Skip to content Social Security Online |
Actuarial Publications |
www.socialsecurity.gov |
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 |
|||
2012 | 13.83 | 12.89 | -0.93 | 340 | 0.00 | 0.00 | 0.00 | ||
2013 | 13.95 | 14.00 | 0.05 | 329 | 0.00 | 1.17 | 1.17 | ||
2014 | 13.98 | 14.23 | 0.24 | 323 | 0.00 | 1.29 | 1.29 | ||
2015 | 13.97 | 14.31 | 0.34 | 319 | 0.00 | 1.36 | 1.36 | ||
2016 | 13.94 | 14.40 | 0.46 | 315 | 0.00 | 1.42 | 1.42 | ||
2017 | 13.91 | 14.48 | 0.57 | 313 | 0.00 | 1.48 | 1.48 | ||
2018 | 13.96 | 14.56 | 0.60 | 310 | 0.00 | 1.53 | 1.53 | ||
2019 | 14.13 | 14.61 | 0.48 | 308 | 0.00 | 1.56 | 1.56 | ||
2020 | 14.37 | 14.66 | 0.29 | 304 | 0.00 | 1.59 | 1.59 | ||
2021 | 14.65 | 14.73 | 0.07 | 300 | 0.00 | 1.62 | 1.62 | ||
2022 | 14.97 | 14.80 | -0.17 | 295 | 0.00 | 1.67 | 1.67 | ||
2023 | 15.28 | 14.87 | -0.42 | 289 | -0.01 | 1.72 | 1.73 | ||
2024 | 15.59 | 14.93 | -0.65 | 283 | -0.01 | 1.77 | 1.78 | ||
2025 | 15.87 | 15.00 | -0.87 | 276 | -0.01 | 1.82 | 1.83 | ||
2026 | 16.14 | 15.08 | -1.06 | 270 | -0.01 | 1.88 | 1.89 | ||
2027 | 16.40 | 15.15 | -1.25 | 263 | -0.01 | 1.94 | 1.95 | ||
2028 | 16.62 | 15.23 | -1.39 | 256 | -0.01 | 2.00 | 2.02 | ||
2029 | 16.82 | 15.31 | -1.51 | 248 | -0.02 | 2.07 | 2.09 | ||
2030 | 16.99 | 15.39 | -1.60 | 240 | -0.02 | 2.14 | 2.16 | ||
2031 | 17.13 | 15.47 | -1.65 | 232 | -0.02 | 2.22 | 2.23 | ||
2032 | 17.23 | 15.56 | -1.67 | 225 | -0.02 | 2.29 | 2.31 | ||
2033 | 17.31 | 15.60 | -1.71 | 217 | -0.02 | 2.33 | 2.35 | ||
2034 | 17.35 | 15.61 | -1.75 | 209 | -0.02 | 2.33 | 2.35 | ||
2035 | 17.38 | 15.61 | -1.77 | 202 | -0.03 | 2.33 | 2.36 | ||
2036 | 17.40 | 15.61 | -1.79 | 194 | -0.03 | 2.33 | 2.36 | ||
2037 | 17.40 | 15.62 | -1.79 | 186 | -0.03 | 2.33 | 2.36 | ||
2038 | 17.39 | 15.62 | -1.77 | 179 | -0.03 | 2.33 | 2.36 | ||
2039 | 17.36 | 15.62 | -1.74 | 171 | -0.03 | 2.33 | 2.37 | ||
2040 | 17.32 | 15.62 | -1.71 | 164 | -0.03 | 2.33 | 2.37 | ||
2041 | 17.28 | 15.62 | -1.67 | 157 | -0.04 | 2.34 | 2.37 | ||
2042 | 17.24 | 15.62 | -1.63 | 150 | -0.04 | 2.34 | 2.37 | ||
2043 | 17.20 | 15.62 | -1.59 | 143 | -0.04 | 2.34 | 2.38 | ||
2044 | 17.17 | 15.61 | -1.55 | 136 | -0.04 | 2.34 | 2.38 | ||
2045 | 17.14 | 15.61 | -1.53 | 129 | -0.04 | 2.34 | 2.38 | ||
2046 | 17.11 | 15.62 | -1.50 | 122 | -0.05 | 2.34 | 2.39 | ||
2047 | 17.09 | 15.62 | -1.47 | 115 | -0.05 | 2.34 | 2.39 | ||
2048 | 17.06 | 15.62 | -1.45 | 108 | -0.05 | 2.34 | 2.39 | ||
2049 | 17.04 | 15.62 | -1.42 | 102 | -0.05 | 2.34 | 2.40 | ||
2050 | 17.02 | 15.62 | -1.41 | 95 | -0.06 | 2.34 | 2.40 | ||
2051 | 17.01 | 15.62 | -1.39 | 88 | -0.06 | 2.34 | 2.40 | ||
2052 | 17.01 | 15.62 | -1.39 | 82 | -0.06 | 2.35 | 2.41 | ||
