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 | 13.32 | 12.97 | -0.35 | 321 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.46 | 13.00 | -0.46 | 314 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.61 | 13.03 | -0.58 | 306 | -0.01 | 0.00 | 0.01 | ||
2019 | 13.86 | 13.04 | -0.82 | 296 | -0.02 | 0.00 | 0.02 | ||
2020 | 14.16 | 13.06 | -1.11 | 285 | -0.03 | 0.00 | 0.03 | ||
2021 | 14.47 | 13.08 | -1.39 | 273 | -0.05 | 0.00 | 0.05 | ||
2022 | 14.76 | 13.09 | -1.66 | 261 | -0.07 | 0.00 | 0.07 | ||
2023 | 15.03 | 13.11 | -1.91 | 247 | -0.10 | -0.01 | 0.09 | ||
2024 | 15.27 | 13.13 | -2.15 | 234 | -0.13 | -0.01 | 0.12 | ||
2025 | 15.51 | 13.14 | -2.37 | 219 | -0.16 | -0.01 | 0.16 | ||
2026 | 15.72 | 13.15 | -2.57 | 204 | -0.20 | -0.01 | 0.19 | ||
2027 | 15.91 | 13.16 | -2.74 | 189 | -0.24 | -0.01 | 0.23 | ||
2028 | 16.07 | 13.18 | -2.89 | 173 | -0.28 | -0.02 | 0.26 | ||
2029 | 16.20 | 13.18 | -3.01 | 156 | -0.32 | -0.02 | 0.30 | ||
2030 | 16.29 | 13.19 | -3.10 | 139 | -0.36 | -0.02 | 0.34 | ||
2031 | 16.36 | 13.20 | -3.16 | 121 | -0.40 | -0.02 | 0.38 | ||
2032 | 16.41 | 13.20 | -3.20 | 104 | -0.45 | -0.02 | 0.42 | ||
2033 | 16.44 | 13.21 | -3.23 | 86 | -0.49 | -0.03 | 0.47 | ||
2034 | 16.44 | 13.21 | -3.23 | 67 | -0.54 | -0.03 | 0.51 | ||
2035 | 16.43 | 13.21 | -3.22 | 49 | -0.59 | -0.03 | 0.55 | ||
2036 | 16.40 | 13.21 | -3.19 | 30 | -0.63 | -0.03 | 0.60 | ||
2037 | 16.36 | 13.21 | -3.15 | 12 | -0.68 | -0.04 | 0.64 | ||
2038 | 16.29 | 13.21 | -3.08 | ---- | -0.73 | -0.04 | 0.69 | ||
2039 | 16.21 | 13.21 | -3.01 | ---- | -0.78 | -0.04 | 0.73 | ||
2040 | 16.13 | 13.20 | -2.93 | ---- | -0.82 | -0.05 | 0.78 | ||
2041 | 16.04 | 13.20 | -2.84 | ---- | -0.87 | -0.05 | 0.82 | ||
2042 | 15.95 | 13.19 | -2.76 | ---- | -0.92 | -0.05 | 0.87 | ||
2043 | 15.87 | 13.19 | -2.68 | ---- | -0.97 | -0.05 | 0.91 | ||
2044 | 15.80 | 13.19 | -2.61 | ---- | -1.02 | -0.06 | 0.96 | ||
2045 | 15.72 | 13.18 | -2.54 | ---- | -1.07 | -0.06 | 1.01 | ||
2046 | 15.65 | 13.18 | -2.46 | ---- | -1.11 | -0.06 | 1.05 | ||
2047 | 15.58 | 13.18 | -2.40 | ---- | -1.16 | -0.07 | 1.10 | ||
2048 | 15.51 | 13.18 | -2.33 | ---- | -1.21 | -0.07 | 1.14 | ||
2049 | 15.44 | 13.17 | -2.27 | ---- | -1.26 | -0.07 | 1.19 | ||
2050 | 15.38 | 13.17 | -2.21 | ---- | -1.30 | -0.07 | 1.23 | ||
2051 | 15.33 | 13.17 | -2.16 | ---- | -1.35 | -0.08 | 1.27 | ||
2052 | 15.28 | 13.17 | -2.12 | ---- | -1.40 | -0.08 | 1.32 | ||
