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 | 13.14 | 12.86 | -0.28 | 349 | -0.09 | 0.00 | 0.09 | ||
2013 | 12.98 | 12.86 | -0.12 | 347 | -0.20 | -0.01 | 0.19 | ||
2014 | 12.87 | 12.90 | 0.03 | 344 | -0.31 | -0.01 | 0.30 | ||
2015 | 12.83 | 12.92 | 0.09 | 342 | -0.42 | -0.02 | 0.40 | ||
2016 | 12.81 | 12.95 | 0.14 | 341 | -0.52 | -0.02 | 0.49 | ||
2017 | 12.85 | 12.97 | 0.12 | 340 | -0.61 | -0.03 | 0.58 | ||
2018 | 12.91 | 12.99 | 0.08 | 338 | -0.70 | -0.03 | 0.67 | ||
2019 | 13.09 | 13.00 | -0.08 | 334 | -0.80 | -0.04 | 0.76 | ||
2020 | 13.31 | 13.02 | -0.29 | 329 | -0.89 | -0.04 | 0.84 | ||
2021 | 13.54 | 13.03 | -0.51 | 323 | -0.98 | -0.05 | 0.93 | ||
2022 | 13.76 | 13.04 | -0.72 | 316 | -1.07 | -0.05 | 1.01 | ||
2023 | 13.97 | 13.06 | -0.91 | 309 | -1.15 | -0.06 | 1.10 | ||
2024 | 14.17 | 13.07 | -1.10 | 302 | -1.24 | -0.06 | 1.17 | ||
2025 | 14.36 | 13.08 | -1.27 | 294 | -1.32 | -0.07 | 1.25 | ||
2026 | 14.53 | 13.09 | -1.44 | 286 | -1.39 | -0.07 | 1.32 | ||
2027 | 14.68 | 13.10 | -1.58 | 277 | -1.47 | -0.08 | 1.39 | ||
2028 | 14.81 | 13.11 | -1.70 | 268 | -1.53 | -0.08 | 1.46 | ||
2029 | 14.92 | 13.12 | -1.80 | 258 | -1.60 | -0.08 | 1.52 | ||
2030 | 15.00 | 13.13 | -1.87 | 248 | -1.66 | -0.09 | 1.57 | ||
2031 | 15.05 | 13.13 | -1.92 | 238 | -1.71 | -0.09 | 1.62 | ||
2032 | 15.09 | 13.13 | -1.96 | 228 | -1.76 | -0.09 | 1.67 | ||
2033 | 15.12 | 13.14 | -1.98 | 218 | -1.81 | -0.10 | 1.71 | ||
2034 | 15.13 | 13.14 | -1.99 | 207 | -1.85 | -0.10 | 1.75 | ||
2035 | 15.13 | 13.14 | -1.99 | 197 | -1.88 | -0.10 | 1.78 | ||
2036 | 15.12 | 13.14 | -1.97 | 186 | -1.91 | -0.10 | 1.81 | ||
2037 | 15.10 | 13.14 | -1.95 | 176 | -1.94 | -0.10 | 1.84 | ||
2038 | 15.06 | 13.14 | -1.91 | 166 | -1.96 | -0.10 | 1.86 | ||
2039 | 15.01 | 13.14 | -1.86 | 156 | -1.98 | -0.11 | 1.88 | ||
2040 | 14.96 | 13.14 | -1.81 | 146 | -2.00 | -0.11 | 1.89 | ||
2041 | 14.90 | 13.14 | -1.76 | 137 | -2.01 | -0.11 | 1.90 | ||
2042 | 14.85 | 13.14 | -1.71 | 127 | -2.02 | -0.11 | 1.91 | ||
2043 | 14.81 | 13.14 | -1.68 | 118 | -2.03 | -0.11 | 1.92 | ||
2044 | 14.78 | 13.14 | -1.65 | 108 | -2.03 | -0.11 | 1.92 | ||
2045 | 14.75 | 13.14 | -1.62 | 99 | -2.03 | -0.11 | 1.92 | ||
2046 | 14.72 | 13.13 | -1.59 | 90 | -2.03 | -0.11 | 1.93 | ||
2047 | 14.70 | 13.13 | -1.57 | 80 | -2.04 | -0.11 | 1.93 | ||
2048 | 14.69 | 13.13 | -1.55 | 71 | -2.03 | -0.11 | 1.92 | ||
2049 | 14.67 | 13.13 | -1.53 | 62 | -2.03 | -0.11 | 1.92 | ||
2050 | 14.66 | 13.13 | -1.52 | 52 | -2.03 | -0.11 | 1.92 | ||
