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 | 12.67 | -0.56 | 347 | 0.00 | -0.20 | -0.20 | ||
2013 | 13.17 | 12.65 | -0.52 | 339 | -0.01 | -0.21 | -0.21 | ||
2014 | 13.18 | 12.70 | -0.47 | 331 | -0.01 | -0.22 | -0.21 | ||
2015 | 13.23 | 12.72 | -0.51 | 323 | -0.01 | -0.22 | -0.21 | ||
2016 | 13.31 | 12.75 | -0.56 | 315 | -0.01 | -0.22 | -0.21 | ||
2017 | 13.44 | 12.78 | -0.67 | 307 | -0.02 | -0.22 | -0.20 | ||
2018 | 13.60 | 12.80 | -0.79 | 297 | -0.02 | -0.22 | -0.20 | ||
2019 | 13.86 | 12.82 | -1.04 | 286 | -0.02 | -0.23 | -0.20 | ||
2020 | 14.17 | 12.83 | -1.34 | 274 | -0.02 | -0.23 | -0.20 | ||
2021 | 14.49 | 12.85 | -1.64 | 260 | -0.03 | -0.23 | -0.20 | ||
2022 | 14.80 | 12.87 | -1.93 | 246 | -0.03 | -0.23 | -0.20 | ||
2023 | 15.09 | 12.88 | -2.21 | 230 | -0.03 | -0.23 | -0.20 | ||
2024 | 15.37 | 12.90 | -2.47 | 214 | -0.03 | -0.24 | -0.20 | ||
2025 | 15.64 | 12.91 | -2.73 | 198 | -0.04 | -0.24 | -0.20 | ||
2026 | 15.89 | 12.92 | -2.96 | 181 | -0.04 | -0.24 | -0.20 | ||
2027 | 16.11 | 12.93 | -3.17 | 162 | -0.04 | -0.24 | -0.20 | ||
2028 | 16.31 | 12.95 | -3.36 | 143 | -0.04 | -0.24 | -0.20 | ||
2029 | 16.47 | 12.96 | -3.52 | 124 | -0.04 | -0.25 | -0.20 | ||
2030 | 16.61 | 12.96 | -3.65 | 103 | -0.04 | -0.25 | -0.20 | ||
2031 | 16.72 | 12.97 | -3.75 | 83 | -0.05 | -0.25 | -0.21 | ||
2032 | 16.81 | 12.97 | -3.83 | 61 | -0.05 | -0.25 | -0.21 | ||
2033 | 16.88 | 12.98 | -3.90 | 39 | -0.05 | -0.26 | -0.21 | ||
2034 | 16.93 | 12.98 | -3.95 | 17 | -0.05 | -0.26 | -0.21 | ||
2035 | 16.96 | 12.98 | -3.98 | ---- | -0.05 | -0.26 | -0.21 | ||
2036 | 16.98 | 12.98 | -4.00 | ---- | -0.05 | -0.26 | -0.21 | ||
2037 | 16.99 | 12.98 | -4.00 | ---- | -0.05 | -0.26 | -0.21 | ||
2038 | 16.97 | 12.98 | -3.99 | ---- | -0.05 | -0.27 | -0.21 | ||
2039 | 16.94 | 12.98 | -3.96 | ---- | -0.05 | -0.27 | -0.22 | ||
2040 | 16.90 | 12.98 | -3.92 | ---- | -0.05 | -0.27 | -0.22 | ||
2041 | 16.86 | 12.97 | -3.89 | ---- | -0.05 | -0.27 | -0.22 | ||
2042 | 16.82 | 12.97 | -3.85 | ---- | -0.05 | -0.28 | -0.22 | ||
2043 | 16.78 | 12.97 | -3.82 | ---- | -0.05 | -0.28 | -0.22 | ||
2044 | 16.76 | 12.96 | -3.80 | ---- | -0.05 | -0.28 | -0.23 | ||
2045 | 16.73 | 12.96 | -3.77 | ---- | -0.05 | -0.28 | -0.23 | ||
2046 | 16.71 | 12.96 | -3.75 | ---- | -0.05 | -0.29 | -0.23 | ||
2047 | 16.69 | 12.96 | -3.73 | ---- | -0.05 | -0.29 | -0.24 | ||
2048 | 16.67 | 12.95 | -3.71 | ---- | -0.05 | -0.29 | -0.24 | ||
2049 | 16.65 | 12.95 | -3.70 | ---- | -0.05 | -0.29 | -0.24 | ||
2050 | 16.63 | 12.95 | -3.69 | ---- | -0.05 | -0.30 | -0.24 | ||
