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 | 13.88 | 0.65 | 347 | 0.00 | 1.01 | 1.01 | ||
2013 | 13.18 | 13.96 | 0.78 | 348 | 0.00 | 1.10 | 1.10 | ||
2014 | 13.18 | 14.03 | 0.84 | 349 | 0.00 | 1.11 | 1.11 | ||
2015 | 13.24 | 14.05 | 0.81 | 351 | 0.00 | 1.11 | 1.11 | ||
2016 | 13.33 | 14.09 | 0.76 | 352 | 0.00 | 1.12 | 1.12 | ||
2017 | 13.46 | 14.12 | 0.66 | 353 | 0.00 | 1.12 | 1.12 | ||
2018 | 13.61 | 14.15 | 0.54 | 352 | 0.00 | 1.12 | 1.13 | ||
2019 | 13.88 | 14.17 | 0.29 | 349 | 0.00 | 1.13 | 1.13 | ||
2020 | 14.19 | 14.18 | -0.01 | 344 | 0.00 | 1.12 | 1.12 | ||
2021 | 14.52 | 14.20 | -0.31 | 339 | 0.00 | 1.12 | 1.13 | ||
2022 | 14.82 | 14.22 | -0.60 | 332 | 0.00 | 1.12 | 1.13 | ||
2023 | 15.12 | 14.24 | -0.88 | 325 | -0.01 | 1.12 | 1.13 | ||
2024 | 15.40 | 14.26 | -1.14 | 317 | -0.01 | 1.12 | 1.13 | ||
2025 | 15.66 | 14.27 | -1.39 | 308 | -0.01 | 1.12 | 1.13 | ||
2026 | 15.91 | 14.29 | -1.63 | 299 | -0.01 | 1.13 | 1.14 | ||
2027 | 16.14 | 14.30 | -1.83 | 288 | -0.01 | 1.13 | 1.14 | ||
2028 | 16.34 | 14.32 | -2.02 | 278 | -0.01 | 1.13 | 1.14 | ||
2029 | 16.51 | 14.33 | -2.18 | 266 | -0.01 | 1.13 | 1.14 | ||
2030 | 16.64 | 14.34 | -2.30 | 255 | -0.01 | 1.13 | 1.14 | ||
2031 | 16.75 | 14.35 | -2.40 | 243 | -0.01 | 1.13 | 1.14 | ||
2032 | 16.84 | 14.35 | -2.48 | 230 | -0.02 | 1.13 | 1.14 | ||
2033 | 16.91 | 14.36 | -2.55 | 218 | -0.02 | 1.13 | 1.14 | ||
2034 | 16.96 | 14.37 | -2.60 | 205 | -0.02 | 1.13 | 1.15 | ||
2035 | 16.99 | 14.37 | -2.62 | 192 | -0.02 | 1.13 | 1.15 | ||
2036 | 17.01 | 14.37 | -2.64 | 179 | -0.02 | 1.13 | 1.15 | ||
2037 | 17.02 | 14.38 | -2.64 | 166 | -0.02 | 1.13 | 1.15 | ||
2038 | 17.00 | 14.38 | -2.62 | 153 | -0.02 | 1.13 | 1.15 | ||
2039 | 16.97 | 14.38 | -2.59 | 140 | -0.02 | 1.13 | 1.15 | ||
2040 | 16.93 | 14.38 | -2.55 | 127 | -0.02 | 1.13 | 1.15 | ||
2041 | 16.89 | 14.38 | -2.51 | 114 | -0.03 | 1.13 | 1.16 | ||
2042 | 16.85 | 14.38 | -2.47 | 101 | -0.03 | 1.13 | 1.16 | ||
2043 | 16.81 | 14.38 | -2.43 | 88 | -0.03 | 1.13 | 1.16 | ||
2044 | 16.78 | 14.38 | -2.41 | 75 | -0.03 | 1.13 | 1.16 | ||
2045 | 16.76 | 14.38 | -2.38 | 62 | -0.03 | 1.13 | 1.16 | ||
2046 | 16.73 | 14.38 | -2.35 | 49 | -0.03 | 1.13 | 1.16 | ||
2047 | 16.71 | 14.38 | -2.33 | 36 | -0.03 | 1.13 | 1.17 | ||
2048 | 16.69 | 14.38 | -2.31 | 23 | -0.03 | 1.13 | 1.17 | ||
2049 | 16.67 | 14.38 | -2.29 | 9 | -0.03 | 1.13 | 1.17 | ||
2050 | 16.65 | 14.38 | -2.27 | ---- | -0.04 | 1.13 | 1.17 | ||
