0.72 | ||
2080 | 16.60 | 13.26 | -3.34 | ---- | -0.76 | -0.04 | 0.73 | ||
2081 | 16.64 | 13.27 | -3.37 | ---- | -0.76 | -0.04 | 0.73 | ||
2082 | 16.67 | 13.27 | -3.40 | ---- | -0.77 | -0.04 | 0.73 | ||
2083 | 16.71 | 13.27 | -3.44 | ---- | -0.77 | -0.04 | 0.73 | ||
2084 | 16.75 | 13.27 | -3.47 | ---- | -0.77 | -0.04 | 0.73 | ||
2085 | 16.78 | 13.27 | -3.51 | ---- | -0.77 | -0.04 | 0.74 | ||
2086 | 16.82 | 13.28 | -3.54 | ---- | -0.77 | -0.04 | 0.74 |
  | 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 | 15.82% | 14.01% | -1.81% | 2036 | -0.43% | -0.02% | 0.41% | ||
  | |||||||||
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 |