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 | 13.30 | -0.58 | 296 | 0.00 | 0.26 | 0.26 | ||
2020 | 14.20 | 13.33 | -0.87 | 286 | 0.00 | 0.27 | 0.27 | ||
2021 | 14.52 | 13.35 | -1.17 | 275 | 0.00 | 0.27 | 0.27 | ||
2022 | 14.83 | 13.37 | -1.46 | 264 | 0.00 | 0.27 | 0.27 | ||
2023 | 15.13 | 13.38 | -1.74 | 252 | 0.00 | 0.27 | 0.27 | ||
2024 | 15.41 | 13.40 | -2.01 | 238 | 0.00 | 0.27 | 0.27 | ||
2025 | 15.68 | 13.42 | -2.26 | 225 | 0.00 | 0.27 | 0.26 | ||
2026 | 15.93 | 13.43 | -2.50 | 210 | 0.00 | 0.27 | 0.26 | ||
2027 | 16.15 | 13.45 | -2.71 | 195 | 0.01 | 0.27 | 0.26 | ||
2028 | 16.35 | 13.46 | -2.90 | 179 | 0.01 | 0.27 | 0.26 | ||
2029 | 16.53 | 13.47 | -3.06 | 162 | 0.01 | 0.27 | 0.26 | ||
2030 | 16.67 | 13.48 | -3.19 | 145 | 0.01 | 0.27 | 0.26 | ||
2031 | 16.78 | 13.49 | -3.29 | 127 | 0.01 | 0.27 | 0.26 | ||
2032 | 16.87 | 13.50 | -3.37 | 108 | 0.02 | 0.27 | 0.25 | ||
2033 | 16.95 | 13.50 | -3.44 | 90 | 0.02 | 0.27 | 0.25 | ||
2034 | 17.00 | 13.51 | -3.49 | 71 | 0.02 | 0.27 | 0.25 | ||
2035 | 17.04 | 13.51 | -3.52 | 51 | 0.02 | 0.27 | 0.25 | ||
2036 | 17.06 | 13.52 | -3.54 | 32 | 0.03 | 0.27 | 0.25 | ||
2037 | 17.07 | 13.52 | -3.55 | 12 | 0.03 | 0.27 | 0.24 | ||
2038 | 17.05 | 13.52 | -3.53 | ---- | 0.03 | 0.27 | 0.24 | ||
2039 | 17.02 | 13.52 | -3.50 | ---- | 0.03 | 0.27 | 0.24 | ||
2040 | 16.99 | 13.52 | -3.47 | ---- | 0.04 | 0.27 | 0.24 | ||
2041 | 16.95 | 13.52 | -3.43 | ---- | 0.04 | 0.27 | 0.24 | ||
2042 | 16.91 | 13.52 | -3.39 | ---- | 0.04 | 0.27 | 0.23 | ||
2043 | 16.88 | 13.52 | -3.36 | ---- | 0.05 | 0.28 | 0.23 | ||
2044 | 16.86 | 13.52 | -3.34 | ---- | 0.05 | 0.28 | 0.23 | ||
2045 | 16.84 | 13.52 | -3.32 | ---- | 0.05 | 0.28 | 0.23 | ||
2046 | 16.81 | 13.52 | -3.29 | ---- | 0.05 | 0.28 | 0.22 | ||
2047 | 16.80 | 13.52 | -3.27 | ---- | 0.06 | 0.28 | 0.22 | ||
2048 | 16.78 | 13.52 | -3.26 | ---- | 0.06 | 0.28 | 0.22 | ||
2049 | 16.76 | 13.52 | -3.24 | ---- | 0.06 | 0.28 | 0.21 | ||
2050 | 16.75 | 13.52 | -3.23 | ---- | 0.07 | 0.28 | 0.21 | ||
2051 | 16.75 | 13.52 | -3.22 | ---- | 0.07 | 0.28 | 0.21 | ||
2052 | 16.75 | 13.53 | -3.23 | ---- | 0.07 | 0.28 | 0.21 | ||
2053 | 16.77 | 13.53 | -3.24 | ---- | 0.08 | 0.28 | 0.20 | ||
2054 | 16.78 | 13.53 | -3.25 | ---- | 0.08 | 0.28 | 0.20 | ||