2051 | 16.64 | 14.38 | -2.26 | ---- | -0.04 | 1.13 | 1.17 | ||
2052 | 16.64 | 14.38 | -2.26 | ---- | -0.04 | 1.14 | 1.17 | ||
2053 | 16.65 | 14.38 | -2.27 | ---- | -0.04 | 1.14 | 1.18 | ||
2054 | 16.66 | 14.38 | -2.28 | ---- | -0.04 | 1.14 | 1.18 | ||
2055 | 16.68 | 14.39 | -2.29 | ---- | -0.04 | 1.14 | 1.18 | ||
2056 | 16.70 | 14.39 | -2.31 | ---- | -0.04 | 1.14 | 1.18 | ||
2057 | 16.72 | 14.39 | -2.33 | ---- | -0.04 | 1.14 | 1.18 | ||
2058 | 16.74 | 14.39 | -2.34 | ---- | -0.04 | 1.14 | 1.18 | ||
2059 | 16.75 | 14.40 | -2.35 | ---- | -0.05 | 1.14 | 1.18 | ||
2060 | 16.76 | 14.40 | -2.36 | ---- | -0.05 | 1.14 | 1.19 | ||
2061 | 16.77 | 14.40 | -2.37 | ---- | -0.05 | 1.14 | 1.19 | ||
2062 | 16.78 | 14.40 | -2.38 | ---- | -0.05 | 1.14 | 1.19 | ||
2063 | 16.79 | 14.40 | -2.39 | ---- | -0.05 | 1.14 | 1.19 | ||
2064 | 16.80 | 14.41 | -2.40 | ---- | -0.05 | 1.14 | 1.19 | ||
2065 | 16.82 | 14.41 | -2.41 | ---- | -0.05 | 1.14 | 1.19 | ||
2066 | 16.84 | 14.41 | -2.43 | ---- | -0.05 | 1.14 | 1.19 | ||
2067 | 16.86 | 14.41 | -2.45 | ---- | -0.05 | 1.14 | 1.19 | ||
2068 | 16.89 | 14.41 | -2.48 | ---- | -0.05 | 1.14 | 1.19 | ||
2069 | 16.92 | 14.42 | -2.50 | ---- | -0.05 | 1.15 | 1.20 | ||
2070 | 16.95 | 14.42 | -2.53 | ---- | -0.05 | 1.15 | 1.20 | ||
2071 | 16.98 | 14.42 | -2.56 | ---- | -0.05 | 1.15 | 1.20 | ||
2072 | 17.02 | 14.43 | -2.59 | ---- | -0.05 | 1.15 | 1.20 | ||
2073 | 17.05 | 14.43 | -2.62 | ---- | -0.05 | 1.15 | 1.20 | ||
2074 | 17.09 | 14.43 | -2.66 | ---- | -0.05 | 1.15 | 1.20 | ||
2075 | 17.13 | 14.44 | -2.69 | ---- | -0.05 | 1.15 | 1.20 | ||
2076 | 17.16 | 14.44 | -2.72 | ---- | -0.05 | 1.15 | 1.20 | ||
2077 | 17.20 | 14.44 | -2.76 | ---- | -0.05 | 1.15 | 1.20 | ||
2078 | 17.24 | 14.44 | -2.79 | ---- | -0.05 | 1.15 | 1.20 | ||
2079 | 17.27 | 14.45 | -2.82 | ---- | -0.05 | 1.15 | 1.20 | ||
2080 | 17.31 | 14.45 | -2.86 | ---- | -0.05 | 1.15 | 1.20 | ||
2081 | 17.35 | 14.45 | -2.89 | ---- | -0.05 | 1.15 | 1.20 | ||
2082 | 17.39 | 14.46 | -2.93 | ---- | -0.05 | 1.15 | 1.21 | ||
2083 | 17.43 | 14.46 | -2.97 | ---- | -0.05 | 1.15 | 1.21 | ||
2084 | 17.47 | 14.46 | -3.00 | ---- | -0.05 | 1.15 | 1.21 | ||
2085 | 17.50 | 14.47 | -3.04 | ---- | -0.05 | 1.16 | 1.21 | ||
2086 | 17.54 | 14.47 | -3.07 | ---- | -0.05 | 1.16 | 1.21 |
  | 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% | 15.14% | -1.09% | 2049 | -0.03% | 1.11% | 1.14% | ||
  | |||||||||
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 |