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 | 13.45 | 13.00 | -0.45 | 314 | -0.01 | 0.00 | 0.01 | ||
2018 | 13.60 | 13.03 | -0.57 | 306 | -0.01 | 0.00 | 0.02 | ||
2019 | 13.86 | 13.05 | -0.81 | 296 | -0.02 | 0.00 | 0.02 | ||
2020 | 14.16 | 13.06 | -1.10 | 285 | -0.03 | 0.00 | 0.03 | ||
2021 | 14.48 | 13.09 | -1.39 | 273 | -0.04 | 0.01 | 0.05 | ||
2022 | 14.78 | 13.11 | -1.67 | 260 | -0.05 | 0.01 | 0.06 | ||
2023 | 15.07 | 13.13 | -1.94 | 247 | -0.06 | 0.01 | 0.07 | ||
2024 | 15.34 | 13.14 | -2.19 | 233 | -0.07 | 0.01 | 0.08 | ||
2025 | 15.59 | 13.16 | -2.43 | 218 | -0.08 | 0.01 | 0.09 | ||
2026 | 15.84 | 13.18 | -2.66 | 202 | -0.09 | 0.01 | 0.10 | ||
2027 | 16.05 | 13.19 | -2.86 | 186 | -0.10 | 0.01 | 0.11 | ||
2028 | 16.24 | 13.20 | -3.03 | 169 | -0.11 | 0.01 | 0.12 | ||
2029 | 16.40 | 13.22 | -3.18 | 151 | -0.12 | 0.01 | 0.14 | ||
2030 | 16.52 | 13.23 | -3.30 | 133 | -0.13 | 0.01 | 0.15 | ||
2031 | 16.62 | 13.23 | -3.39 | 114 | -0.14 | 0.02 | 0.16 | ||
2032 | 16.70 | 13.24 | -3.46 | 95 | -0.15 | 0.02 | 0.17 | ||
2033 | 16.77 | 13.25 | -3.52 | 76 | -0.16 | 0.02 | 0.18 | ||
2034 | 16.81 | 13.25 | -3.55 | 56 | -0.18 | 0.02 | 0.19 | ||
2035 | 16.82 | 13.26 | -3.57 | 36 | -0.19 | 0.02 | 0.20 | ||
2036 | 16.83 | 13.26 | -3.57 | 16 | -0.20 | 0.02 | 0.22 | ||
2037 | 16.82 | 13.26 | -3.56 | ---- | -0.22 | 0.02 | 0.23 | ||
2038 | 16.78 | 13.26 | -3.52 | ---- | -0.24 | 0.01 | 0.25 | ||
2039 | 16.73 | 13.26 | -3.47 | ---- | -0.26 | 0.01 | 0.27 | ||
2040 | 16.68 | 13.26 | -3.42 | ---- | -0.27 | 0.01 | 0.29 | ||
2041 | 16.62 | 13.26 | -3.36 | ---- | -0.29 | 0.01 | 0.31 | ||
2042 | 16.56 | 13.26 | -3.30 | ---- | -0.32 | 0.01 | 0.33 | ||
2043 | 16.50 | 13.26 | -3.24 | ---- | -0.34 | 0.01 | 0.35 | ||
2044 | 16.45 | 13.26 | -3.19 | ---- | -0.36 | 0.01 | 0.37 | ||
2045 | 16.41 | 13.26 | -3.15 | ---- | -0.38 | 0.01 | 0.40 | ||
2046 | 16.36 | 13.26 | -3.10 | ---- | -0.40 | 0.01 | 0.42 | ||
2047 | 16.32 | 13.26 | -3.06 | ---- | -0.42 | 0.01 | 0.44 | ||
2048 | 16.27 | 13.26 | -3.01 | ---- | -0.45 | 0.01 | 0.46 | ||
2049 | 16.23 | 13.26 | -2.97 | ---- | -0.47 | 0.01 | 0.49 | ||
2050 | 16.18 | 13.26 | -2.93 | ---- | -0.50 | 0.01 | 0.52 | ||
2051 | 16.14 | 13.26 | -2.89 | ---- | -0.53 | 0.01 | 0.55 | ||
2052 | 16.12 | 13.26 | -2.86 | ---- | -0.56 | 0.01 | 0.58 | ||
