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 | 13.94 | 0.71 | 347 | 0.00 | 1.07 | 1.07 | ||
2013 | 13.18 | 14.07 | 0.89 | 349 | 0.00 | 1.20 | 1.20 | ||
2014 | 13.18 | 14.18 | 1.00 | 351 | 0.00 | 1.27 | 1.27 | ||
2015 | 13.24 | 14.26 | 1.02 | 353 | 0.00 | 1.32 | 1.32 | ||
2016 | 13.32 | 14.34 | 1.02 | 356 | 0.00 | 1.37 | 1.37 | ||
2017 | 13.46 | 14.42 | 0.96 | 358 | 0.00 | 1.42 | 1.42 | ||
2018 | 13.61 | 14.49 | 0.88 | 360 | 0.00 | 1.47 | 1.47 | ||
2019 | 13.88 | 14.55 | 0.67 | 359 | 0.00 | 1.51 | 1.51 | ||
2020 | 14.19 | 14.57 | 0.38 | 357 | 0.00 | 1.51 | 1.52 | ||
2021 | 14.51 | 14.64 | 0.13 | 354 | 0.00 | 1.56 | 1.57 | ||
2022 | 14.82 | 14.71 | -0.11 | 350 | -0.01 | 1.61 | 1.62 | ||
2023 | 15.12 | 14.78 | -0.34 | 345 | -0.01 | 1.66 | 1.67 | ||
2024 | 15.40 | 14.85 | -0.55 | 341 | -0.01 | 1.72 | 1.72 | ||
2025 | 15.66 | 14.92 | -0.74 | 335 | -0.01 | 1.77 | 1.78 | ||
2026 | 15.91 | 14.99 | -0.92 | 330 | -0.01 | 1.83 | 1.84 | ||
2027 | 16.13 | 15.07 | -1.06 | 324 | -0.01 | 1.89 | 1.91 | ||
2028 | 16.33 | 15.15 | -1.18 | 318 | -0.01 | 1.96 | 1.97 | ||
2029 | 16.50 | 15.23 | -1.27 | 312 | -0.02 | 2.03 | 2.05 | ||
2030 | 16.64 | 15.32 | -1.32 | 306 | -0.02 | 2.10 | 2.12 | ||
2031 | 16.74 | 15.40 | -1.34 | 300 | -0.02 | 2.18 | 2.20 | ||
2032 | 16.83 | 15.49 | -1.34 | 294 | -0.02 | 2.26 | 2.28 | ||
2033 | 16.91 | 15.55 | -1.35 | 289 | -0.02 | 2.32 | 2.34 | ||
2034 | 16.96 | 15.56 | -1.40 | 283 | -0.02 | 2.32 | 2.35 | ||
2035 | 16.99 | 15.57 | -1.42 | 278 | -0.03 | 2.32 | 2.35 | ||
2036 | 17.01 | 15.57 | -1.44 | 273 | -0.03 | 2.32 | 2.35 | ||
2037 | 17.01 | 15.57 | -1.44 | 268 | -0.03 | 2.32 | 2.35 | ||
2038 | 16.99 | 15.57 | -1.42 | 263 | -0.03 | 2.32 | 2.36 | ||
2039 | 16.96 | 15.57 | -1.38 | 258 | -0.03 | 2.33 | 2.36 | ||
2040 | 16.92 | 15.57 | -1.35 | 254 | -0.03 | 2.33 | 2.36 | ||
2041 | 16.88 | 15.57 | -1.30 | 250 | -0.04 | 2.33 | 2.36 | ||
2042 | 16.83 | 15.57 | -1.26 | 246 | -0.04 | 2.33 | 2.37 | ||
2043 | 16.80 | 15.57 | -1.22 | 242 | -0.04 | 2.33 | 2.37 | ||
2044 | 16.77 | 15.58 | -1.20 | 238 | -0.04 | 2.33 | 2.37 | ||
2045 | 16.74 | 15.58 | -1.17 | 235 | -0.04 | 2.33 | 2.38 | ||
2046 | 16.71 | 15.58 | -1.14 | 231 | -0.05 | 2.33 | 2.38 | ||
2047 | 16.69 | 15.58 | -1.11 | 228 | -0.05 | 2.33 | 2.38 | ||
2048 | 16.67 | 15.58 | -1.09 | 225 | -0.05 | 2.33 | 2.38 | ||
2049 | 16.65 | 15.58 | -1.07 | 222 | -0.05 | 2.33 | 2.39 | ||
2050 | 16.63 | 15.58 | -1.05 | 218 | -0.06 | 2.34 | 2.39 | ||
