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 | 13.05 | 12.86 | -0.19 | 344 | -0.12 | 0.00 | 0.12 | ||
2014 | 12.94 | 12.91 | -0.03 | 341 | -0.25 | -0.01 | 0.23 | ||
2015 | 12.88 | 12.92 | 0.04 | 339 | -0.36 | -0.02 | 0.35 | ||
2016 | 12.85 | 12.95 | 0.10 | 338 | -0.47 | -0.02 | 0.45 | ||
2017 | 12.88 | 12.97 | 0.09 | 337 | -0.58 | -0.03 | 0.55 | ||
2018 | 12.93 | 12.99 | 0.06 | 335 | -0.68 | -0.03 | 0.65 | ||
2019 | 13.09 | 13.00 | -0.09 | 331 | -0.79 | -0.04 | 0.75 | ||
2020 | 13.31 | 13.02 | -0.29 | 326 | -0.89 | -0.04 | 0.84 | ||
2021 | 13.53 | 13.03 | -0.50 | 320 | -0.99 | -0.05 | 0.94 | ||
2022 | 13.74 | 13.04 | -0.70 | 314 | -1.09 | -0.05 | 1.03 | ||
2023 | 13.94 | 13.06 | -0.89 | 308 | -1.18 | -0.06 | 1.12 | ||
2024 | 14.13 | 13.07 | -1.06 | 301 | -1.27 | -0.06 | 1.21 | ||
2025 | 14.31 | 13.08 | -1.23 | 293 | -1.36 | -0.07 | 1.29 | ||
2026 | 14.48 | 13.09 | -1.39 | 285 | -1.45 | -0.07 | 1.37 | ||
2027 | 14.62 | 13.10 | -1.52 | 277 | -1.53 | -0.08 | 1.45 | ||
2028 | 14.74 | 13.11 | -1.64 | 268 | -1.60 | -0.08 | 1.52 | ||
2029 | 14.84 | 13.12 | -1.73 | 259 | -1.67 | -0.09 | 1.59 | ||
2030 | 14.92 | 13.12 | -1.80 | 250 | -1.74 | -0.09 | 1.65 | ||
2031 | 14.96 | 13.13 | -1.84 | 240 | -1.80 | -0.09 | 1.70 | ||
2032 | 15.00 | 13.13 | -1.87 | 230 | -1.85 | -0.10 | 1.76 | ||
2033 | 15.03 | 13.13 | -1.89 | 221 | -1.90 | -0.10 | 1.80 | ||
2034 | 15.03 | 13.14 | -1.90 | 211 | -1.95 | -0.10 | 1.84 | ||
2035 | 15.03 | 13.14 | -1.89 | 201 | -1.99 | -0.11 | 1.88 | ||
2036 | 15.01 | 13.14 | -1.87 | 191 | -2.02 | -0.11 | 1.92 | ||
2037 | 14.99 | 13.14 | -1.85 | 182 | -2.05 | -0.11 | 1.94 | ||
2038 | 14.94 | 13.14 | -1.80 | 172 | -2.08 | -0.11 | 1.97 | ||
2039 | 14.89 | 13.14 | -1.75 | 163 | -2.10 | -0.11 | 1.99 | ||
2040 | 14.84 | 13.14 | -1.70 | 154 | -2.12 | -0.11 | 2.00 | ||
2041 | 14.78 | 13.13 | -1.65 | 145 | -2.13 | -0.11 | 2.02 | ||
2042 | 14.73 | 13.13 | -1.60 | 136 | -2.14 | -0.11 | 2.03 | ||
2043 | 14.69 | 13.13 | -1.56 | 128 | -2.15 | -0.12 | 2.03 | ||
2044 | 14.66 | 13.13 | -1.53 | 119 | -2.15 | -0.12 | 2.04 | ||
2045 | 14.63 | 13.13 | -1.50 | 111 | -2.16 | -0.12 | 2.04 | ||
2046 | 14.60 | 13.13 | -1.47 | 102 | -2.16 | -0.12 | 2.04 | ||
2047 | 14.58 | 13.13 | -1.45 | 94 | -2.16 | -0.12 | 2.04 | ||
2048 | 14.56 | 13.13 | -1.43 | 86 | -2.16 | -0.12 | 2.04 | ||
2049 | 14.54 | 13.13 | -1.42 | 77 | -2.16 | -0.12 | 2.04 | ||
2050 | 14.53 | 13.13 | -1.40 | 69 | -2.15 | -0.12 | 2.04 | ||
