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 | 13.44 | 13.00 | -0.43 | 314 | -0.02 | 0.00 | 0.03 | ||
2018 | 13.57 | 13.03 | -0.54 | 307 | -0.05 | 0.00 | 0.05 | ||
2019 | 13.81 | 13.05 | -0.76 | 298 | -0.08 | 0.01 | 0.08 | ||
2020 | 14.09 | 13.07 | -1.02 | 287 | -0.10 | 0.01 | 0.11 | ||
2021 | 14.39 | 13.09 | -1.30 | 276 | -0.13 | 0.01 | 0.14 | ||
2022 | 14.66 | 13.11 | -1.55 | 264 | -0.16 | 0.01 | 0.17 | ||
2023 | 14.93 | 13.13 | -1.80 | 252 | -0.20 | 0.01 | 0.21 | ||
2024 | 15.18 | 13.15 | -2.03 | 239 | -0.23 | 0.01 | 0.24 | ||
2025 | 15.41 | 13.17 | -2.25 | 225 | -0.26 | 0.02 | 0.28 | ||
2026 | 15.58 | 13.18 | -2.40 | 211 | -0.35 | 0.01 | 0.36 | ||
2027 | 15.71 | 13.19 | -2.52 | 197 | -0.44 | 0.01 | 0.45 | ||
2028 | 15.81 | 13.20 | -2.61 | 183 | -0.54 | 0.01 | 0.55 | ||
2029 | 15.88 | 13.21 | -2.67 | 169 | -0.64 | 0.01 | 0.65 | ||
2030 | 15.91 | 13.22 | -2.69 | 154 | -0.75 | 0.00 | 0.75 | ||
2031 | 15.90 | 13.22 | -2.68 | 139 | -0.86 | 0.00 | 0.86 | ||
2032 | 15.88 | 13.22 | -2.66 | 125 | -0.98 | 0.00 | 0.97 | ||
2033 | 15.85 | 13.23 | -2.63 | 110 | -1.08 | -0.01 | 1.07 | ||
2034 | 15.81 | 13.23 | -2.58 | 95 | -1.17 | -0.01 | 1.16 | ||
2035 | 15.75 | 13.23 | -2.53 | 81 | -1.26 | -0.02 | 1.24 | ||
2036 | 15.69 | 13.22 | -2.47 | 66 | -1.34 | -0.02 | 1.32 | ||
2037 | 15.62 | 13.22 | -2.40 | 52 | -1.42 | -0.02 | 1.39 | ||
2038 | 15.54 | 13.22 | -2.32 | 38 | -1.48 | -0.03 | 1.45 | ||
2039 | 15.45 | 13.22 | -2.23 | 24 | -1.54 | -0.03 | 1.51 | ||
2040 | 15.37 | 13.22 | -2.15 | 10 | -1.59 | -0.03 | 1.55 | ||
2041 | 15.29 | 13.21 | -2.08 | ---- | -1.62 | -0.04 | 1.59 | ||
2042 | 15.21 | 13.21 | -2.00 | ---- | -1.66 | -0.04 | 1.62 | ||
2043 | 15.14 | 13.21 | -1.93 | ---- | -1.70 | -0.04 | 1.66 | ||
2044 | 15.08 | 13.20 | -1.87 | ---- | -1.73 | -0.04 | 1.69 | ||
2045 | 15.02 | 13.20 | -1.81 | ---- | -1.77 | -0.04 | 1.73 | ||
2046 | 14.95 | 13.20 | -1.75 | ---- | -1.81 | -0.04 | 1.76 | ||
2047 | 14.90 | 13.20 | -1.70 | ---- | -1.84 | -0.05 | 1.80 | ||
2048 | 14.84 | 13.20 | -1.64 | ---- | -1.88 | -0.05 | 1.83 | ||
2049 | 14.78 | 13.19 | -1.58 | ---- | -1.92 | -0.05 | 1.87 | ||
2050 | 14.72 | 13.19 | -1.53 | ---- | -1.97 | -0.05 | 1.92 | ||
2051 | 14.66 | 13.19 | -1.47 | ---- | -2.02 | -0.05 | 1.96 | ||
2052 | 14.62 | 13.19 | -1.43 | ---- | -2.06 | -0.05 | 2.01 | ||
