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 | 2.36 | ||
2016 | 13.95 | 15.37 | 1.43 | 336 | 0.01 | 2.39 | 2.39 | ||
2017 | 13.93 | 15.42 | 1.49 | 339 | 0.02 | 2.41 | 2.39 | ||
2018 | 13.98 | 15.44 | 1.46 | 342 | 0.02 | 2.41 | 2.38 | ||
2019 | 14.17 | 15.43 | 1.26 | 345 | 0.03 | 2.38 | 2.35 | ||
2020 | 14.42 | 15.42 | 1.00 | 346 | 0.04 | 2.35 | 2.30 | ||
2021 | 14.71 | 15.43 | 0.72 | 345 | 0.05 | 2.32 | 2.27 | ||
2022 | 15.04 | 15.45 | 0.42 | 343 | 0.07 | 2.33 | 2.26 | ||
2023 | 15.37 | 15.47 | 0.11 | 340 | 0.08 | 2.33 | 2.25 | ||
2024 | 15.68 | 15.50 | -0.19 | 337 | 0.09 | 2.33 | 2.24 | ||
2025 | 15.98 | 15.52 | -0.47 | 332 | 0.10 | 2.34 | 2.23 | ||
2026 | 16.26 | 15.53 | -0.73 | 327 | 0.11 | 2.34 | 2.23 | ||
2027 | 16.54 | 15.55 | -0.98 | 322 | 0.13 | 2.34 | 2.22 | ||
2028 | 16.77 | 15.57 | -1.20 | 316 | 0.14 | 2.34 | 2.21 | ||
2029 | 16.98 | 15.58 | -1.40 | 310 | 0.15 | 2.35 | 2.20 | ||
2030 | 17.17 | 15.60 | -1.57 | 303 | 0.16 | 2.35 | 2.19 | ||
2031 | 17.32 | 15.61 | -1.71 | 296 | 0.17 | 2.35 | 2.18 | ||
2032 | 17.43 | 15.62 | -1.81 | 288 | 0.18 | 2.35 | 2.17 | ||
2033 | 17.51 | 15.63 | -1.89 | 280 | 0.19 | 2.36 | 2.17 | ||
2034 | 17.57 | 15.63 | -1.94 | 272 | 0.19 | 2.36 | 2.16 | ||
2035 | 17.61 | 15.64 | -1.97 | 264 | 0.20 | 2.36 | 2.16 | ||
2036 | 17.63 | 15.64 | -1.99 | 256 | 0.21 | 2.36 | 2.15 | ||
2037 | 17.64 | 15.64 | -2.00 | 248 | 0.21 | 2.36 | 2.15 | ||
2038 | 17.64 | 15.65 | -1.99 | 240 | 0.22 | 2.36 | 2.15 | ||
2039 | 17.61 | 15.65 | -1.97 | 232 | 0.22 | 2.36 | 2.14 | ||
2040 | 17.58 | 15.65 | -1.93 | 224 | 0.22 | 2.37 | 2.14 | ||
2041 | 17.55 | 15.65 | -1.90 | 216 | 0.23 | 2.37 | 2.14 | ||
2042 | 17.51 | 15.65 | -1.86 | 209 | 0.23 | 2.37 | 2.14 | ||
2043 | 17.48 | 15.65 | -1.83 | 202 | 0.23 | 2.37 | 2.14 | ||
2044 | 17.45 | 15.65 | -1.80 | 194 | 0.23 | 2.37 | 2.14 | ||
2045 | 17.42 | 15.65 | -1.77 | 187 | 0.24 | 2.37 | 2.14 | ||
2046 | 17.40 | 15.65 | -1.75 | 180 | 0.24 | 2.37 | 2.14 | ||
2047 | 17.37 | 15.65 | -1.72 | 172 | 0.24 | 2.37 | 2.14 | ||
2048 | 17.35 | 15.65 | -1.70 | 165 | 0.24 | 2.38 | 2.14 | ||
2049 | 17.33 | 15.65 | -1.68 | 158 | 0.24 | 2.38 | 2.14 | ||
2050 | 17.32 | 15.65 | -1.66 | 151 | 0.24 | 2.38 | 2.14 | ||
2051 | 17.31 | 15.65 | -1.65 | 144 | 0.24 | 2.38 | 2.14 | ||
2052 | 17.31 | 15.65 | -1.65 | 136 | 0.24 | 2.38 | 2.14 | ||
