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 | 15.01 | 1.77 | 347 | 0.00 | 2.14 | 2.14 | ||
2013 | 13.18 | 15.13 | 1.95 | 356 | 0.00 | 2.27 | 2.27 | ||
2014 | 13.18 | 15.18 | 2.00 | 366 | 0.00 | 2.27 | 2.27 | ||
2015 | 13.24 | 15.21 | 1.96 | 376 | 0.00 | 2.27 | 2.27 | ||
2016 | 13.32 | 15.24 | 1.91 | 385 | 0.00 | 2.27 | 2.27 | ||
2017 | 13.46 | 15.27 | 1.81 | 394 | 0.00 | 2.27 | 2.27 | ||
2018 | 13.61 | 15.30 | 1.68 | 400 | 0.00 | 2.27 | 2.27 | ||
2019 | 13.88 | 15.31 | 1.43 | 405 | 0.00 | 2.27 | 2.27 | ||
2020 | 14.19 | 15.33 | 1.14 | 407 | 0.00 | 2.27 | 2.27 | ||
2021 | 14.51 | 15.35 | 0.84 | 408 | -0.01 | 2.27 | 2.27 | ||
2022 | 14.82 | 15.37 | 0.55 | 408 | -0.01 | 2.27 | 2.28 | ||
2023 | 15.11 | 15.38 | 0.27 | 408 | -0.01 | 2.27 | 2.28 | ||
2024 | 15.39 | 15.40 | 0.01 | 406 | -0.01 | 2.27 | 2.28 | ||
2025 | 15.66 | 15.42 | -0.24 | 404 | -0.02 | 2.27 | 2.28 | ||
2026 | 15.91 | 15.43 | -0.47 | 402 | -0.02 | 2.27 | 2.29 | ||
2027 | 16.13 | 15.45 | -0.68 | 399 | -0.02 | 2.27 | 2.29 | ||
2028 | 16.33 | 15.46 | -0.87 | 395 | -0.02 | 2.27 | 2.29 | ||
2029 | 16.50 | 15.47 | -1.02 | 391 | -0.02 | 2.27 | 2.29 | ||
2030 | 16.63 | 15.48 | -1.15 | 387 | -0.02 | 2.27 | 2.29 | ||
2031 | 16.74 | 15.49 | -1.25 | 382 | -0.03 | 2.27 | 2.29 | ||
2032 | 16.83 | 15.50 | -1.33 | 377 | -0.03 | 2.27 | 2.30 | ||
2033 | 16.90 | 15.50 | -1.40 | 372 | -0.03 | 2.27 | 2.30 | ||
2034 | 16.95 | 15.51 | -1.44 | 368 | -0.03 | 2.27 | 2.30 | ||
2035 | 16.98 | 15.51 | -1.47 | 363 | -0.03 | 2.27 | 2.30 | ||
2036 | 17.00 | 15.52 | -1.48 | 359 | -0.04 | 2.27 | 2.31 | ||
2037 | 17.00 | 15.52 | -1.48 | 354 | -0.04 | 2.27 | 2.31 | ||
2038 | 16.98 | 15.52 | -1.46 | 350 | -0.04 | 2.27 | 2.31 | ||
2039 | 16.95 | 15.52 | -1.43 | 346 | -0.04 | 2.27 | 2.31 | ||
2040 | 16.91 | 15.52 | -1.39 | 343 | -0.04 | 2.27 | 2.31 | ||
2041 | 16.87 | 15.52 | -1.35 | 340 | -0.04 | 2.27 | 2.32 | ||
2042 | 16.83 | 15.52 | -1.31 | 337 | -0.05 | 2.27 | 2.32 | ||
2043 | 16.79 | 15.52 | -1.27 | 334 | -0.05 | 2.27 | 2.32 | ||
2044 | 16.76 | 15.52 | -1.24 | 331 | -0.05 | 2.27 | 2.32 | ||
2045 | 16.73 | 15.52 | -1.22 | 329 | -0.05 | 2.27 | 2.33 | ||
2046 | 16.70 | 15.52 | -1.19 | 326 | -0.05 | 2.27 | 2.33 | ||
2047 | 16.68 | 15.52 | -1.16 | 324 | -0.06 | 2.27 | 2.33 | ||
2048 | 16.66 | 15.52 | -1.14 | 322 | -0.06 | 2.27 | 2.33 | ||
2049 | 16.64 | 15.52 | -1.12 | 320 | -0.06 | 2.27 | 2.33 | ||
2050 | 16.62 | 15.52 | -1.11 | 317 | -0.06 | 2.27 | 2.34 | ||
