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 | 14.99 | 1.04 | 329 | 0.00 | 2.16 | 2.16 | ||
2014 | 13.98 | 15.27 | 1.29 | 330 | 0.00 | 2.34 | 2.34 | ||
2015 | 13.97 | 15.32 | 1.35 | 333 | 0.00 | 2.37 | 2.37 | ||
2016 | 13.94 | 15.37 | 1.44 | 336 | 0.00 | 2.39 | 2.39 | ||
2017 | 13.91 | 15.41 | 1.50 | 340 | 0.00 | 2.41 | 2.41 | ||
2018 | 13.96 | 15.44 | 1.48 | 343 | 0.00 | 2.40 | 2.41 | ||
2019 | 14.13 | 15.43 | 1.30 | 346 | 0.00 | 2.37 | 2.38 | ||
2020 | 14.37 | 15.41 | 1.04 | 347 | 0.00 | 2.34 | 2.34 | ||
2021 | 14.65 | 15.42 | 0.77 | 347 | 0.00 | 2.32 | 2.32 | ||
2022 | 14.96 | 15.44 | 0.48 | 346 | -0.01 | 2.32 | 2.33 | ||
2023 | 15.28 | 15.46 | 0.19 | 344 | -0.01 | 2.32 | 2.33 | ||
2024 | 15.58 | 15.48 | -0.10 | 341 | -0.01 | 2.32 | 2.33 | ||
2025 | 15.87 | 15.50 | -0.37 | 337 | -0.01 | 2.32 | 2.34 | ||
2026 | 16.13 | 15.52 | -0.62 | 333 | -0.02 | 2.32 | 2.34 | ||
2027 | 16.39 | 15.54 | -0.86 | 329 | -0.02 | 2.32 | 2.34 | ||
2028 | 16.62 | 15.55 | -1.07 | 324 | -0.02 | 2.32 | 2.35 | ||
2029 | 16.81 | 15.56 | -1.25 | 318 | -0.02 | 2.33 | 2.35 | ||
2030 | 16.98 | 15.58 | -1.40 | 312 | -0.02 | 2.33 | 2.35 | ||
2031 | 17.12 | 15.59 | -1.53 | 306 | -0.03 | 2.33 | 2.35 | ||
2032 | 17.22 | 15.59 | -1.63 | 299 | -0.03 | 2.33 | 2.36 | ||
2033 | 17.30 | 15.60 | -1.70 | 293 | -0.03 | 2.33 | 2.36 | ||
2034 | 17.35 | 15.60 | -1.74 | 286 | -0.03 | 2.33 | 2.36 | ||
2035 | 17.37 | 15.61 | -1.77 | 279 | -0.03 | 2.33 | 2.37 | ||
2036 | 17.39 | 15.61 | -1.78 | 272 | -0.04 | 2.33 | 2.37 | ||
2037 | 17.39 | 15.61 | -1.78 | 266 | -0.04 | 2.33 | 2.37 | ||
2038 | 17.38 | 15.62 | -1.76 | 259 | -0.04 | 2.33 | 2.37 | ||
2039 | 17.35 | 15.62 | -1.73 | 253 | -0.04 | 2.33 | 2.38 | ||
2040 | 17.31 | 15.62 | -1.70 | 246 | -0.05 | 2.33 | 2.38 | ||
2041 | 17.27 | 15.62 | -1.66 | 240 | -0.05 | 2.33 | 2.38 | ||
2042 | 17.23 | 15.61 | -1.61 | 235 | -0.05 | 2.34 | 2.39 | ||
2043 | 17.19 | 15.61 | -1.58 | 229 | -0.05 | 2.34 | 2.39 | ||
2044 | 17.16 | 15.61 | -1.54 | 223 | -0.05 | 2.34 | 2.39 | ||
2045 | 17.13 | 15.61 | -1.51 | 218 | -0.06 | 2.34 | 2.39 | ||
2046 | 17.10 | 15.61 | -1.49 | 212 | -0.06 | 2.34 | 2.40 | ||
2047 | 17.07 | 15.62 | -1.46 | 207 | -0.06 | 2.34 | 2.40 | ||
2048 | 17.05 | 15.62 | -1.43 | 201 | -0.06 | 2.34 | 2.40 | ||
2049 | 17.03 | 15.62 | -1.41 | 196 | -0.07 | 2.34 | 2.41 | ||
