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 | 13.17 | 12.87 | -0.31 | 341 | -0.01 | 0.00 | 0.01 | ||
2014 | 13.17 | 12.92 | -0.25 | 334 | -0.01 | 0.00 | 0.01 | ||
2015 | 13.22 | 12.94 | -0.28 | 328 | -0.02 | 0.00 | 0.02 | ||
2016 | 13.29 | 12.97 | -0.32 | 322 | -0.04 | 0.00 | 0.04 | ||
2017 | 13.40 | 13.00 | -0.40 | 316 | -0.06 | 0.00 | 0.06 | ||
2018 | 13.53 | 13.02 | -0.50 | 309 | -0.09 | 0.00 | 0.08 | ||
2019 | 13.76 | 13.04 | -0.72 | 300 | -0.12 | -0.01 | 0.12 | ||
2020 | 14.03 | 13.05 | -0.98 | 290 | -0.16 | -0.01 | 0.15 | ||
2021 | 14.31 | 13.07 | -1.24 | 279 | -0.21 | -0.01 | 0.20 | ||
2022 | 14.57 | 13.09 | -1.49 | 268 | -0.26 | -0.01 | 0.24 | ||
2023 | 14.81 | 13.10 | -1.71 | 256 | -0.31 | -0.02 | 0.30 | ||
2024 | 15.04 | 13.11 | -1.92 | 244 | -0.37 | -0.02 | 0.35 | ||
2025 | 15.24 | 13.13 | -2.12 | 231 | -0.43 | -0.02 | 0.41 | ||
2026 | 15.43 | 13.14 | -2.29 | 218 | -0.50 | -0.02 | 0.47 | ||
2027 | 15.58 | 13.15 | -2.43 | 204 | -0.56 | -0.03 | 0.54 | ||
2028 | 15.71 | 13.16 | -2.55 | 190 | -0.63 | -0.03 | 0.60 | ||
2029 | 15.81 | 13.17 | -2.65 | 175 | -0.70 | -0.04 | 0.67 | ||
2030 | 15.88 | 13.17 | -2.71 | 160 | -0.78 | -0.04 | 0.74 | ||
2031 | 15.91 | 13.18 | -2.73 | 145 | -0.85 | -0.04 | 0.81 | ||
2032 | 15.93 | 13.18 | -2.75 | 130 | -0.93 | -0.05 | 0.88 | ||
2033 | 15.93 | 13.18 | -2.74 | 115 | -1.00 | -0.05 | 0.95 | ||
2034 | 15.90 | 13.18 | -2.72 | 99 | -1.08 | -0.06 | 1.02 | ||
2035 | 15.86 | 13.18 | -2.67 | 84 | -1.16 | -0.06 | 1.10 | ||
2036 | 15.80 | 13.18 | -2.62 | 69 | -1.24 | -0.06 | 1.17 | ||
2037 | 15.73 | 13.18 | -2.55 | 54 | -1.31 | -0.07 | 1.25 | ||
2038 | 15.63 | 13.18 | -2.45 | 39 | -1.39 | -0.07 | 1.32 | ||
2039 | 15.52 | 13.17 | -2.35 | 24 | -1.47 | -0.08 | 1.39 | ||
2040 | 15.41 | 13.17 | -2.24 | 10 | -1.55 | -0.08 | 1.47 | ||
2041 | 15.29 | 13.16 | -2.12 | ---- | -1.63 | -0.08 | 1.54 | ||
2042 | 15.17 | 13.16 | -2.01 | ---- | -1.70 | -0.09 | 1.62 | ||
2043 | 15.05 | 13.15 | -1.90 | ---- | -1.78 | -0.09 | 1.69 | ||
2044 | 14.95 | 13.15 | -1.80 | ---- | -1.86 | -0.10 | 1.77 | ||
2045 | 14.85 | 13.14 | -1.70 | ---- | -1.94 | -0.10 | 1.84 | ||
2046 | 14.74 | 13.14 | -1.61 | ---- | -2.02 | -0.11 | 1.91 | ||
2047 | 14.65 | 13.13 | -1.52 | ---- | -2.09 | -0.11 | 1.98 | ||
2048 | 14.56 | 13.13 | -1.43 | ---- | -2.16 | -0.11 | 2.04 | ||
2049 | 14.48 | 13.13 | -1.35 | ---- | -2.22 | -0.12 | 2.11 | ||
2050 | 14.40 | 13.12 | -1.28 | ---- | -2.29 | -0.12 | 2.16 | ||