2051 | 16.63 | 12.95 | -3.68 | ---- | -0.05 | -0.30 | -0.25 | ||
2052 | 16.63 | 12.94 | -3.69 | ---- | -0.05 | -0.30 | -0.25 | ||
2053 | 16.64 | 12.94 | -3.70 | ---- | -0.05 | -0.30 | -0.25 | ||
2054 | 16.65 | 12.94 | -3.71 | ---- | -0.05 | -0.31 | -0.26 | ||
2055 | 16.67 | 12.94 | -3.73 | ---- | -0.05 | -0.31 | -0.26 | ||
2056 | 16.69 | 12.94 | -3.75 | ---- | -0.05 | -0.31 | -0.26 | ||
2057 | 16.71 | 12.94 | -3.77 | ---- | -0.05 | -0.31 | -0.26 | ||
2058 | 16.73 | 12.94 | -3.79 | ---- | -0.05 | -0.32 | -0.27 | ||
2059 | 16.74 | 12.94 | -3.81 | ---- | -0.05 | -0.32 | -0.27 | ||
2060 | 16.75 | 12.94 | -3.82 | ---- | -0.05 | -0.32 | -0.27 | ||
2061 | 16.76 | 12.93 | -3.83 | ---- | -0.05 | -0.33 | -0.28 | ||
2062 | 16.78 | 12.93 | -3.84 | ---- | -0.05 | -0.33 | -0.28 | ||
2063 | 16.79 | 12.93 | -3.86 | ---- | -0.05 | -0.33 | -0.28 | ||
2064 | 16.80 | 12.93 | -3.87 | ---- | -0.05 | -0.33 | -0.28 | ||
2065 | 16.82 | 12.93 | -3.89 | ---- | -0.05 | -0.34 | -0.29 | ||
2066 | 16.84 | 12.93 | -3.91 | ---- | -0.05 | -0.34 | -0.29 | ||
2067 | 16.86 | 12.93 | -3.94 | ---- | -0.05 | -0.34 | -0.29 | ||
2068 | 16.89 | 12.93 | -3.97 | ---- | -0.05 | -0.35 | -0.30 | ||
2069 | 16.92 | 12.92 | -4.00 | ---- | -0.05 | -0.35 | -0.30 | ||
2070 | 16.95 | 12.92 | -4.03 | ---- | -0.05 | -0.35 | -0.30 | ||
2071 | 16.98 | 12.92 | -4.06 | ---- | -0.05 | -0.35 | -0.30 | ||
2072 | 17.02 | 12.92 | -4.09 | ---- | -0.05 | -0.36 | -0.31 | ||
2073 | 17.05 | 12.92 | -4.13 | ---- | -0.05 | -0.36 | -0.31 | ||
2074 | 17.09 | 12.92 | -4.17 | ---- | -0.05 | -0.36 | -0.31 | ||
2075 | 17.13 | 12.92 | -4.21 | ---- | -0.05 | -0.37 | -0.32 | ||
2076 | 17.16 | 12.92 | -4.24 | ---- | -0.05 | -0.37 | -0.32 | ||
2077 | 17.20 | 12.92 | -4.28 | ---- | -0.05 | -0.37 | -0.32 | ||
2078 | 17.24 | 12.92 | -4.32 | ---- | -0.05 | -0.38 | -0.33 | ||
2079 | 17.27 | 12.92 | -4.36 | ---- | -0.05 | -0.38 | -0.33 | ||
2080 | 17.31 | 12.92 | -4.39 | ---- | -0.05 | -0.38 | -0.33 | ||
2081 | 17.35 | 12.91 | -4.43 | ---- | -0.05 | -0.39 | -0.34 | ||
2082 | 17.39 | 12.91 | -4.47 | ---- | -0.05 | -0.39 | -0.34 | ||
2083 | 17.43 | 12.91 | -4.51 | ---- | -0.05 | -0.39 | -0.34 | ||
2084 | 17.47 | 12.91 | -4.55 | ---- | -0.05 | -0.40 | -0.35 | ||
2085 | 17.50 | 12.91 | -4.59 | ---- | -0.05 | -0.40 | -0.35 | ||
2086 | 17.54 | 12.91 | -4.63 | ---- | -0.05 | -0.40 | -0.35 |
  | 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% | 13.75% | -2.46% | 2034 | -0.04% | -0.28% | -0.24% | ||
  | |||||||||
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 |