2053 | 15.24 | 13.16 | -2.08 | ---- | -1.44 | -0.08 | 1.36 | ||
2054 | 15.21 | 13.16 | -2.05 | ---- | -1.49 | -0.08 | 1.41 | ||
2055 | 15.18 | 13.16 | -2.02 | ---- | -1.54 | -0.09 | 1.45 | ||
2056 | 15.16 | 13.16 | -1.99 | ---- | -1.59 | -0.09 | 1.50 | ||
2057 | 15.13 | 13.16 | -1.97 | ---- | -1.63 | -0.09 | 1.54 | ||
2058 | 15.10 | 13.16 | -1.94 | ---- | -1.68 | -0.10 | 1.58 | ||
2059 | 15.08 | 13.16 | -1.92 | ---- | -1.72 | -0.10 | 1.62 | ||
2060 | 15.04 | 13.16 | -1.89 | ---- | -1.76 | -0.10 | 1.66 | ||
2061 | 15.02 | 13.16 | -1.86 | ---- | -1.80 | -0.10 | 1.70 | ||
2062 | 14.99 | 13.16 | -1.83 | ---- | -1.83 | -0.10 | 1.73 | ||
2063 | 14.97 | 13.16 | -1.81 | ---- | -1.87 | -0.11 | 1.76 | ||
2064 | 14.95 | 13.16 | -1.79 | ---- | -1.90 | -0.11 | 1.79 | ||
2065 | 14.94 | 13.15 | -1.78 | ---- | -1.93 | -0.11 | 1.82 | ||
2066 | 14.93 | 13.15 | -1.77 | ---- | -1.96 | -0.11 | 1.85 | ||
2067 | 14.93 | 13.15 | -1.77 | ---- | -1.99 | -0.11 | 1.87 | ||
2068 | 14.93 | 13.16 | -1.77 | ---- | -2.01 | -0.12 | 1.90 | ||
2069 | 14.93 | 13.16 | -1.78 | ---- | -2.04 | -0.12 | 1.92 | ||
2070 | 14.94 | 13.16 | -1.78 | ---- | -2.06 | -0.12 | 1.94 | ||
2071 | 14.95 | 13.16 | -1.79 | ---- | -2.08 | -0.12 | 1.97 | ||
2072 | 14.96 | 13.16 | -1.80 | ---- | -2.10 | -0.12 | 1.98 | ||
2073 | 14.98 | 13.16 | -1.82 | ---- | -2.13 | -0.12 | 2.00 | ||
2074 | 15.00 | 13.16 | -1.84 | ---- | -2.14 | -0.12 | 2.02 | ||
2075 | 15.02 | 13.16 | -1.86 | ---- | -2.16 | -0.12 | 2.04 | ||
2076 | 15.04 | 13.16 | -1.87 | ---- | -2.18 | -0.12 | 2.05 | ||
2077 | 15.06 | 13.17 | -1.89 | ---- | -2.19 | -0.13 | 2.07 | ||
2078 | 15.08 | 13.17 | -1.91 | ---- | -2.20 | -0.13 | 2.08 | ||
2079 | 15.11 | 13.17 | -1.94 | ---- | -2.22 | -0.13 | 2.09 | ||
2080 | 15.13 | 13.17 | -1.96 | ---- | -2.23 | -0.13 | 2.10 | ||
2081 | 15.16 | 13.17 | -1.99 | ---- | -2.24 | -0.13 | 2.11 | ||
2082 | 15.19 | 13.17 | -2.01 | ---- | -2.25 | -0.13 | 2.12 | ||
2083 | 15.22 | 13.18 | -2.04 | ---- | -2.26 | -0.13 | 2.13 | ||
2084 | 15.25 | 13.18 | -2.07 | ---- | -2.27 | -0.13 | 2.14 | ||
2085 | 15.28 | 13.18 | -2.10 | ---- | -2.28 | -0.13 | 2.14 | ||
2086 | 15.31 | 13.18 | -2.13 | ---- | -2.28 | -0.13 | 2.15 |
  | 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 | 15.27% | 13.97% | -1.30% | 2037 | -0.98% | -0.05% | 0.92% | ||
  | |||||||||
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 |