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 | 15.09 | 13.11 | -1.98 | 245 | -0.03 | 0.00 | 0.03 | ||
2024 | 15.34 | 13.13 | -2.21 | 231 | -0.07 | 0.00 | 0.06 | ||
2025 | 15.57 | 13.14 | -2.43 | 216 | -0.10 | 0.00 | 0.10 | ||
2026 | 15.78 | 13.16 | -2.63 | 201 | -0.14 | -0.01 | 0.13 | ||
2027 | 15.97 | 13.17 | -2.80 | 186 | -0.18 | -0.01 | 0.17 | ||
2028 | 16.13 | 13.18 | -2.94 | 169 | -0.22 | -0.01 | 0.21 | ||
2029 | 16.26 | 13.19 | -3.06 | 152 | -0.26 | -0.01 | 0.25 | ||
2030 | 16.36 | 13.20 | -3.15 | 135 | -0.30 | -0.01 | 0.29 | ||
2031 | 16.38 | 13.21 | -3.18 | 117 | -0.38 | -0.01 | 0.37 | ||
2032 | 16.40 | 13.21 | -3.19 | 100 | -0.45 | -0.01 | 0.44 | ||
2033 | 16.40 | 13.22 | -3.18 | 82 | -0.53 | -0.02 | 0.51 | ||
2034 | 16.37 | 13.22 | -3.16 | 64 | -0.61 | -0.02 | 0.59 | ||
2035 | 16.33 | 13.22 | -3.11 | 46 | -0.68 | -0.02 | 0.66 | ||
2036 | 16.28 | 13.22 | -3.06 | 28 | -0.76 | -0.03 | 0.73 | ||
2037 | 16.21 | 13.22 | -2.99 | 10 | -0.83 | -0.03 | 0.80 | ||
2038 | 16.13 | 13.22 | -2.91 | ---- | -0.89 | -0.03 | 0.86 | ||
2039 | 16.04 | 13.21 | -2.82 | ---- | -0.95 | -0.03 | 0.92 | ||
2040 | 15.94 | 13.21 | -2.73 | ---- | -1.01 | -0.04 | 0.97 | ||
2041 | 15.86 | 13.21 | -2.65 | ---- | -1.06 | -0.04 | 1.02 | ||
2042 | 15.77 | 13.20 | -2.56 | ---- | -1.10 | -0.04 | 1.06 | ||
2043 | 15.69 | 13.20 | -2.49 | ---- | -1.15 | -0.04 | 1.11 | ||
2044 | 15.61 | 13.20 | -2.41 | ---- | -1.20 | -0.05 | 1.15 | ||
2045 | 15.54 | 13.20 | -2.34 | ---- | -1.25 | -0.05 | 1.20 | ||
2046 | 15.46 | 13.19 | -2.27 | ---- | -1.30 | -0.05 | 1.25 | ||
2047 | 15.39 | 13.19 | -2.20 | ---- | -1.34 | -0.05 | 1.29 | ||
2048 | 15.33 | 13.19 | -2.14 | ---- | -1.39 | -0.06 | 1.34 | ||
2049 | 15.26 | 13.19 | -2.08 | ---- | -1.44 | -0.06 | 1.38 | ||
2050 | 15.20 | 13.18 | -2.02 | ---- | -1.49 | -0.06 | 1.43 | ||
2051 | 15.15 | 13.18 | -1.96 | ---- | -1.53 | -0.06 | 1.47 | ||
2052 | 15.10 | 13.18 | -1.92 | ---- | -1.58 | -0.07 | 1.51 | ||
2053 | 15.07 | 13.18 | -1.89 | ---- | -1.62 | -0.07 | 1.56 | ||
2054 | 15.04 | 13.18 | -1.86 | ---- | -1.67 | -0.07 | 1.60 | ||
2055 | 15.01 | 13.18 | -1.83 | ---- | -1.71 | -0.07 | 1.64 | ||
2056 | 14.98 | 13.18 | -1.81 | ---- | -1.76 | -0.07 | 1.68 | ||
2057 | 14.96 | 13.18 | -1.79 | ---- | -1.80 | -0.08 | 1.72 | ||
2058 | 14.95 | 13.18 | -1.77 | ---- | -1.83 | -0.08 | 1.75 | ||
2059 | 14.93 | 13.18 | -1.76 | ---- | -1.86 | -0.08 | 1.78 | ||
2060 | 14.92 | 13.18 | -1.74 | ---- | -1.88 | -0.08 | 1.80 | ||
2061 | 14.91 | 13.18 | -1.74 | ---- | -1.90 | -0.08 | 1.82 | ||
2062 | 14.91 | 13.18 | -1.73 | ---- | -1.91 | -0.08 | 1.83 | ||
2063 | 14.91 | 13.18 | -1.73 | ---- | -1.93 | -0.08 | 1.84 | ||
2064 | 14.92 | 13.18 | -1.74 | ---- | -1.93 | -0.08 | 1.85 | ||
2065 | 14.93 | 13.18 | -1.75 | ---- | -1.94 | -0.08 | 1.86 | ||
2066 | 14.95 | 13.18 | -1.77 | ---- | -1.94 | -0.08 | 1.85 | ||
2067 | 14.97 | 13.19 | -1.79 | ---- | -1.94 | -0.08 | 1.86 | ||
2068 | 14.99 | 13.19 | -1.81 | ---- | -1.95 | -0.08 | 1.86 | ||
2069 | 15.01 | 13.19 | -1.82 | ---- | -1.96 | -0.08 | 1.87 | ||
2070 | 15.03 | 13.19 | -1.84 | ---- | -1.97 | -0.08 | 1.89 | ||
2071 | 15.04 | 13.19 | -1.84 | ---- | -2.00 | -0.09 | 1.91 | ||
2072 | 15.05 | 13.19 | -1.85 | ---- | -2.02 | -0.09 | 1.93 | ||
2073 | 15.06 | 13.19 | -1.87 | ---- | -2.04 | -0.09 | 1.96 | ||
2074 | 15.08 | 13.20 | -1.88 | ---- | -2.06 | -0.09 | 1.98 | ||
2075 | 15.09 | 13.20 | -1.89 | ---- | -2.09 | -0.09 | 2.00 | ||
2076 | 15.11 | 13.20 | -1.91 | ---- | -2.10 | -0.09 | 2.02 | ||
2077 | 15.12 | 13.20 | -1.92 | ---- | -2.13 | -0.09 | 2.04 | ||
2078 | 15.13 | 13.20 | -1.93 | ---- | -2.15 | -0.09 | 2.06 | ||
2079 | 15.14 | 13.20 | -1.94 | ---- | -2.18 | -0.09 | 2.09 | ||
2080 | 15.15 | 13.20 | -1.94 | ---- | -2.21 | -0.09 | 2.12 | ||
2081 | 15.16 | 13.21 | -1.95 | ---- | -2.24 | -0.09 | 2.15 | ||
2082 | 15.16 | 13.21 | -1.96 | ---- | -2.28 | -0.10 | 2.18 | ||
2083 | 15.16 | 13.21 | -1.95 | ---- | -2.31 | -0.10 | 2.22 | ||
2084 | 15.16 | 13.21 | -1.95 | ---- | -2.36 | -0.10 | 2.26 | ||
2085 | 15.15 | 13.21 | -1.94 | ---- | -2.40 | -0.10 | 2.30 | ||
2086 | 15.13 | 13.21 | -1.92 | ---- | -2.46 | -0.10 | 2.36 |
  | 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 | 15.22% | 13.98% | -1.24% | 2037 | -1.02% | -0.04% | 0.98% | ||
  | |||||||||
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 |