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 | 13.93 | 0.70 | 347 | 0.00 | 1.06 | 1.06 | ||
2013 | 13.18 | 14.03 | 0.85 | 349 | 0.00 | 1.17 | 1.17 | ||
2014 | 13.18 | 14.12 | 0.93 | 350 | 0.00 | 1.20 | 1.20 | ||
2015 | 13.24 | 14.16 | 0.92 | 352 | 0.00 | 1.22 | 1.22 | ||
2016 | 13.33 | 14.21 | 0.89 | 354 | 0.00 | 1.24 | 1.24 | ||
2017 | 13.46 | 14.27 | 0.81 | 356 | 0.00 | 1.27 | 1.27 | ||
2018 | 13.61 | 14.32 | 0.70 | 356 | 0.00 | 1.29 | 1.29 | ||
2019 | 13.88 | 14.35 | 0.47 | 354 | 0.00 | 1.31 | 1.31 | ||
2020 | 14.19 | 14.39 | 0.20 | 351 | 0.00 | 1.33 | 1.33 | ||
2021 | 14.52 | 14.43 | -0.09 | 346 | 0.00 | 1.35 | 1.35 | ||
2022 | 14.83 | 14.46 | -0.36 | 341 | 0.00 | 1.37 | 1.37 | ||
2023 | 15.12 | 14.50 | -0.62 | 335 | 0.00 | 1.38 | 1.38 | ||
2024 | 15.40 | 14.53 | -0.87 | 329 | 0.00 | 1.40 | 1.40 | ||
2025 | 15.67 | 14.56 | -1.11 | 321 | 0.00 | 1.42 | 1.42 | ||
2026 | 15.92 | 14.59 | -1.33 | 314 | 0.00 | 1.43 | 1.43 | ||
2027 | 16.15 | 14.62 | -1.53 | 306 | 0.00 | 1.45 | 1.44 | ||
2028 | 16.35 | 14.65 | -1.70 | 297 | 0.00 | 1.46 | 1.46 | ||
2029 | 16.52 | 14.68 | -1.84 | 287 | 0.01 | 1.48 | 1.47 | ||
2030 | 16.66 | 14.70 | -1.96 | 278 | 0.01 | 1.49 | 1.48 | ||
2031 | 16.77 | 14.72 | -2.05 | 268 | 0.01 | 1.50 | 1.49 | ||
2032 | 16.87 | 14.75 | -2.12 | 257 | 0.01 | 1.52 | 1.51 | ||
2033 | 16.95 | 14.77 | -2.18 | 247 | 0.02 | 1.53 | 1.52 | ||
2034 | 17.00 | 14.78 | -2.22 | 237 | 0.02 | 1.55 | 1.53 | ||
2035 | 17.04 | 14.80 | -2.24 | 226 | 0.02 | 1.56 | 1.54 | ||
2036 | 17.06 | 14.82 | -2.24 | 216 | 0.03 | 1.57 | 1.54 | ||
2037 | 17.07 | 14.83 | -2.24 | 205 | 0.03 | 1.58 | 1.55 | ||
2038 | 17.06 | 14.85 | -2.21 | 195 | 0.04 | 1.60 | 1.56 | ||
2039 | 17.03 | 14.86 | -2.17 | 185 | 0.04 | 1.61 | 1.57 | ||
2040 | 17.00 | 14.87 | -2.13 | 175 | 0.05 | 1.62 | 1.58 | ||
2041 | 16.96 | 14.88 | -2.08 | 165 | 0.05 | 1.63 | 1.58 | ||
2042 | 16.93 | 14.89 | -2.04 | 155 | 0.06 | 1.65 | 1.59 | ||
2043 | 16.90 | 14.90 | -2.00 | 146 | 0.06 | 1.66 | 1.59 | ||
2044 | 16.88 | 14.91 | -1.97 | 136 | 0.07 | 1.67 | 1.60 | ||
2045 | 16.86 | 14.93 | -1.94 | 126 | 0.08 | 1.68 | 1.61 | ||
2046 | 16.84 | 14.94 | -1.90 | 117 | 0.08 | 1.69 | 1.61 | ||
2047 | 16.83 | 14.95 | -1.88 | 107 | 0.09 | 1.70 | 1.62 | ||
2048 | 16.82 | 14.96 | -1.86 | 98 | 0.10 | 1.72 | 1.62 | ||
2049 | 16.81 | 14.97 | -1.83 | 89 | 0.10 | 1.73 | 1.62 | ||
2050 | 16.80 | 14.98 | -1.82 | 79 | 0.11 | 1.74 | 1.63 | ||