2051 | 14.53 | 13.13 | -1.40 | 60 | -2.15 | -0.12 | 2.04 | ||
2052 | 14.53 | 13.13 | -1.40 | 52 | -2.15 | -0.12 | 2.04 | ||
2053 | 14.54 | 13.13 | -1.41 | 43 | -2.15 | -0.12 | 2.03 | ||
2054 | 14.55 | 13.13 | -1.42 | 34 | -2.15 | -0.12 | 2.04 | ||
2055 | 14.57 | 13.13 | -1.43 | 25 | -2.15 | -0.12 | 2.04 | ||
2056 | 14.59 | 13.13 | -1.45 | 16 | -2.16 | -0.12 | 2.04 | ||
2057 | 14.60 | 13.14 | -1.47 | 6 | -2.16 | -0.12 | 2.04 | ||
2058 | 14.62 | 13.14 | -1.48 | ---- | -2.16 | -0.12 | 2.05 | ||
2059 | 14.63 | 13.14 | -1.49 | ---- | -2.17 | -0.12 | 2.05 | ||
2060 | 14.63 | 13.14 | -1.49 | ---- | -2.17 | -0.12 | 2.06 | ||
2061 | 14.63 | 13.14 | -1.49 | ---- | -2.18 | -0.12 | 2.06 | ||
2062 | 14.64 | 13.14 | -1.50 | ---- | -2.19 | -0.12 | 2.07 | ||
2063 | 14.64 | 13.14 | -1.50 | ---- | -2.19 | -0.12 | 2.07 | ||
2064 | 14.65 | 13.14 | -1.51 | ---- | -2.20 | -0.12 | 2.08 | ||
2065 | 14.66 | 13.14 | -1.52 | ---- | -2.21 | -0.12 | 2.09 | ||
2066 | 14.68 | 13.15 | -1.53 | ---- | -2.21 | -0.12 | 2.09 | ||
2067 | 14.69 | 13.15 | -1.54 | ---- | -2.22 | -0.12 | 2.10 | ||
2068 | 14.71 | 13.15 | -1.56 | ---- | -2.23 | -0.12 | 2.11 | ||
2069 | 14.73 | 13.15 | -1.58 | ---- | -2.24 | -0.12 | 2.11 | ||
2070 | 14.76 | 13.15 | -1.61 | ---- | -2.25 | -0.12 | 2.12 | ||
2071 | 14.78 | 13.15 | -1.63 | ---- | -2.25 | -0.12 | 2.13 | ||
2072 | 14.81 | 13.15 | -1.65 | ---- | -2.26 | -0.12 | 2.14 | ||
2073 | 14.84 | 13.16 | -1.68 | ---- | -2.27 | -0.12 | 2.14 | ||
2074 | 14.87 | 13.16 | -1.71 | ---- | -2.28 | -0.13 | 2.15 | ||
2075 | 14.89 | 13.16 | -1.73 | ---- | -2.28 | -0.13 | 2.16 | ||
2076 | 14.92 | 13.16 | -1.76 | ---- | -2.29 | -0.13 | 2.17 | ||
2077 | 14.95 | 13.16 | -1.79 | ---- | -2.30 | -0.13 | 2.17 | ||
2078 | 14.98 | 13.17 | -1.81 | ---- | -2.31 | -0.13 | 2.18 | ||
2079 | 15.01 | 13.17 | -1.84 | ---- | -2.31 | -0.13 | 2.18 | ||
2080 | 15.04 | 13.17 | -1.87 | ---- | -2.32 | -0.13 | 2.19 | ||
2081 | 15.07 | 13.17 | -1.90 | ---- | -2.33 | -0.13 | 2.20 | ||
2082 | 15.11 | 13.17 | -1.93 | ---- | -2.33 | -0.13 | 2.20 | ||
2083 | 15.14 | 13.18 | -1.96 | ---- | -2.34 | -0.13 | 2.21 | ||
2084 | 15.17 | 13.18 | -1.99 | ---- | -2.35 | -0.13 | 2.22 | ||
2085 | 15.20 | 13.18 | -2.02 | ---- | -2.36 | -0.13 | 2.23 | ||
2086 | 15.23 | 13.18 | -2.05 | ---- | -2.36 | -0.13 | 2.23 |
  | 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 | 14.52% | 13.93% | -0.59% | 2057 | -1.73% | -0.09% | 1.64% | ||
  | |||||||||
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 |