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 | 13.46 | 13.00 | -0.46 | 314 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.62 | 13.03 | -0.59 | 306 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.88 | 13.04 | -0.84 | 296 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.20 | 13.06 | -1.14 | 284 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.52 | 13.08 | -1.44 | 272 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.83 | 13.10 | -1.73 | 259 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.12 | 13.12 | -2.01 | 245 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.40 | 15.08 | -0.32 | 230 | 0.00 | 1.95 | 1.95 | ||
2025 | 15.67 | 15.23 | -0.44 | 227 | 0.00 | 2.08 | 2.08 | ||
2026 | 15.92 | 15.25 | -0.67 | 224 | 0.00 | 2.08 | 2.09 | ||
2027 | 16.14 | 15.26 | -0.88 | 219 | 0.00 | 2.08 | 2.09 | ||
2028 | 16.34 | 15.27 | -1.07 | 214 | -0.01 | 2.08 | 2.09 | ||
2029 | 16.51 | 15.28 | -1.23 | 209 | -0.01 | 2.08 | 2.09 | ||
2030 | 16.65 | 15.29 | -1.36 | 202 | -0.01 | 2.08 | 2.09 | ||
2031 | 16.75 | 15.30 | -1.45 | 196 | -0.01 | 2.08 | 2.09 | ||
2032 | 16.85 | 15.31 | -1.54 | 188 | -0.01 | 2.08 | 2.09 | ||
2033 | 16.92 | 15.32 | -1.60 | 181 | -0.01 | 2.08 | 2.09 | ||
2034 | 16.97 | 15.32 | -1.65 | 173 | -0.01 | 2.08 | 2.09 | ||
2035 | 17.00 | 15.33 | -1.68 | 166 | -0.01 | 2.08 | 2.09 | ||
2036 | 17.02 | 15.33 | -1.69 | 158 | -0.01 | 2.08 | 2.09 | ||
2037 | 17.03 | 15.33 | -1.70 | 150 | -0.01 | 2.08 | 2.10 | ||
2038 | 17.01 | 15.33 | -1.67 | 142 | -0.01 | 2.08 | 2.10 | ||
2039 | 16.97 | 15.33 | -1.64 | 134 | -0.01 | 2.08 | 2.10 | ||
2040 | 16.94 | 15.33 | -1.61 | 127 | -0.02 | 2.08 | 2.10 | ||
2041 | 16.89 | 15.33 | -1.56 | 119 | -0.02 | 2.08 | 2.10 | ||
2042 | 16.85 | 15.33 | -1.52 | 112 | -0.02 | 2.08 | 2.10 | ||
2043 | 16.82 | 15.33 | -1.49 | 105 | -0.02 | 2.09 | 2.11 | ||
2044 | 16.79 | 15.33 | -1.46 | 98 | -0.02 | 2.09 | 2.11 | ||
2045 | 16.76 | 15.33 | -1.43 | 90 | -0.02 | 2.09 | 2.11 | ||
2046 | 16.73 | 15.33 | -1.40 | 83 | -0.03 | 2.09 | 2.11 | ||
2047 | 16.71 | 15.33 | -1.38 | 76 | -0.03 | 2.09 | 2.11 | ||
2048 | 16.69 | 15.33 | -1.36 | 69 | -0.03 | 2.09 | 2.12 | ||
2049 | 16.67 | 15.33 | -1.34 | 63 | -0.03 | 2.09 | 2.12 | ||
2050 | 16.65 | 15.33 | -1.32 | 56 | -0.03 | 2.09 | 2.12 | ||
2051 | 16.64 | 15.33 | -1.31 | 49 | -0.03 | 2.09 | 2.12 | ||