2050 | 17.01 | 15.62 | -1.39 | 191 | -0.07 | 2.34 | 2.41 | ||
2051 | 17.00 | 15.62 | -1.38 | 186 | -0.07 | 2.34 | 2.41 | ||
2052 | 17.00 | 15.62 | -1.38 | 180 | -0.07 | 2.35 | 2.42 | ||
2053 | 17.00 | 15.62 | -1.38 | 175 | -0.07 | 2.35 | 2.42 | ||
2054 | 17.00 | 15.62 | -1.38 | 169 | -0.08 | 2.35 | 2.42 | ||
2055 | 17.01 | 15.63 | -1.39 | 164 | -0.08 | 2.35 | 2.43 | ||
2056 | 17.03 | 15.63 | -1.40 | 158 | -0.08 | 2.35 | 2.43 | ||
2057 | 17.04 | 15.63 | -1.41 | 152 | -0.08 | 2.35 | 2.43 | ||
2058 | 17.05 | 15.63 | -1.42 | 146 | -0.08 | 2.35 | 2.44 | ||
2059 | 17.06 | 15.64 | -1.43 | 139 | -0.09 | 2.35 | 2.44 | ||
2060 | 17.07 | 15.64 | -1.43 | 133 | -0.09 | 2.35 | 2.44 | ||
2061 | 17.07 | 15.64 | -1.43 | 127 | -0.09 | 2.36 | 2.44 | ||
2062 | 17.08 | 15.64 | -1.44 | 120 | -0.09 | 2.36 | 2.45 | ||
2063 | 17.09 | 15.64 | -1.44 | 114 | -0.09 | 2.36 | 2.45 | ||
2064 | 17.09 | 15.65 | -1.45 | 107 | -0.09 | 2.36 | 2.45 | ||
2065 | 17.11 | 15.65 | -1.46 | 100 | -0.09 | 2.36 | 2.45 | ||
2066 | 17.12 | 15.65 | -1.47 | 93 | -0.09 | 2.36 | 2.46 | ||
2067 | 17.15 | 15.66 | -1.49 | 86 | -0.09 | 2.36 | 2.46 | ||
2068 | 17.17 | 15.66 | -1.51 | 78 | -0.09 | 2.37 | 2.46 | ||
2069 | 17.20 | 15.66 | -1.54 | 71 | -0.10 | 2.37 | 2.46 | ||
2070 | 17.23 | 15.67 | -1.56 | 63 | -0.10 | 2.37 | 2.46 | ||
2071 | 17.26 | 15.67 | -1.59 | 55 | -0.10 | 2.37 | 2.47 | ||
2072 | 17.28 | 15.67 | -1.61 | 47 | -0.10 | 2.37 | 2.47 | ||
2073 | 17.31 | 15.67 | -1.63 | 38 | -0.10 | 2.37 | 2.47 | ||
2074 | 17.34 | 15.68 | -1.66 | 29 | -0.10 | 2.37 | 2.47 | ||
2075 | 17.36 | 15.68 | -1.68 | 20 | -0.10 | 2.38 | 2.47 | ||
2076 | 17.39 | 15.68 | -1.70 | 11 | -0.10 | 2.38 | 2.47 | ||
2077 | 17.41 | 15.69 | -1.73 | 2 | -0.10 | 2.38 | 2.48 | ||
2078 | 17.44 | 15.69 | -1.75 | ---- | -0.10 | 2.38 | 2.48 | ||
2079 | 17.47 | 15.69 | -1.78 | ---- | -0.10 | 2.38 | 2.48 | ||
2080 | 17.51 | 15.70 | -1.81 | ---- | -0.10 | 2.38 | 2.48 | ||
2081 | 17.54 | 15.70 | -1.84 | ---- | -0.10 | 2.38 | 2.48 | ||
2082 | 17.58 | 15.70 | -1.87 | ---- | -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 | 2.49 | ||
2086 | 17.74 | 15.72 | -2.02 | ---- | -0.10 | 2.39 | 2.49 | ||
2087 | 17.77 | 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% | 16.33% | -0.31% | 2077 | -0.05% | 2.31% | 2.36% | ||
  | |||||||||
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 |