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 | -0.26 | 334 | 0.00 | 0.00 | 0.01 | ||
2015 | 13.23 | 12.94 | -0.29 | 328 | -0.01 | 0.00 | 0.02 | ||
2016 | 13.30 | 12.98 | -0.32 | 322 | -0.02 | 0.01 | 0.03 | ||
2017 | 13.42 | 13.01 | -0.41 | 315 | -0.04 | 0.01 | 0.05 | ||
2018 | 13.55 | 13.04 | -0.51 | 308 | -0.06 | 0.01 | 0.08 | ||
2019 | 13.81 | 13.05 | -0.75 | 299 | -0.08 | 0.01 | 0.09 | ||
2020 | 14.11 | 13.07 | -1.04 | 288 | -0.09 | 0.01 | 0.10 | ||
2021 | 14.42 | 13.09 | -1.33 | 277 | -0.10 | 0.01 | 0.11 | ||
2022 | 14.71 | 13.11 | -1.60 | 264 | -0.12 | 0.01 | 0.13 | ||
2023 | 14.99 | 13.13 | -1.86 | 251 | -0.14 | 0.01 | 0.14 | ||
2024 | 15.25 | 13.14 | -2.11 | 238 | -0.15 | 0.01 | 0.16 | ||
2025 | 15.50 | 13.16 | -2.34 | 223 | -0.17 | 0.01 | 0.18 | ||
2026 | 15.73 | 13.17 | -2.56 | 208 | -0.19 | 0.01 | 0.20 | ||
2027 | 15.94 | 13.19 | -2.75 | 193 | -0.21 | 0.01 | 0.21 | ||
2028 | 16.13 | 13.20 | -2.93 | 176 | -0.22 | 0.01 | 0.23 | ||
2029 | 16.28 | 13.21 | -3.08 | 159 | -0.23 | 0.01 | 0.24 | ||
2030 | 16.41 | 13.22 | -3.19 | 142 | -0.25 | 0.01 | 0.25 | ||
2031 | 16.50 | 13.22 | -3.28 | 123 | -0.26 | 0.00 | 0.26 | ||
2032 | 16.58 | 13.23 | -3.35 | 105 | -0.27 | 0.00 | 0.27 | ||
2033 | 16.64 | 13.24 | -3.41 | 86 | -0.29 | 0.00 | 0.29 | ||
2034 | 16.68 | 13.24 | -3.44 | 67 | -0.30 | 0.00 | 0.30 | ||
2035 | 16.71 | 13.24 | -3.46 | 47 | -0.31 | 0.00 | 0.31 | ||
2036 | 16.72 | 13.25 | -3.47 | 28 | -0.32 | 0.00 | 0.32 | ||
2037 | 16.71 | 13.25 | -3.47 | 8 | -0.33 | 0.00 | 0.33 | ||
2038 | 16.68 | 13.25 | -3.44 | ---- | -0.34 | 0.00 | 0.33 | ||
2039 | 16.64 | 13.25 | -3.40 | ---- | -0.35 | 0.00 | 0.34 | ||
2040 | 16.60 | 13.25 | -3.35 | ---- | -0.36 | 0.00 | 0.35 | ||
2041 | 16.54 | 13.24 | -3.30 | ---- | -0.37 | 0.00 | 0.37 | ||
2042 | 16.49 | 13.24 | -3.25 | ---- | -0.38 | 0.00 | 0.38 | ||
2043 | 16.44 | 13.24 | -3.20 | ---- | -0.40 | -0.01 | 0.39 | ||
2044 | 16.40 | 13.24 | -3.16 | ---- | -0.42 | -0.01 | 0.41 | ||
2045 | 16.36 | 13.24 | -3.12 | ---- | -0.43 | -0.01 | 0.42 | ||
2046 | 16.31 | 13.24 | -3.08 | ---- | -0.45 | -0.01 | 0.44 | ||
2047 | 16.28 | 13.24 | -3.04 | ---- | -0.46 | -0.01 | 0.45 | ||
2048 | 16.24 | 13.24 | -3.01 | ---- | -0.48 | -0.01 | 0.47 | ||
2049 | 16.21 | 13.23 | -2.97 | ---- | -0.49 | -0.01 | 0.48 | ||
2050 | 16.18 | 13.23 | -2.94 | ---- | -0.51 | -0.01 | 0.50 | ||
2051 | 16.15 | 13.23 | -2.92 | ---- | -0.53 | -0.01 | 0.52 | ||
