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 | 13.10 | -0.09 | 334 | 0.00 | 0.18 | 0.18 | ||
2015 | 13.24 | 13.13 | -0.11 | 329 | 0.00 | 0.19 | 0.19 | ||
2016 | 13.33 | 13.16 | -0.16 | 324 | 0.00 | 0.19 | 0.19 | ||
2017 | 13.46 | 13.19 | -0.27 | 318 | 0.00 | 0.19 | 0.19 | ||
2018 | 13.62 | 13.22 | -0.40 | 311 | 0.00 | 0.19 | 0.19 | ||
2019 | 13.88 | 13.23 | -0.65 | 302 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.20 | 13.25 | -0.95 | 292 | 0.00 | 0.19 | 0.19 | ||
2021 | 14.52 | 13.27 | -1.25 | 281 | 0.00 | 0.19 | 0.19 | ||
2022 | 14.83 | 13.56 | -1.27 | 269 | 0.00 | 0.46 | 0.46 | ||
2023 | 15.12 | 13.59 | -1.53 | 258 | 0.00 | 0.48 | 0.48 | ||
2024 | 15.40 | 13.61 | -1.80 | 246 | 0.00 | 0.48 | 0.48 | ||
2025 | 15.67 | 13.62 | -2.05 | 233 | 0.00 | 0.48 | 0.48 | ||
2026 | 15.92 | 13.64 | -2.28 | 220 | 0.00 | 0.48 | 0.48 | ||
2027 | 16.14 | 13.65 | -2.49 | 206 | 0.00 | 0.48 | 0.48 | ||
2028 | 16.34 | 13.67 | -2.68 | 191 | 0.00 | 0.48 | 0.48 | ||
2029 | 16.52 | 13.68 | -2.84 | 176 | 0.00 | 0.48 | 0.48 | ||
2030 | 16.65 | 13.69 | -2.97 | 160 | 0.00 | 0.48 | 0.48 | ||
2031 | 16.76 | 13.70 | -3.06 | 144 | 0.00 | 0.48 | 0.48 | ||
2032 | 16.85 | 13.88 | -2.97 | 127 | 0.00 | 0.65 | 0.66 | ||
2033 | 16.93 | 13.90 | -3.03 | 110 | 0.00 | 0.67 | 0.67 | ||
2034 | 16.98 | 13.90 | -3.07 | 94 | 0.00 | 0.67 | 0.67 | ||
2035 | 17.01 | 13.91 | -3.10 | 77 | 0.00 | 0.67 | 0.67 | ||
2036 | 17.03 | 13.91 | -3.12 | 60 | -0.01 | 0.67 | 0.67 | ||
2037 | 17.03 | 13.91 | -3.12 | 43 | -0.01 | 0.67 | 0.67 | ||
2038 | 17.01 | 13.91 | -3.10 | 26 | -0.01 | 0.67 | 0.67 | ||
2039 | 16.98 | 13.91 | -3.07 | 8 | -0.01 | 0.67 | 0.67 | ||
2040 | 16.95 | 13.91 | -3.03 | ---- | -0.01 | 0.67 | 0.67 | ||
2041 | 16.90 | 13.91 | -2.99 | ---- | -0.01 | 0.67 | 0.67 | ||
2042 | 16.86 | 14.62 | -2.24 | ---- | -0.01 | 1.38 | 1.39 | ||
2043 | 16.83 | 14.67 | -2.16 | ---- | -0.01 | 1.43 | 1.43 | ||
2044 | 16.80 | 14.67 | -2.13 | ---- | -0.01 | 1.43 | 1.44 | ||
2045 | 16.78 | 14.67 | -2.11 | ---- | -0.01 | 1.43 | 1.44 | ||
2046 | 16.75 | 14.67 | -2.08 | ---- | -0.01 | 1.43 | 1.44 | ||
2047 | 16.73 | 14.67 | -2.06 | ---- | -0.01 | 1.43 | 1.44 | ||
2048 | 16.71 | 14.67 | -2.04 | ---- | -0.01 | 1.43 | 1.44 | ||
2049 | 16.69 | 14.67 | -2.02 | ---- | -0.01 | 1.43 | 1.44 | ||
2050 | 16.67 | 14.67 | -2.00 | ---- | -0.02 | 1.43 | 1.44 | ||
2051 | 16.66 | 14.67 | -1.99 | ---- | -0.02 | 1.43 | 1.44 | ||