2055 | 16.80 | 13.53 | -3.27 | ---- | 0.08 | 0.28 | 0.20 | ||
2056 | 16.83 | 13.54 | -3.29 | ---- | 0.09 | 0.28 | 0.20 | ||
2057 | 16.85 | 13.54 | -3.32 | ---- | 0.09 | 0.28 | 0.19 | ||
2058 | 16.87 | 13.54 | -3.33 | ---- | 0.09 | 0.28 | 0.19 | ||
2059 | 16.89 | 13.54 | -3.35 | ---- | 0.10 | 0.28 | 0.19 | ||
2060 | 16.90 | 13.54 | -3.36 | ---- | 0.10 | 0.29 | 0.19 | ||
2061 | 16.92 | 13.55 | -3.37 | ---- | 0.10 | 0.29 | 0.18 | ||
2062 | 16.93 | 13.55 | -3.38 | ---- | 0.11 | 0.29 | 0.18 | ||
2063 | 16.94 | 13.55 | -3.40 | ---- | 0.11 | 0.29 | 0.18 | ||
2064 | 16.96 | 13.55 | -3.41 | ---- | 0.11 | 0.29 | 0.18 | ||
2065 | 16.98 | 13.55 | -3.43 | ---- | 0.11 | 0.29 | 0.18 | ||
2066 | 17.00 | 13.56 | -3.45 | ---- | 0.11 | 0.29 | 0.17 | ||
2067 | 17.03 | 13.56 | -3.47 | ---- | 0.12 | 0.29 | 0.17 | ||
2068 | 17.06 | 13.56 | -3.50 | ---- | 0.12 | 0.29 | 0.17 | ||
2069 | 17.09 | 13.56 | -3.53 | ---- | 0.12 | 0.29 | 0.17 | ||
2070 | 17.12 | 13.56 | -3.56 | ---- | 0.12 | 0.29 | 0.17 | ||
2071 | 17.16 | 13.57 | -3.59 | ---- | 0.12 | 0.29 | 0.17 | ||
2072 | 17.19 | 13.57 | -3.62 | ---- | 0.13 | 0.29 | 0.17 | ||
2073 | 17.23 | 13.57 | -3.66 | ---- | 0.13 | 0.29 | 0.16 | ||
2074 | 17.27 | 13.58 | -3.69 | ---- | 0.13 | 0.29 | 0.16 | ||
2075 | 17.31 | 13.58 | -3.73 | ---- | 0.13 | 0.29 | 0.16 | ||
2076 | 17.34 | 13.58 | -3.76 | ---- | 0.13 | 0.29 | 0.16 | ||
2077 | 17.38 | 13.58 | -3.80 | ---- | 0.13 | 0.29 | 0.16 | ||
2078 | 17.42 | 13.59 | -3.83 | ---- | 0.13 | 0.29 | 0.16 | ||
2079 | 17.46 | 13.59 | -3.87 | ---- | 0.13 | 0.29 | 0.16 | ||
2080 | 17.50 | 13.59 | -3.90 | ---- | 0.13 | 0.29 | 0.16 | ||
2081 | 17.54 | 13.59 | -3.94 | ---- | 0.14 | 0.29 | 0.16 | ||
2082 | 17.57 | 13.60 | -3.98 | ---- | 0.14 | 0.29 | 0.16 | ||
2083 | 17.61 | 13.60 | -4.01 | ---- | 0.14 | 0.29 | 0.16 | ||
2084 | 17.66 | 13.60 | -4.05 | ---- | 0.14 | 0.29 | 0.16 | ||
2085 | 17.69 | 13.61 | -4.09 | ---- | 0.14 | 0.29 | 0.16 | ||
2086 | 17.73 | 13.61 | -4.12 | ---- | 0.14 | 0.30 | 0.16 |
  | 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 | 16.30% | 14.26% | -2.04% | 2037 | 0.05% | 0.24% | 0.19% | ||
  | |||||||||
1 Under present law, the year of exhaustion
is 2036. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified January 5, 2012 |