2051 | 14.34 | 13.12 | -1.22 | ---- | -2.34 | -0.12 | 2.22 | ||
2052 | 14.28 | 13.12 | -1.16 | ---- | -2.40 | -0.13 | 2.27 | ||
2053 | 14.24 | 13.12 | -1.12 | ---- | -2.45 | -0.13 | 2.32 | ||
2054 | 14.20 | 13.11 | -1.08 | ---- | -2.50 | -0.13 | 2.37 | ||
2055 | 14.17 | 13.11 | -1.06 | ---- | -2.55 | -0.14 | 2.41 | ||
2056 | 14.15 | 13.11 | -1.03 | ---- | -2.60 | -0.14 | 2.46 | ||
2057 | 14.13 | 13.11 | -1.01 | ---- | -2.64 | -0.14 | 2.49 | ||
2058 | 14.11 | 13.11 | -0.99 | ---- | -2.67 | -0.14 | 2.53 | ||
2059 | 14.09 | 13.11 | -0.98 | ---- | -2.71 | -0.15 | 2.56 | ||
2060 | 14.07 | 13.11 | -0.96 | ---- | -2.74 | -0.15 | 2.59 | ||
2061 | 14.05 | 13.11 | -0.94 | ---- | -2.76 | -0.15 | 2.61 | ||
2062 | 14.04 | 13.11 | -0.93 | ---- | -2.79 | -0.15 | 2.64 | ||
2063 | 14.03 | 13.11 | -0.92 | ---- | -2.81 | -0.15 | 2.66 | ||
2064 | 14.02 | 13.11 | -0.91 | ---- | -2.83 | -0.15 | 2.68 | ||
2065 | 14.02 | 13.11 | -0.91 | ---- | -2.85 | -0.15 | 2.69 | ||
2066 | 14.02 | 13.11 | -0.91 | ---- | -2.87 | -0.16 | 2.71 | ||
2067 | 14.03 | 13.11 | -0.92 | ---- | -2.88 | -0.16 | 2.73 | ||
2068 | 14.04 | 13.11 | -0.93 | ---- | -2.90 | -0.16 | 2.74 | ||
2069 | 14.06 | 13.11 | -0.95 | ---- | -2.91 | -0.16 | 2.75 | ||
2070 | 14.08 | 13.12 | -0.96 | ---- | -2.92 | -0.16 | 2.76 | ||
2071 | 14.10 | 13.12 | -0.98 | ---- | -2.93 | -0.16 | 2.77 | ||
2072 | 14.12 | 13.12 | -1.00 | ---- | -2.94 | -0.16 | 2.78 | ||
2073 | 14.15 | 13.12 | -1.03 | ---- | -2.96 | -0.16 | 2.79 | ||
2074 | 14.18 | 13.12 | -1.05 | ---- | -2.97 | -0.16 | 2.80 | ||
2075 | 14.20 | 13.12 | -1.08 | ---- | -2.98 | -0.16 | 2.81 | ||
2076 | 14.23 | 13.13 | -1.10 | ---- | -2.98 | -0.16 | 2.82 | ||
2077 | 14.26 | 13.13 | -1.13 | ---- | -2.99 | -0.16 | 2.83 | ||
2078 | 14.29 | 13.13 | -1.16 | ---- | -3.00 | -0.16 | 2.84 | ||
2079 | 14.32 | 13.13 | -1.18 | ---- | -3.01 | -0.16 | 2.84 | ||
2080 | 14.34 | 13.13 | -1.21 | ---- | -3.02 | -0.16 | 2.85 | ||
2081 | 14.38 | 13.14 | -1.24 | ---- | -3.02 | -0.17 | 2.86 | ||
2082 | 14.41 | 13.14 | -1.27 | ---- | -3.03 | -0.17 | 2.87 | ||
2083 | 14.44 | 13.14 | -1.30 | ---- | -3.04 | -0.17 | 2.87 | ||
2084 | 14.47 | 13.14 | -1.33 | ---- | -3.05 | -0.17 | 2.88 | ||
2085 | 14.50 | 13.14 | -1.36 | ---- | -3.06 | -0.17 | 2.89 | ||
2086 | 14.53 | 13.15 | -1.38 | ---- | -3.06 | -0.17 | 2.90 |
  | 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 | 14.67% | 13.94% | -0.73% | 2040 | -1.57% | -0.08% | 1.49% | ||
  | |||||||||
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 |