2052 | 16.66 | 14.32 | -2.35 | ---- | -0.02 | 1.07 | 1.09 | ||
2053 | 16.67 | 14.29 | -2.38 | ---- | -0.02 | 1.05 | 1.07 | ||
2054 | 16.68 | 14.30 | -2.39 | ---- | -0.02 | 1.05 | 1.07 | ||
2055 | 16.70 | 14.30 | -2.40 | ---- | -0.02 | 1.05 | 1.07 | ||
2056 | 16.72 | 14.30 | -2.42 | ---- | -0.02 | 1.05 | 1.07 | ||
2057 | 16.74 | 14.30 | -2.44 | ---- | -0.02 | 1.05 | 1.07 | ||
2058 | 16.76 | 14.30 | -2.45 | ---- | -0.02 | 1.05 | 1.07 | ||
2059 | 16.77 | 14.31 | -2.46 | ---- | -0.02 | 1.05 | 1.07 | ||
2060 | 16.78 | 14.31 | -2.47 | ---- | -0.03 | 1.05 | 1.07 | ||
2061 | 16.79 | 14.31 | -2.48 | ---- | -0.03 | 1.05 | 1.07 | ||
2062 | 16.80 | 14.13 | -2.67 | ---- | -0.03 | 0.87 | 0.90 | ||
2063 | 16.81 | 14.12 | -2.69 | ---- | -0.03 | 0.86 | 0.89 | ||
2064 | 16.82 | 14.12 | -2.70 | ---- | -0.03 | 0.86 | 0.89 | ||
2065 | 16.84 | 14.12 | -2.71 | ---- | -0.03 | 0.86 | 0.89 | ||
2066 | 16.86 | 14.13 | -2.73 | ---- | -0.03 | 0.86 | 0.89 | ||
2067 | 16.88 | 14.13 | -2.75 | ---- | -0.03 | 0.86 | 0.89 | ||
2068 | 16.91 | 14.13 | -2.78 | ---- | -0.03 | 0.86 | 0.89 | ||
2069 | 16.94 | 14.13 | -2.80 | ---- | -0.03 | 0.86 | 0.89 | ||
2070 | 16.97 | 14.13 | -2.83 | ---- | -0.03 | 0.86 | 0.89 | ||
2071 | 17.00 | 14.14 | -2.86 | ---- | -0.03 | 0.86 | 0.89 | ||
2072 | 17.03 | 14.14 | -2.89 | ---- | -0.04 | 0.86 | 0.90 | ||
2073 | 17.07 | 14.14 | -2.93 | ---- | -0.04 | 0.86 | 0.90 | ||
2074 | 17.11 | 14.14 | -2.96 | ---- | -0.04 | 0.86 | 0.90 | ||
2075 | 17.14 | 14.15 | -2.99 | ---- | -0.04 | 0.86 | 0.90 | ||
2076 | 17.18 | 14.15 | -3.03 | ---- | -0.04 | 0.86 | 0.90 | ||
2077 | 17.21 | 14.15 | -3.06 | ---- | -0.04 | 0.86 | 0.90 | ||
2078 | 17.25 | 14.15 | -3.09 | ---- | -0.04 | 0.86 | 0.90 | ||
2079 | 17.28 | 14.16 | -3.13 | ---- | -0.04 | 0.86 | 0.90 | ||
2080 | 17.32 | 14.16 | -3.16 | ---- | -0.04 | 0.86 | 0.90 | ||
2081 | 17.36 | 14.16 | -3.20 | ---- | -0.04 | 0.86 | 0.90 | ||
2082 | 17.40 | 14.17 | -3.23 | ---- | -0.04 | 0.86 | 0.90 | ||
2083 | 17.44 | 14.17 | -3.27 | ---- | -0.04 | 0.86 | 0.90 | ||
2084 | 17.48 | 14.17 | -3.31 | ---- | -0.04 | 0.86 | 0.90 | ||
2085 | 17.51 | 14.17 | -3.34 | ---- | -0.04 | 0.86 | 0.90 | ||
2086 | 17.55 | 14.18 | -3.37 | ---- | -0.04 | 0.86 | 0.90 |
  | 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 | 16.23% | 14.75% | -1.49% | 2039 | -0.01% | 0.72% | 0.74% | ||
  | |||||||||
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 |