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 | 13.17 | 12.87 | -0.31 | 341 | -0.01 | 0.00 | 0.01 | ||
2014 | 13.17 | 12.92 | -0.25 | 334 | -0.01 | 0.00 | 0.01 | ||
2015 | 13.22 | 12.94 | -0.28 | 328 | -0.02 | 0.00 | 0.02 | ||
2016 | 13.29 | 12.97 | -0.32 | 322 | -0.04 | 0.00 | 0.04 | ||
2017 | 13.41 | 13.00 | -0.41 | 316 | -0.06 | 0.00 | 0.05 | ||
2018 | 13.54 | 13.02 | -0.52 | 308 | -0.07 | 0.00 | 0.07 | ||
2019 | 13.79 | 13.04 | -0.75 | 299 | -0.09 | -0.01 | 0.09 | ||
2020 | 14.08 | 13.05 | -1.03 | 289 | -0.11 | -0.01 | 0.11 | ||
2021 | 14.39 | 13.07 | -1.31 | 277 | -0.13 | -0.01 | 0.13 | ||
2022 | 14.68 | 13.09 | -1.59 | 265 | -0.15 | -0.01 | 0.14 | ||
2023 | 14.95 | 13.11 | -1.85 | 252 | -0.17 | -0.01 | 0.16 | ||
2024 | 15.22 | 13.12 | -2.10 | 238 | -0.19 | -0.01 | 0.18 | ||
2025 | 15.47 | 13.14 | -2.33 | 224 | -0.20 | -0.01 | 0.19 | ||
2026 | 15.71 | 13.15 | -2.56 | 209 | -0.22 | -0.01 | 0.20 | ||
2027 | 15.92 | 13.16 | -2.75 | 193 | -0.23 | -0.01 | 0.22 | ||
2028 | 16.10 | 13.18 | -2.93 | 177 | -0.24 | -0.01 | 0.23 | ||
2029 | 16.26 | 13.19 | -3.08 | 159 | -0.25 | -0.01 | 0.24 | ||
2030 | 16.39 | 13.20 | -3.20 | 142 | -0.26 | -0.01 | 0.25 | ||
2031 | 16.49 | 13.20 | -3.28 | 124 | -0.27 | -0.02 | 0.26 | ||
2032 | 16.57 | 13.21 | -3.36 | 105 | -0.28 | -0.02 | 0.26 | ||
2033 | 16.64 | 13.22 | -3.42 | 86 | -0.29 | -0.02 | 0.27 | ||
2034 | 16.69 | 13.22 | -3.46 | 67 | -0.30 | -0.02 | 0.28 | ||
2035 | 16.71 | 13.23 | -3.49 | 47 | -0.30 | -0.02 | 0.28 | ||
2036 | 16.73 | 13.23 | -3.50 | 27 | -0.31 | -0.02 | 0.29 | ||
2037 | 16.73 | 13.23 | -3.50 | 7 | -0.31 | -0.02 | 0.29 | ||
2038 | 16.71 | 13.23 | -3.48 | ---- | -0.31 | -0.02 | 0.29 | ||
2039 | 16.68 | 13.23 | -3.45 | ---- | -0.31 | -0.02 | 0.30 | ||
2040 | 16.64 | 13.23 | -3.41 | ---- | -0.31 | -0.02 | 0.30 | ||
2041 | 16.60 | 13.23 | -3.37 | ---- | -0.31 | -0.02 | 0.30 | ||
2042 | 16.56 | 13.23 | -3.33 | ---- | -0.31 | -0.02 | 0.30 | ||
2043 | 16.53 | 13.23 | -3.30 | ---- | -0.31 | -0.02 | 0.29 | ||
2044 | 16.50 | 13.23 | -3.28 | ---- | -0.31 | -0.02 | 0.29 | ||
2045 | 16.48 | 13.23 | -3.25 | ---- | -0.31 | -0.02 | 0.29 | ||
2046 | 16.46 | 13.23 | -3.23 | ---- | -0.30 | -0.02 | 0.29 | ||
2047 | 16.44 | 13.23 | -3.21 | ---- | -0.30 | -0.02 | 0.28 | ||
2048 | 16.42 | 13.23 | -3.20 | ---- | -0.30 | -0.02 | 0.28 | ||
2049 | 16.41 | 13.23 | -3.18 | ---- | -0.29 | -0.02 | 0.28 | ||
2050 | 16.40 | 13.23 | -3.17 | ---- | -0.29 | -0.02 | 0.27 | ||