2053 | 17.31 | 15.66 | -1.65 | 129 | 0.24 | 2.38 | 2.15 | ||
2054 | 17.32 | 15.66 | -1.66 | 121 | 0.24 | 2.38 | 2.15 | ||
2055 | 17.33 | 15.66 | -1.67 | 113 | 0.24 | 2.38 | 2.15 | ||
2056 | 17.34 | 15.66 | -1.68 | 105 | 0.24 | 2.39 | 2.15 | ||
2057 | 17.36 | 15.67 | -1.69 | 97 | 0.24 | 2.39 | 2.15 | ||
2058 | 17.37 | 15.67 | -1.70 | 89 | 0.24 | 2.39 | 2.15 | ||
2059 | 17.38 | 15.67 | -1.71 | 81 | 0.24 | 2.39 | 2.15 | ||
2060 | 17.39 | 15.67 | -1.72 | 72 | 0.24 | 2.39 | 2.15 | ||
2061 | 17.40 | 15.68 | -1.72 | 63 | 0.24 | 2.39 | 2.16 | ||
2062 | 17.40 | 15.68 | -1.73 | 55 | 0.24 | 2.39 | 2.16 | ||
2063 | 17.41 | 15.68 | -1.73 | 46 | 0.24 | 2.39 | 2.16 | ||
2064 | 17.42 | 15.68 | -1.74 | 37 | 0.24 | 2.40 | 2.16 | ||
2065 | 17.44 | 15.69 | -1.75 | 27 | 0.24 | 2.40 | 2.16 | ||
2066 | 17.45 | 15.69 | -1.77 | 18 | 0.24 | 2.40 | 2.16 | ||
2067 | 17.48 | 15.69 | -1.78 | 8 | 0.24 | 2.40 | 2.16 | ||
2068 | 17.50 | 15.69 | -1.81 | ---- | 0.24 | 2.40 | 2.17 | ||
2069 | 17.53 | 15.70 | -1.83 | ---- | 0.24 | 2.40 | 2.17 | ||
2070 | 17.56 | 15.70 | -1.86 | ---- | 0.24 | 2.40 | 2.17 | ||
2071 | 17.59 | 15.71 | -1.89 | ---- | 0.24 | 2.41 | 2.17 | ||
2072 | 17.62 | 15.71 | -1.91 | ---- | 0.24 | 2.41 | 2.17 | ||
2073 | 17.64 | 15.71 | -1.93 | ---- | 0.24 | 2.41 | 2.17 | ||
2074 | 17.67 | 15.72 | -1.96 | ---- | 0.24 | 2.41 | 2.17 | ||
2075 | 17.70 | 15.72 | -1.98 | ---- | 0.24 | 2.41 | 2.17 | ||
2076 | 17.73 | 15.72 | -2.00 | ---- | 0.24 | 2.41 | 2.17 | ||
2077 | 17.75 | 15.72 | -2.03 | ---- | 0.24 | 2.42 | 2.17 | ||
2078 | 17.78 | 15.73 | -2.05 | ---- | 0.24 | 2.42 | 2.18 | ||
2079 | 17.81 | 15.73 | -2.08 | ---- | 0.24 | 2.42 | 2.18 | ||
2080 | 17.85 | 15.74 | -2.11 | ---- | 0.24 | 2.42 | 2.18 | ||
2081 | 17.88 | 15.74 | -2.14 | ---- | 0.24 | 2.42 | 2.18 | ||
2082 | 17.92 | 15.74 | -2.18 | ---- | 0.24 | 2.42 | 2.18 | ||
2083 | 17.96 | 15.75 | -2.21 | ---- | 0.25 | 2.42 | 2.18 | ||
2084 | 18.00 | 15.75 | -2.25 | ---- | 0.25 | 2.43 | 2.18 | ||
2085 | 18.04 | 15.75 | -2.29 | ---- | 0.25 | 2.43 | 2.18 | ||
2086 | 18.08 | 15.76 | -2.32 | ---- | 0.25 | 2.43 | 2.18 | ||
2087 | 18.12 | 15.76 | -2.36 | ---- | 0.25 | 2.43 | 2.18 |
  | 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 | 16.86% | 16.36% | -0.51% | 2067 | 0.18% | 2.34% | 2.16% | ||
  | |||||||||
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 |