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 | 12.92 | -0.27 | 334 | 0.00 | 0.00 | 0.00 | ||
2015 | 13.24 | 12.94 | -0.30 | 328 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.33 | 12.97 | -0.36 | 321 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.46 | 13.00 | -0.46 | 314 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.62 | 13.03 | -0.59 | 306 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.88 | 13.04 | -0.84 | 296 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.20 | 13.06 | -1.14 | 284 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.52 | 13.08 | -1.44 | 272 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.83 | 13.10 | -1.73 | 259 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.12 | 13.12 | -2.00 | 245 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.40 | 13.13 | -2.26 | 230 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.66 | 13.15 | -2.51 | 215 | -0.02 | 0.00 | 0.01 | ||
2026 | 15.90 | 13.16 | -2.74 | 199 | -0.02 | 0.00 | 0.02 | ||
2027 | 16.11 | 13.18 | -2.94 | 182 | -0.03 | 0.00 | 0.03 | ||
2028 | 16.30 | 13.19 | -3.11 | 165 | -0.05 | 0.00 | 0.04 | ||
2029 | 16.46 | 13.20 | -3.26 | 147 | -0.06 | 0.00 | 0.06 | ||
2030 | 16.58 | 13.21 | -3.37 | 128 | -0.08 | 0.00 | 0.07 | ||
2031 | 16.66 | 13.21 | -3.45 | 109 | -0.10 | -0.01 | 0.09 | ||
2032 | 16.74 | 13.22 | -3.51 | 90 | -0.12 | -0.01 | 0.11 | ||
2033 | 16.79 | 13.23 | -3.56 | 70 | -0.14 | -0.01 | 0.13 | ||
2034 | 16.82 | 13.23 | -3.59 | 50 | -0.17 | -0.01 | 0.16 | ||
2035 | 16.82 | 13.23 | -3.59 | 30 | -0.19 | -0.01 | 0.18 | ||
2036 | 16.82 | 13.23 | -3.58 | 9 | -0.22 | -0.01 | 0.21 | ||
2037 | 16.80 | 13.23 | -3.56 | ---- | -0.24 | -0.01 | 0.23 | ||
2038 | 16.75 | 13.23 | -3.51 | ---- | -0.27 | -0.02 | 0.26 | ||
2039 | 16.69 | 13.23 | -3.45 | ---- | -0.30 | -0.02 | 0.29 | ||
2040 | 16.62 | 13.23 | -3.39 | ---- | -0.33 | -0.02 | 0.31 | ||
2041 | 16.55 | 13.23 | -3.32 | ---- | -0.36 | -0.02 | 0.34 | ||
2042 | 16.47 | 13.22 | -3.25 | ---- | -0.40 | -0.02 | 0.38 | ||
2043 | 16.41 | 13.22 | -3.19 | ---- | -0.43 | -0.02 | 0.41 | ||
2044 | 16.35 | 13.22 | -3.13 | ---- | -0.47 | -0.03 | 0.44 | ||
2045 | 16.28 | 13.22 | -3.07 | ---- | -0.50 | -0.03 | 0.48 | ||
2046 | 16.22 | 13.21 | -3.00 | ---- | -0.54 | -0.03 | 0.51 | ||
2047 | 16.16 | 13.21 | -2.95 | ---- | -0.58 | -0.03 | 0.55 | ||
2048 | 16.10 | 13.21 | -2.89 | ---- | -0.62 | -0.03 | 0.58 | ||
2049 | 16.05 | 13.21 | -2.84 | ---- | -0.66 | -0.04 | 0.62 | ||
2050 | 15.99 | 13.20 | -2.79 | ---- | -0.69 | -0.04 | 0.65 | ||