2053 | 17.01 | 15.62 | -1.39 | 75 | -0.06 | 2.35 | 2.41 | ||
2054 | 17.02 | 15.62 | -1.39 | 68 | -0.06 | 2.35 | 2.41 | ||
2055 | 17.02 | 15.63 | -1.40 | 61 | -0.07 | 2.35 | 2.42 | ||
2056 | 17.04 | 15.63 | -1.41 | 54 | -0.07 | 2.35 | 2.42 | ||
2057 | 17.05 | 15.63 | -1.42 | 46 | -0.07 | 2.35 | 2.42 | ||
2058 | 17.06 | 15.63 | -1.43 | 39 | -0.07 | 2.35 | 2.43 | ||
2059 | 17.07 | 15.64 | -1.44 | 31 | -0.07 | 2.35 | 2.43 | ||
2060 | 17.08 | 15.64 | -1.44 | 23 | -0.08 | 2.36 | 2.43 | ||
2061 | 17.08 | 15.64 | -1.44 | 16 | -0.08 | 2.36 | 2.43 | ||
2062 | 17.09 | 15.64 | -1.45 | 8 | -0.08 | 2.36 | 2.44 | ||
2063 | 17.09 | 15.65 | -1.45 | ---- | -0.08 | 2.36 | 2.44 | ||
2064 | 17.10 | 15.65 | -1.46 | ---- | -0.08 | 2.36 | 2.44 | ||
2065 | 17.12 | 15.65 | -1.47 | ---- | -0.08 | 2.36 | 2.45 | ||
2066 | 17.13 | 15.65 | -1.48 | ---- | -0.09 | 2.36 | 2.45 | ||
2067 | 17.15 | 15.66 | -1.50 | ---- | -0.09 | 2.36 | 2.45 | ||
2068 | 17.18 | 15.66 | -1.52 | ---- | -0.09 | 2.37 | 2.45 | ||
2069 | 17.21 | 15.66 | -1.54 | ---- | -0.09 | 2.37 | 2.46 | ||
2070 | 17.24 | 15.67 | -1.57 | ---- | -0.09 | 2.37 | 2.46 | ||
2071 | 17.26 | 15.67 | -1.59 | ---- | -0.09 | 2.37 | 2.46 | ||
2072 | 17.29 | 15.67 | -1.62 | ---- | -0.09 | 2.37 | 2.46 | ||
2073 | 17.31 | 15.67 | -1.64 | ---- | -0.09 | 2.37 | 2.46 | ||
2074 | 17.34 | 15.68 | -1.66 | ---- | -0.09 | 2.37 | 2.47 | ||
2075 | 17.37 | 15.68 | -1.69 | ---- | -0.09 | 2.38 | 2.47 | ||
2076 | 17.39 | 15.68 | -1.71 | ---- | -0.09 | 2.38 | 2.47 | ||
2077 | 17.42 | 15.69 | -1.73 | ---- | -0.09 | 2.38 | 2.47 | ||
2078 | 17.45 | 15.69 | -1.75 | ---- | -0.09 | 2.38 | 2.47 | ||
2079 | 17.48 | 15.69 | -1.78 | ---- | -0.09 | 2.38 | 2.48 | ||
2080 | 17.51 | 15.70 | -1.81 | ---- | -0.09 | 2.38 | 2.48 | ||
2081 | 17.54 | 15.70 | -1.84 | ---- | -0.09 | 2.38 | 2.48 | ||
2082 | 17.58 | 15.70 | -1.88 | ---- | -0.10 | 2.39 | 2.48 | ||
2083 | 17.62 | 15.71 | -1.91 | ---- | -0.10 | 2.39 | 2.48 | ||
2084 | 17.66 | 15.71 | -1.95 | ---- | -0.10 | 2.39 | 2.48 | ||
2085 | 17.70 | 15.72 | -1.98 | ---- | -0.10 | 2.39 | 2.48 | ||
2086 | 17.74 | 15.72 | -2.02 | ---- | -0.10 | 2.39 | 2.49 | ||
2087 | 17.78 | 15.72 | -2.05 | ---- | -0.10 | 2.39 | 2.49 |
  | Summarized Estimates |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Present Law |
||||||
---|---|---|---|---|---|---|---|---|---|
Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
Based on Intermediate Assumptions of the 2012 Trustees Report. | |||||||||
2012-2086 | 16.64% | 16.12% | -0.53% | 2062 | -0.04% | 2.10% | 2.14% | ||
  | |||||||||
1 Under present law, the year of Trust
Fund reserve depletion is 2033. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified February 20, 2013 |