2053 | 16.10 | 13.26 | -2.84 | ---- | -0.59 | 0.01 | 0.61 | ||
2054 | 16.08 | 13.26 | -2.82 | ---- | -0.62 | 0.01 | 0.63 | ||
2055 | 16.08 | 13.26 | -2.81 | ---- | -0.64 | 0.01 | 0.65 | ||
2056 | 16.08 | 13.27 | -2.81 | ---- | -0.66 | 0.01 | 0.68 | ||
2057 | 16.08 | 13.27 | -2.81 | ---- | -0.68 | 0.01 | 0.70 | ||
2058 | 16.08 | 13.27 | -2.81 | ---- | -0.71 | 0.01 | 0.72 | ||
2059 | 16.07 | 13.27 | -2.80 | ---- | -0.73 | 0.01 | 0.74 | ||
2060 | 16.05 | 13.27 | -2.78 | ---- | -0.75 | 0.01 | 0.76 | ||
2061 | 16.04 | 13.27 | -2.77 | ---- | -0.77 | 0.01 | 0.78 | ||
2062 | 16.03 | 13.27 | -2.76 | ---- | -0.80 | 0.01 | 0.81 | ||
2063 | 16.02 | 13.27 | -2.75 | ---- | -0.82 | 0.01 | 0.83 | ||
2064 | 16.01 | 13.27 | -2.73 | ---- | -0.84 | 0.01 | 0.85 | ||
2065 | 16.00 | 13.27 | -2.72 | ---- | -0.87 | 0.01 | 0.88 | ||
2066 | 15.99 | 13.28 | -2.72 | ---- | -0.90 | 0.01 | 0.91 | ||
2067 | 15.99 | 13.28 | -2.71 | ---- | -0.93 | 0.01 | 0.93 | ||
2068 | 15.99 | 13.28 | -2.71 | ---- | -0.95 | 0.01 | 0.96 | ||
2069 | 16.00 | 13.28 | -2.72 | ---- | -0.97 | 0.01 | 0.98 | ||
2070 | 16.01 | 13.28 | -2.72 | ---- | -1.00 | 0.01 | 1.00 | ||
2071 | 16.01 | 13.28 | -2.73 | ---- | -1.02 | 0.01 | 1.03 | ||
2072 | 16.02 | 13.28 | -2.73 | ---- | -1.05 | 0.01 | 1.05 | ||
2073 | 16.03 | 13.29 | -2.74 | ---- | -1.08 | 0.01 | 1.08 | ||
2074 | 16.04 | 13.29 | -2.75 | ---- | -1.10 | 0.00 | 1.11 | ||
2075 | 16.05 | 13.29 | -2.76 | ---- | -1.13 | 0.00 | 1.13 | ||
2076 | 16.06 | 13.29 | -2.77 | ---- | -1.15 | 0.00 | 1.16 | ||
2077 | 16.07 | 13.29 | -2.78 | ---- | -1.18 | 0.00 | 1.18 | ||
2078 | 16.08 | 13.30 | -2.78 | ---- | -1.21 | 0.00 | 1.21 | ||
2079 | 16.09 | 13.30 | -2.79 | ---- | -1.24 | 0.00 | 1.24 | ||
2080 | 16.10 | 13.30 | -2.79 | ---- | -1.27 | 0.00 | 1.27 | ||
2081 | 16.10 | 13.31 | -2.79 | ---- | -1.30 | 0.00 | 1.30 | ||
2082 | 16.11 | 13.31 | -2.80 | ---- | -1.33 | 0.01 | 1.34 | ||
2083 | 16.11 | 13.31 | -2.80 | ---- | -1.37 | 0.01 | 1.37 | ||
2084 | 16.12 | 13.31 | -2.81 | ---- | -1.40 | 0.01 | 1.40 | ||
2085 | 16.13 | 13.32 | -2.81 | ---- | -1.43 | 0.00 | 1.43 | ||
2086 | 16.14 | 13.32 | -2.82 | ---- | -1.46 | 0.00 | 1.46 |
  | 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 | 15.80% | 14.03% | -1.77% | 2036 | -0.44% | 0.01% | 0.45% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 11, 2012 |