2051 | 16.61 | 15.52 | -1.10 | 315 | -0.06 | 2.27 | 2.34 | ||
2052 | 16.61 | 15.52 | -1.09 | 313 | -0.07 | 2.27 | 2.34 | ||
2053 | 16.62 | 15.52 | -1.10 | 310 | -0.07 | 2.28 | 2.34 | ||
2054 | 16.63 | 15.52 | -1.11 | 308 | -0.07 | 2.28 | 2.35 | ||
2055 | 16.65 | 15.53 | -1.12 | 305 | -0.07 | 2.28 | 2.35 | ||
2056 | 16.67 | 15.53 | -1.14 | 302 | -0.07 | 2.28 | 2.35 | ||
2057 | 16.69 | 15.53 | -1.16 | 299 | -0.08 | 2.28 | 2.35 | ||
2058 | 16.70 | 15.53 | -1.17 | 296 | -0.08 | 2.28 | 2.35 | ||
2059 | 16.72 | 15.54 | -1.18 | 293 | -0.08 | 2.28 | 2.36 | ||
2060 | 16.72 | 15.54 | -1.19 | 290 | -0.08 | 2.28 | 2.36 | ||
2061 | 16.73 | 15.54 | -1.19 | 286 | -0.08 | 2.28 | 2.36 | ||
2062 | 16.74 | 15.54 | -1.20 | 283 | -0.08 | 2.28 | 2.36 | ||
2063 | 16.75 | 15.54 | -1.21 | 279 | -0.08 | 2.28 | 2.36 | ||
2064 | 16.77 | 15.54 | -1.22 | 276 | -0.08 | 2.28 | 2.36 | ||
2065 | 16.78 | 15.55 | -1.24 | 272 | -0.08 | 2.28 | 2.36 | ||
2066 | 16.81 | 15.55 | -1.26 | 268 | -0.08 | 2.28 | 2.37 | ||
2067 | 16.83 | 15.55 | -1.28 | 264 | -0.08 | 2.28 | 2.37 | ||
2068 | 16.85 | 15.55 | -1.30 | 259 | -0.09 | 2.28 | 2.37 | ||
2069 | 16.88 | 15.56 | -1.33 | 255 | -0.09 | 2.28 | 2.37 | ||
2070 | 16.92 | 15.56 | -1.36 | 250 | -0.09 | 2.28 | 2.37 | ||
2071 | 16.95 | 15.56 | -1.39 | 245 | -0.09 | 2.28 | 2.37 | ||
2072 | 16.98 | 15.56 | -1.42 | 240 | -0.09 | 2.28 | 2.37 | ||
2073 | 17.02 | 15.57 | -1.45 | 234 | -0.09 | 2.29 | 2.37 | ||
2074 | 17.05 | 15.57 | -1.48 | 228 | -0.09 | 2.29 | 2.37 | ||
2075 | 17.09 | 15.57 | -1.52 | 222 | -0.09 | 2.29 | 2.37 | ||
2076 | 17.13 | 15.58 | -1.55 | 216 | -0.09 | 2.29 | 2.37 | ||
2077 | 17.16 | 15.58 | -1.58 | 210 | -0.09 | 2.29 | 2.38 | ||
2078 | 17.20 | 15.58 | -1.62 | 203 | -0.09 | 2.29 | 2.38 | ||
2079 | 17.24 | 15.59 | -1.65 | 196 | -0.09 | 2.29 | 2.38 | ||
2080 | 17.27 | 15.59 | -1.69 | 189 | -0.09 | 2.29 | 2.38 | ||
2081 | 17.31 | 15.59 | -1.72 | 182 | -0.09 | 2.29 | 2.38 | ||
2082 | 17.35 | 15.59 | -1.76 | 174 | -0.09 | 2.29 | 2.38 | ||
2083 | 17.39 | 15.60 | -1.79 | 166 | -0.09 | 2.29 | 2.38 | ||
2084 | 17.43 | 15.60 | -1.83 | 158 | -0.09 | 2.29 | 2.38 | ||
2085 | 17.47 | 15.60 | -1.86 | 149 | -0.09 | 2.29 | 2.38 | ||
2086 | 17.51 | 15.61 | -1.90 | 140 | -0.09 | 2.29 | 2.38 |
  | 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 | 16.20% | 16.26% | 0.06% | N/A | -0.05% | 2.23% | 2.28% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 5, 2012 |