2051 | 14.65 | 13.13 | -1.52 | 43 | -2.03 | -0.11 | 1.92 | ||
2052 | 14.65 | 13.14 | -1.52 | 33 | -2.03 | -0.11 | 1.92 | ||
2053 | 14.66 | 13.14 | -1.52 | 24 | -2.03 | -0.11 | 1.92 | ||
2054 | 14.67 | 13.14 | -1.54 | 14 | -2.03 | -0.11 | 1.92 | ||
2055 | 14.69 | 13.14 | -1.55 | 4 | -2.03 | -0.11 | 1.92 | ||
2056 | 14.71 | 13.14 | -1.57 | ---- | -2.03 | -0.11 | 1.92 | ||
2057 | 14.73 | 13.14 | -1.58 | ---- | -2.04 | -0.11 | 1.92 | ||
2058 | 14.74 | 13.14 | -1.60 | ---- | -2.04 | -0.11 | 1.93 | ||
2059 | 14.75 | 13.15 | -1.60 | ---- | -2.04 | -0.11 | 1.93 | ||
2060 | 14.76 | 13.15 | -1.61 | ---- | -2.05 | -0.11 | 1.94 | ||
2061 | 14.76 | 13.15 | -1.61 | ---- | -2.05 | -0.11 | 1.94 | ||
2062 | 14.77 | 13.15 | -1.62 | ---- | -2.06 | -0.11 | 1.95 | ||
2063 | 14.77 | 13.15 | -1.62 | ---- | -2.07 | -0.11 | 1.95 | ||
2064 | 14.78 | 13.15 | -1.63 | ---- | -2.07 | -0.11 | 1.96 | ||
2065 | 14.79 | 13.15 | -1.64 | ---- | -2.08 | -0.11 | 1.97 | ||
2066 | 14.80 | 13.15 | -1.65 | ---- | -2.09 | -0.11 | 1.97 | ||
2067 | 14.82 | 13.15 | -1.67 | ---- | -2.09 | -0.11 | 1.98 | ||
2068 | 14.84 | 13.16 | -1.68 | ---- | -2.10 | -0.12 | 1.99 | ||
2069 | 14.86 | 13.16 | -1.70 | ---- | -2.11 | -0.12 | 1.99 | ||
2070 | 14.89 | 13.16 | -1.73 | ---- | -2.12 | -0.12 | 2.00 | ||
2071 | 14.91 | 13.16 | -1.75 | ---- | -2.12 | -0.12 | 2.01 | ||
2072 | 14.94 | 13.16 | -1.77 | ---- | -2.13 | -0.12 | 2.01 | ||
2073 | 14.97 | 13.16 | -1.80 | ---- | -2.14 | -0.12 | 2.02 | ||
2074 | 15.00 | 13.17 | -1.83 | ---- | -2.15 | -0.12 | 2.03 | ||
2075 | 15.03 | 13.17 | -1.86 | ---- | -2.15 | -0.12 | 2.03 | ||
2076 | 15.05 | 13.17 | -1.88 | ---- | -2.16 | -0.12 | 2.04 | ||
2077 | 15.08 | 13.17 | -1.91 | ---- | -2.17 | -0.12 | 2.05 | ||
2078 | 15.11 | 13.17 | -1.94 | ---- | -2.17 | -0.12 | 2.05 | ||
2079 | 15.14 | 13.18 | -1.97 | ---- | -2.18 | -0.12 | 2.06 | ||
2080 | 15.18 | 13.18 | -2.00 | ---- | -2.19 | -0.12 | 2.07 | ||
2081 | 15.21 | 13.18 | -2.03 | ---- | -2.19 | -0.12 | 2.07 | ||
2082 | 15.24 | 13.18 | -2.06 | ---- | -2.20 | -0.12 | 2.08 | ||
2083 | 15.27 | 13.18 | -2.09 | ---- | -2.21 | -0.12 | 2.08 | ||
2084 | 15.30 | 13.19 | -2.12 | ---- | -2.21 | -0.12 | 2.09 | ||
2085 | 15.33 | 13.19 | -2.15 | ---- | -2.22 | -0.12 | 2.10 | ||
2086 | 15.36 | 13.19 | -2.17 | ---- | -2.23 | -0.12 | 2.10 |
  | 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 | 14.60% | 13.94% | -0.66% | 2055 | -1.65% | -0.09% | 1.56% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 3, 2012 |