2051 | 16.62 | 15.58 | -1.04 | 215 | -0.06 | 2.34 | 2.39 | ||
2052 | 16.62 | 15.58 | -1.04 | 212 | -0.06 | 2.34 | 2.40 | ||
2053 | 16.63 | 15.59 | -1.04 | 209 | -0.06 | 2.34 | 2.40 | ||
2054 | 16.64 | 15.59 | -1.05 | 205 | -0.06 | 2.34 | 2.40 | ||
2055 | 16.65 | 15.59 | -1.06 | 201 | -0.07 | 2.34 | 2.41 | ||
2056 | 16.67 | 15.59 | -1.08 | 198 | -0.07 | 2.34 | 2.41 | ||
2057 | 16.69 | 15.60 | -1.10 | 194 | -0.07 | 2.34 | 2.41 | ||
2058 | 16.71 | 15.60 | -1.11 | 190 | -0.07 | 2.34 | 2.42 | ||
2059 | 16.72 | 15.60 | -1.12 | 186 | -0.07 | 2.35 | 2.42 | ||
2060 | 16.73 | 15.61 | -1.12 | 181 | -0.08 | 2.35 | 2.42 | ||
2061 | 16.74 | 15.61 | -1.13 | 177 | -0.08 | 2.35 | 2.43 | ||
2062 | 16.75 | 15.61 | -1.14 | 173 | -0.08 | 2.35 | 2.43 | ||
2063 | 16.76 | 15.61 | -1.14 | 168 | -0.08 | 2.35 | 2.43 | ||
2064 | 16.77 | 15.62 | -1.15 | 164 | -0.08 | 2.35 | 2.43 | ||
2065 | 16.79 | 15.62 | -1.17 | 159 | -0.08 | 2.35 | 2.44 | ||
2066 | 16.81 | 15.62 | -1.18 | 154 | -0.08 | 2.35 | 2.44 | ||
2067 | 16.83 | 15.62 | -1.20 | 149 | -0.08 | 2.36 | 2.44 | ||
2068 | 16.85 | 15.63 | -1.23 | 144 | -0.09 | 2.36 | 2.44 | ||
2069 | 16.88 | 15.63 | -1.25 | 139 | -0.09 | 2.36 | 2.45 | ||
2070 | 16.91 | 15.63 | -1.28 | 133 | -0.09 | 2.36 | 2.45 | ||
2071 | 16.95 | 15.64 | -1.31 | 127 | -0.09 | 2.36 | 2.45 | ||
2072 | 16.98 | 15.64 | -1.34 | 121 | -0.09 | 2.36 | 2.45 | ||
2073 | 17.01 | 15.65 | -1.37 | 115 | -0.09 | 2.36 | 2.45 | ||
2074 | 17.05 | 15.65 | -1.40 | 108 | -0.09 | 2.37 | 2.46 | ||
2075 | 17.09 | 15.65 | -1.43 | 101 | -0.09 | 2.37 | 2.46 | ||
2076 | 17.12 | 15.66 | -1.46 | 94 | -0.09 | 2.37 | 2.46 | ||
2077 | 17.16 | 15.66 | -1.50 | 87 | -0.09 | 2.37 | 2.46 | ||
2078 | 17.19 | 15.66 | -1.53 | 80 | -0.09 | 2.37 | 2.46 | ||
2079 | 17.23 | 15.67 | -1.56 | 72 | -0.09 | 2.37 | 2.47 | ||
2080 | 17.27 | 15.67 | -1.60 | 64 | -0.09 | 2.37 | 2.47 | ||
2081 | 17.31 | 15.68 | -1.63 | 55 | -0.09 | 2.37 | 2.47 | ||
2082 | 17.34 | 15.68 | -1.66 | 47 | -0.09 | 2.38 | 2.47 | ||
2083 | 17.38 | 15.68 | -1.70 | 38 | -0.09 | 2.38 | 2.47 | ||
2084 | 17.42 | 15.69 | -1.74 | 29 | -0.09 | 2.38 | 2.47 | ||
2085 | 17.46 | 15.69 | -1.77 | 20 | -0.09 | 2.38 | 2.47 | ||
2086 | 17.50 | 15.69 | -1.80 | 10 | -0.09 | 2.38 | 2.47 |
  | 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 | 16.21% | 16.07% | -0.13% | N/A | -0.04% | 2.05% | 2.09% | ||
  | |||||||||
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 |