2052 | 16.64 | 15.33 | -1.31 | 42 | -0.04 | 2.09 | 2.12 | ||
2053 | 16.65 | 15.33 | -1.32 | 34 | -0.04 | 2.09 | 2.13 | ||
2054 | 16.66 | 17.27 | 0.61 | 27 | -0.04 | 4.02 | 4.06 | ||
2055 | 16.67 | 17.40 | 0.73 | 31 | -0.04 | 4.15 | 4.20 | ||
2056 | 16.69 | 17.41 | 0.71 | 36 | -0.05 | 4.15 | 4.20 | ||
2057 | 16.71 | 17.41 | 0.70 | 41 | -0.05 | 4.15 | 4.20 | ||
2058 | 16.73 | 17.41 | 0.68 | 46 | -0.05 | 4.16 | 4.21 | ||
2059 | 16.74 | 17.41 | 0.67 | 50 | -0.05 | 4.16 | 4.21 | ||
2060 | 16.75 | 17.42 | 0.67 | 55 | -0.06 | 4.16 | 4.21 | ||
2061 | 16.75 | 17.42 | 0.66 | 60 | -0.06 | 4.16 | 4.22 | ||
2062 | 16.76 | 17.42 | 0.66 | 65 | -0.06 | 4.16 | 4.22 | ||
2063 | 16.77 | 17.42 | 0.65 | 69 | -0.06 | 4.16 | 4.22 | ||
2064 | 16.78 | 17.42 | 0.64 | 74 | -0.07 | 4.16 | 4.23 | ||
2065 | 16.80 | 17.43 | 0.63 | 79 | -0.07 | 4.16 | 4.23 | ||
2066 | 16.82 | 17.43 | 0.61 | 84 | -0.07 | 4.16 | 4.24 | ||
2067 | 16.84 | 17.43 | 0.59 | 88 | -0.07 | 4.16 | 4.24 | ||
2068 | 16.86 | 17.44 | 0.57 | 93 | -0.08 | 4.17 | 4.24 | ||
2069 | 16.89 | 17.44 | 0.55 | 97 | -0.08 | 4.17 | 4.25 | ||
2070 | 16.92 | 17.44 | 0.52 | 102 | -0.08 | 4.17 | 4.25 | ||
2071 | 16.95 | 17.45 | 0.50 | 106 | -0.08 | 4.17 | 4.25 | ||
2072 | 16.98 | 17.45 | 0.47 | 110 | -0.09 | 4.17 | 4.26 | ||
2073 | 17.02 | 17.45 | 0.44 | 114 | -0.09 | 4.17 | 4.26 | ||
2074 | 17.05 | 17.46 | 0.41 | 118 | -0.09 | 4.17 | 4.26 | ||
2075 | 17.09 | 17.46 | 0.37 | 122 | -0.09 | 4.17 | 4.27 | ||
2076 | 17.12 | 17.46 | 0.35 | 126 | -0.10 | 4.17 | 4.27 | ||
2077 | 17.15 | 17.47 | 0.32 | 129 | -0.10 | 4.18 | 4.27 | ||
2078 | 17.19 | 17.47 | 0.29 | 133 | -0.10 | 4.18 | 4.28 | ||
2079 | 17.22 | 17.47 | 0.25 | 136 | -0.10 | 4.18 | 4.28 | ||
2080 | 17.26 | 17.48 | 0.22 | 139 | -0.11 | 4.18 | 4.29 | ||
2081 | 17.29 | 17.48 | 0.19 | 142 | -0.11 | 4.18 | 4.29 | ||
2082 | 17.33 | 17.49 | 0.16 | 144 | -0.11 | 4.18 | 4.29 | ||
2083 | 17.37 | 17.49 | 0.12 | 147 | -0.11 | 4.18 | 4.30 | ||
2084 | 17.40 | 17.49 | 0.09 | 149 | -0.11 | 4.18 | 4.30 | ||
2085 | 17.44 | 17.50 | 0.06 | 152 | -0.12 | 4.19 | 4.30 | ||
2086 | 17.48 | 17.50 | 0.02 | 154 | -0.11 | 4.19 | 4.30 |
  | 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 | 16.22% | 16.29% | 0.08% | N/A | -0.03% | 2.27% | 2.30% | ||
  | |||||||||
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 |