2051 | 16.80 | 14.99 | -1.81 | 70 | 0.12 | 1.74 | 1.62 | ||
2052 | 16.81 | 14.99 | -1.82 | 60 | 0.13 | 1.75 | 1.62 | ||
2053 | 16.83 | 14.99 | -1.83 | 50 | 0.14 | 1.75 | 1.61 | ||
2054 | 16.85 | 15.00 | -1.85 | 40 | 0.15 | 1.75 | 1.60 | ||
2055 | 16.88 | 15.00 | -1.87 | 30 | 0.16 | 1.75 | 1.60 | ||
2056 | 16.91 | 15.01 | -1.90 | 19 | 0.17 | 1.76 | 1.59 | ||
2057 | 16.94 | 15.01 | -1.93 | 9 | 0.18 | 1.76 | 1.58 | ||
2058 | 16.97 | 15.02 | -1.95 | ---- | 0.19 | 1.76 | 1.58 | ||
2059 | 16.99 | 15.02 | -1.97 | ---- | 0.20 | 1.77 | 1.57 | ||
2060 | 17.01 | 15.03 | -1.98 | ---- | 0.20 | 1.77 | 1.56 | ||
2061 | 17.03 | 15.03 | -2.00 | ---- | 0.21 | 1.77 | 1.56 | ||
2062 | 17.05 | 15.04 | -2.01 | ---- | 0.22 | 1.77 | 1.55 | ||
2063 | 17.07 | 15.04 | -2.03 | ---- | 0.23 | 1.78 | 1.54 | ||
2064 | 17.09 | 15.04 | -2.05 | ---- | 0.24 | 1.78 | 1.54 | ||
2065 | 17.12 | 15.05 | -2.07 | ---- | 0.25 | 1.78 | 1.53 | ||
2066 | 17.15 | 15.05 | -2.10 | ---- | 0.26 | 1.79 | 1.53 | ||
2067 | 17.18 | 15.06 | -2.13 | ---- | 0.27 | 1.79 | 1.52 | ||
2068 | 17.22 | 15.06 | -2.16 | ---- | 0.28 | 1.79 | 1.51 | ||
2069 | 17.26 | 15.07 | -2.19 | ---- | 0.29 | 1.79 | 1.51 | ||
2070 | 17.30 | 15.07 | -2.23 | ---- | 0.30 | 1.80 | 1.50 | ||
2071 | 17.34 | 15.08 | -2.26 | ---- | 0.31 | 1.80 | 1.49 | ||
2072 | 17.38 | 15.08 | -2.30 | ---- | 0.31 | 1.80 | 1.49 | ||
2073 | 17.43 | 15.09 | -2.34 | ---- | 0.32 | 1.80 | 1.48 | ||
2074 | 17.47 | 15.09 | -2.38 | ---- | 0.33 | 1.81 | 1.48 | ||
2075 | 17.52 | 15.10 | -2.42 | ---- | 0.34 | 1.81 | 1.47 | ||
2076 | 17.56 | 15.10 | -2.46 | ---- | 0.35 | 1.81 | 1.47 | ||
2077 | 17.60 | 15.11 | -2.50 | ---- | 0.35 | 1.82 | 1.46 | ||
2078 | 17.65 | 15.11 | -2.54 | ---- | 0.36 | 1.82 | 1.46 | ||
2079 | 17.69 | 15.12 | -2.58 | ---- | 0.37 | 1.82 | 1.45 | ||
2080 | 17.74 | 15.12 | -2.62 | ---- | 0.38 | 1.82 | 1.45 | ||
2081 | 17.78 | 15.13 | -2.66 | ---- | 0.38 | 1.83 | 1.44 | ||
2082 | 17.83 | 15.13 | -2.70 | ---- | 0.39 | 1.83 | 1.44 | ||
2083 | 17.87 | 15.14 | -2.74 | ---- | 0.40 | 1.83 | 1.43 | ||
2084 | 17.92 | 15.14 | -2.78 | ---- | 0.40 | 1.83 | 1.43 | ||
2085 | 17.96 | 15.15 | -2.82 | ---- | 0.41 | 1.83 | 1.43 | ||
2086 | 18.01 | 15.15 | -2.86 | ---- | 0.41 | 1.84 | 1.42 |
  | 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 | 16.36% | 15.58% | -0.78% | 2057 | 0.11% | 1.56% | 1.44% | ||
  | |||||||||
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 |