2052 | 16.14 | 13.23 | -2.90 | ---- | -0.55 | -0.01 | 0.53 | ||
2053 | 16.13 | 13.23 | -2.89 | ---- | -0.56 | -0.01 | 0.55 | ||
2054 | 16.12 | 13.23 | -2.89 | ---- | -0.58 | -0.01 | 0.57 | ||
2055 | 16.12 | 13.24 | -2.89 | ---- | -0.60 | -0.01 | 0.58 | ||
2056 | 16.13 | 13.24 | -2.89 | ---- | -0.61 | -0.02 | 0.60 | ||
2057 | 16.14 | 13.24 | -2.90 | ---- | -0.62 | -0.02 | 0.61 | ||
2058 | 16.14 | 13.24 | -2.91 | ---- | -0.64 | -0.02 | 0.62 | ||
2059 | 16.15 | 13.24 | -2.91 | ---- | -0.65 | -0.02 | 0.63 | ||
2060 | 16.15 | 13.24 | -2.91 | ---- | -0.66 | -0.02 | 0.64 | ||
2061 | 16.15 | 13.24 | -2.91 | ---- | -0.67 | -0.02 | 0.65 | ||
2062 | 16.15 | 13.24 | -2.91 | ---- | -0.68 | -0.02 | 0.66 | ||
2063 | 16.15 | 13.24 | -2.91 | ---- | -0.69 | -0.02 | 0.67 | ||
2064 | 16.15 | 13.24 | -2.91 | ---- | -0.70 | -0.02 | 0.67 | ||
2065 | 16.16 | 13.24 | -2.92 | ---- | -0.70 | -0.02 | 0.68 | ||
2066 | 16.18 | 13.24 | -2.93 | ---- | -0.71 | -0.02 | 0.69 | ||
2067 | 16.19 | 13.25 | -2.95 | ---- | -0.72 | -0.02 | 0.70 | ||
2068 | 16.21 | 13.25 | -2.96 | ---- | -0.73 | -0.02 | 0.71 | ||
2069 | 16.23 | 13.25 | -2.98 | ---- | -0.74 | -0.02 | 0.71 | ||
2070 | 16.26 | 13.25 | -3.01 | ---- | -0.74 | -0.02 | 0.72 | ||
2071 | 16.28 | 13.25 | -3.03 | ---- | -0.75 | -0.02 | 0.73 | ||
2072 | 16.31 | 13.25 | -3.05 | ---- | -0.76 | -0.02 | 0.73 | ||
2073 | 16.34 | 13.26 | -3.08 | ---- | -0.76 | -0.02 | 0.74 | ||
2074 | 16.37 | 13.26 | -3.11 | ---- | -0.77 | -0.02 | 0.74 | ||
2075 | 16.40 | 13.26 | -3.14 | ---- | -0.78 | -0.03 | 0.75 | ||
2076 | 16.43 | 13.26 | -3.17 | ---- | -0.78 | -0.03 | 0.76 | ||
2077 | 16.46 | 13.27 | -3.20 | ---- | -0.79 | -0.03 | 0.76 | ||
2078 | 16.50 | 13.27 | -3.23 | ---- | -0.79 | -0.03 | 0.77 | ||
2079 | 16.53 | 13.27 | -3.26 | ---- | -0.80 | -0.03 | 0.77 | ||
2080 | 16.56 | 13.27 | -3.29 | ---- | -0.80 | -0.03 | 0.77 | ||
2081 | 16.59 | 13.27 | -3.32 | ---- | -0.81 | -0.03 | 0.78 | ||
2082 | 16.63 | 13.28 | -3.35 | ---- | -0.81 | -0.03 | 0.78 | ||
2083 | 16.66 | 13.28 | -3.39 | ---- | -0.81 | -0.03 | 0.79 | ||
2084 | 16.70 | 13.28 | -3.42 | ---- | -0.82 | -0.03 | 0.79 | ||
2085 | 16.73 | 13.28 | -3.45 | ---- | -0.82 | -0.03 | 0.79 | ||
2086 | 16.77 | 13.29 | -3.48 | ---- | -0.82 | -0.03 | 0.80 |
  | 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 | 15.85% | 14.02% | -1.83% | 2037 | -0.40% | -0.01% | 0.40% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 10, 2012 |