2051 | 15.95 | 13.20 | -2.74 | ---- | -0.73 | -0.04 | 0.69 | ||
2052 | 15.91 | 13.20 | -2.71 | ---- | -0.77 | -0.04 | 0.73 | ||
2053 | 15.88 | 13.20 | -2.67 | ---- | -0.81 | -0.05 | 0.77 | ||
2054 | 15.85 | 13.20 | -2.65 | ---- | -0.85 | -0.05 | 0.81 | ||
2055 | 15.82 | 13.20 | -2.63 | ---- | -0.89 | -0.05 | 0.84 | ||
2056 | 15.81 | 13.20 | -2.61 | ---- | -0.94 | -0.05 | 0.88 | ||
2057 | 15.79 | 13.20 | -2.59 | ---- | -0.98 | -0.06 | 0.92 | ||
2058 | 15.77 | 13.20 | -2.57 | ---- | -1.01 | -0.06 | 0.96 | ||
2059 | 15.74 | 13.20 | -2.54 | ---- | -1.05 | -0.06 | 0.99 | ||
2060 | 15.71 | 13.20 | -2.52 | ---- | -1.09 | -0.06 | 1.03 | ||
2061 | 15.69 | 13.20 | -2.49 | ---- | -1.13 | -0.06 | 1.06 | ||
2062 | 15.66 | 13.19 | -2.46 | ---- | -1.17 | -0.07 | 1.10 | ||
2063 | 15.63 | 13.19 | -2.44 | ---- | -1.20 | -0.07 | 1.13 | ||
2064 | 15.61 | 13.19 | -2.42 | ---- | -1.24 | -0.07 | 1.17 | ||
2065 | 15.59 | 13.19 | -2.40 | ---- | -1.27 | -0.07 | 1.20 | ||
2066 | 15.58 | 13.19 | -2.39 | ---- | -1.31 | -0.07 | 1.24 | ||
2067 | 15.57 | 13.19 | -2.38 | ---- | -1.35 | -0.08 | 1.27 | ||
2068 | 15.56 | 13.19 | -2.37 | ---- | -1.38 | -0.08 | 1.30 | ||
2069 | 15.55 | 13.19 | -2.36 | ---- | -1.42 | -0.08 | 1.34 | ||
2070 | 15.55 | 13.19 | -2.35 | ---- | -1.46 | -0.08 | 1.37 | ||
2071 | 15.54 | 13.19 | -2.35 | ---- | -1.49 | -0.09 | 1.41 | ||
2072 | 15.54 | 13.19 | -2.35 | ---- | -1.53 | -0.09 | 1.44 | ||
2073 | 15.54 | 13.19 | -2.35 | ---- | -1.57 | -0.09 | 1.48 | ||
2074 | 15.54 | 13.19 | -2.35 | ---- | -1.60 | -0.09 | 1.51 | ||
2075 | 15.54 | 13.19 | -2.34 | ---- | -1.64 | -0.09 | 1.55 | ||
2076 | 15.54 | 13.19 | -2.34 | ---- | -1.68 | -0.10 | 1.58 | ||
2077 | 15.53 | 13.19 | -2.34 | ---- | -1.72 | -0.10 | 1.62 | ||
2078 | 15.53 | 13.19 | -2.34 | ---- | -1.75 | -0.10 | 1.65 | ||
2079 | 15.53 | 13.19 | -2.34 | ---- | -1.79 | -0.10 | 1.69 | ||
2080 | 15.54 | 13.19 | -2.34 | ---- | -1.83 | -0.10 | 1.72 | ||
2081 | 15.54 | 13.19 | -2.34 | ---- | -1.86 | -0.11 | 1.76 | ||
2082 | 15.54 | 13.19 | -2.35 | ---- | -1.90 | -0.11 | 1.79 | ||
2083 | 15.54 | 13.19 | -2.35 | ---- | -1.94 | -0.11 | 1.82 | ||
2084 | 15.55 | 13.20 | -2.35 | ---- | -1.97 | -0.11 | 1.86 | ||
2085 | 15.55 | 13.20 | -2.35 | ---- | -2.01 | -0.12 | 1.89 | ||
2086 | 15.55 | 13.20 | -2.35 | ---- | -2.04 | -0.12 | 1.93 |
  | 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 | 15.64% | 13.99% | -1.65% | 2036 | -0.60% | -0.03% | 0.57% | ||
  | |||||||||
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 |