2053 | 14.58 | 13.19 | -1.39 | ---- | -2.10 | -0.06 | 2.05 | ||
2054 | 14.56 | 13.19 | -1.37 | ---- | -2.14 | -0.06 | 2.08 | ||
2055 | 14.54 | 13.19 | -1.35 | ---- | -2.18 | -0.06 | 2.12 | ||
2056 | 14.53 | 13.19 | -1.34 | ---- | -2.21 | -0.06 | 2.15 | ||
2057 | 14.53 | 13.19 | -1.34 | ---- | -2.24 | -0.06 | 2.17 | ||
2058 | 14.52 | 13.19 | -1.33 | ---- | -2.26 | -0.07 | 2.20 | ||
2059 | 14.51 | 13.19 | -1.31 | ---- | -2.29 | -0.07 | 2.22 | ||
2060 | 14.49 | 13.19 | -1.30 | ---- | -2.31 | -0.07 | 2.25 | ||
2061 | 14.48 | 13.19 | -1.29 | ---- | -2.34 | -0.07 | 2.27 | ||
2062 | 14.47 | 13.19 | -1.28 | ---- | -2.36 | -0.07 | 2.29 | ||
2063 | 14.45 | 13.19 | -1.26 | ---- | -2.38 | -0.07 | 2.31 | ||
2064 | 14.44 | 13.19 | -1.25 | ---- | -2.41 | -0.07 | 2.33 | ||
2065 | 14.43 | 13.19 | -1.25 | ---- | -2.43 | -0.08 | 2.36 | ||
2066 | 14.43 | 13.19 | -1.24 | ---- | -2.46 | -0.08 | 2.38 | ||
2067 | 14.43 | 13.19 | -1.24 | ---- | -2.49 | -0.08 | 2.41 | ||
2068 | 14.43 | 13.19 | -1.24 | ---- | -2.51 | -0.08 | 2.43 | ||
2069 | 14.43 | 13.19 | -1.24 | ---- | -2.54 | -0.08 | 2.46 | ||
2070 | 14.44 | 13.19 | -1.24 | ---- | -2.57 | -0.08 | 2.48 | ||
2071 | 14.45 | 13.19 | -1.25 | ---- | -2.59 | -0.08 | 2.51 | ||
2072 | 14.46 | 13.20 | -1.26 | ---- | -2.61 | -0.08 | 2.53 | ||
2073 | 14.47 | 13.20 | -1.27 | ---- | -2.64 | -0.08 | 2.55 | ||
2074 | 14.48 | 13.20 | -1.28 | ---- | -2.66 | -0.09 | 2.58 | ||
2075 | 14.49 | 13.20 | -1.29 | ---- | -2.69 | -0.09 | 2.60 | ||
2076 | 14.50 | 13.20 | -1.30 | ---- | -2.71 | -0.09 | 2.63 | ||
2077 | 14.51 | 13.20 | -1.31 | ---- | -2.74 | -0.09 | 2.65 | ||
2078 | 14.52 | 13.20 | -1.32 | ---- | -2.77 | -0.09 | 2.68 | ||
2079 | 14.53 | 13.21 | -1.33 | ---- | -2.79 | -0.09 | 2.70 | ||
2080 | 14.54 | 13.21 | -1.33 | ---- | -2.82 | -0.09 | 2.73 | ||
2081 | 14.55 | 13.21 | -1.34 | ---- | -2.85 | -0.09 | 2.76 | ||
2082 | 14.56 | 13.21 | -1.35 | ---- | -2.88 | -0.09 | 2.79 | ||
2083 | 14.57 | 13.21 | -1.36 | ---- | -2.91 | -0.09 | 2.81 | ||
2084 | 14.59 | 13.22 | -1.37 | ---- | -2.93 | -0.09 | 2.84 | ||
2085 | 14.60 | 13.22 | -1.38 | ---- | -2.96 | -0.09 | 2.86 | ||
2086 | 14.61 | 13.22 | -1.39 | ---- | -2.98 | -0.10 | 2.89 |
  | 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 | 14.83% | 13.99% | -0.84% | 2040 | -1.42% | -0.03% | 1.38% | ||
  | |||||||||
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 |