2051 | 16.39 | 13.23 | -3.16 | ---- | -0.29 | -0.02 | 0.27 | ||
2052 | 16.40 | 13.23 | -3.17 | ---- | -0.28 | -0.02 | 0.27 | ||
2053 | 16.41 | 13.23 | -3.18 | ---- | -0.28 | -0.02 | 0.26 | ||
2054 | 16.42 | 13.23 | -3.19 | ---- | -0.28 | -0.02 | 0.26 | ||
2055 | 16.44 | 13.23 | -3.21 | ---- | -0.28 | -0.02 | 0.26 | ||
2056 | 16.47 | 13.24 | -3.23 | ---- | -0.28 | -0.02 | 0.26 | ||
2057 | 16.49 | 13.24 | -3.25 | ---- | -0.27 | -0.02 | 0.26 | ||
2058 | 16.51 | 13.24 | -3.27 | ---- | -0.27 | -0.02 | 0.26 | ||
2059 | 16.52 | 13.24 | -3.28 | ---- | -0.27 | -0.02 | 0.26 | ||
2060 | 16.53 | 13.24 | -3.29 | ---- | -0.27 | -0.02 | 0.25 | ||
2061 | 16.54 | 13.24 | -3.30 | ---- | -0.27 | -0.02 | 0.25 | ||
2062 | 16.56 | 13.25 | -3.31 | ---- | -0.27 | -0.02 | 0.25 | ||
2063 | 16.57 | 13.25 | -3.32 | ---- | -0.27 | -0.02 | 0.25 | ||
2064 | 16.58 | 13.25 | -3.33 | ---- | -0.27 | -0.02 | 0.25 | ||
2065 | 16.60 | 13.25 | -3.35 | ---- | -0.27 | -0.02 | 0.25 | ||
2066 | 16.62 | 13.25 | -3.37 | ---- | -0.27 | -0.02 | 0.25 | ||
2067 | 16.65 | 13.25 | -3.39 | ---- | -0.27 | -0.02 | 0.25 | ||
2068 | 16.67 | 13.25 | -3.42 | ---- | -0.27 | -0.02 | 0.25 | ||
2069 | 16.70 | 13.26 | -3.45 | ---- | -0.27 | -0.02 | 0.25 | ||
2070 | 16.74 | 13.26 | -3.48 | ---- | -0.27 | -0.02 | 0.25 | ||
2071 | 16.77 | 13.26 | -3.51 | ---- | -0.27 | -0.02 | 0.25 | ||
2072 | 16.80 | 13.26 | -3.54 | ---- | -0.27 | -0.02 | 0.25 | ||
2073 | 16.84 | 13.27 | -3.57 | ---- | -0.27 | -0.02 | 0.25 | ||
2074 | 16.87 | 13.27 | -3.61 | ---- | -0.27 | -0.02 | 0.25 | ||
2075 | 16.91 | 13.27 | -3.64 | ---- | -0.27 | -0.02 | 0.25 | ||
2076 | 16.94 | 13.27 | -3.67 | ---- | -0.27 | -0.02 | 0.25 | ||
2077 | 16.98 | 13.27 | -3.70 | ---- | -0.27 | -0.02 | 0.25 | ||
2078 | 17.01 | 13.28 | -3.74 | ---- | -0.27 | -0.02 | 0.26 | ||
2079 | 17.05 | 13.28 | -3.77 | ---- | -0.27 | -0.02 | 0.26 | ||
2080 | 17.09 | 13.28 | -3.81 | ---- | -0.27 | -0.02 | 0.26 | ||
2081 | 17.13 | 13.28 | -3.84 | ---- | -0.27 | -0.02 | 0.26 | ||
2082 | 17.16 | 13.29 | -3.88 | ---- | -0.27 | -0.02 | 0.26 | ||
2083 | 17.20 | 13.29 | -3.91 | ---- | -0.28 | -0.02 | 0.26 | ||
2084 | 17.24 | 13.29 | -3.95 | ---- | -0.28 | -0.02 | 0.26 | ||
2085 | 17.28 | 13.29 | -3.98 | ---- | -0.28 | -0.02 | 0.26 | ||
2086 | 17.31 | 13.30 | -4.02 | ---- | -0.28 | -0.02 | 0.26 |
  | 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 | 16.02% | 14.01% | -2.01% | 2037 | -0.23% | -0.01% | 0.22% | ||
  | |||||||||
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 |