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 | 12.97 | -0.98 | 329 | 0.00 | 0.14 | 0.14 | ||
2014 | 13.98 | 13.21 | -0.77 | 316 | 0.00 | 0.28 | 0.28 | ||
2015 | 13.97 | 13.36 | -0.61 | 305 | 0.00 | 0.41 | 0.41 | ||
2016 | 13.94 | 13.50 | -0.43 | 295 | 0.00 | 0.52 | 0.52 | ||
2017 | 13.91 | 13.64 | -0.27 | 287 | 0.00 | 0.63 | 0.63 | ||
2018 | 13.96 | 13.76 | -0.20 | 279 | 0.00 | 0.73 | 0.73 | ||
2019 | 14.13 | 13.86 | -0.27 | 272 | 0.00 | 0.81 | 0.81 | ||
2020 | 14.37 | 13.95 | -0.42 | 264 | 0.00 | 0.88 | 0.88 | ||
2021 | 14.65 | 14.06 | -0.60 | 255 | 0.00 | 0.95 | 0.95 | ||
2022 | 14.97 | 14.15 | -0.82 | 247 | 0.00 | 1.02 | 1.03 | ||
2023 | 15.29 | 14.17 | -1.11 | 238 | 0.00 | 1.03 | 1.03 | ||
2024 | 15.59 | 14.19 | -1.40 | 228 | 0.00 | 1.03 | 1.03 | ||
2025 | 15.88 | 14.21 | -1.67 | 217 | 0.00 | 1.03 | 1.03 | ||
2026 | 16.15 | 14.22 | -1.92 | 206 | -0.01 | 1.03 | 1.03 | ||
2027 | 16.41 | 14.24 | -2.17 | 194 | -0.01 | 1.03 | 1.03 | ||
2028 | 16.63 | 14.25 | -2.37 | 181 | -0.01 | 1.03 | 1.04 | ||
2029 | 16.82 | 14.27 | -2.56 | 167 | -0.01 | 1.03 | 1.04 | ||
2030 | 17.00 | 14.28 | -2.72 | 153 | -0.01 | 1.03 | 1.04 | ||
2031 | 17.14 | 14.29 | -2.85 | 139 | -0.01 | 1.03 | 1.04 | ||
2032 | 17.24 | 14.30 | -2.94 | 123 | -0.01 | 1.03 | 1.04 | ||
2033 | 17.32 | 14.30 | -3.02 | 108 | -0.01 | 1.03 | 1.04 | ||
2034 | 17.37 | 14.31 | -3.06 | 92 | -0.01 | 1.03 | 1.04 | ||
2035 | 17.40 | 14.31 | -3.09 | 75 | -0.01 | 1.03 | 1.04 | ||
2036 | 17.41 | 14.31 | -3.10 | 59 | -0.01 | 1.03 | 1.05 | ||
2037 | 17.42 | 14.32 | -3.10 | 42 | -0.01 | 1.03 | 1.05 | ||
2038 | 17.41 | 14.32 | -3.09 | 25 | -0.02 | 1.03 | 1.05 | ||
2039 | 17.38 | 14.32 | -3.06 | 8 | -0.02 | 1.03 | 1.05 | ||
2040 | 17.34 | 14.32 | -3.02 | ---- | -0.02 | 1.03 | 1.05 | ||
2041 | 17.30 | 14.32 | -2.99 | ---- | -0.02 | 1.03 | 1.05 | ||
2042 | 17.26 | 14.31 | -2.95 | ---- | -0.02 | 1.04 | 1.05 | ||
2043 | 17.22 | 14.31 | -2.91 | ---- | -0.02 | 1.04 | 1.06 | ||
2044 | 17.19 | 14.31 | -2.88 | ---- | -0.02 | 1.04 | 1.06 | ||
2045 | 17.16 | 14.31 | -2.85 | ---- | -0.02 | 1.04 | 1.06 | ||
2046 | 17.14 | 14.31 | -2.82 | ---- | -0.02 | 1.04 | 1.06 | ||
2047 | 17.11 | 14.31 | -2.80 | ---- | -0.02 | 1.04 | 1.06 | ||
2048 | 17.09 | 14.31 | -2.78 | ---- | -0.03 | 1.04 | 1.06 | ||
2049 | 17.07 | 14.31 | -2.75 | ---- | -0.03 | 1.04 | 1.07 | ||
2050 | 17.05 | 14.31 | -2.74 | ---- | -0.03 | 1.04 | 1.07 | ||
2051 | 17.04 | 14.31 | -2.73 | ---- | -0.03 | 1.04 | 1.07 | ||
2052 | 17.04 | 14.32 | -2.72 | ---- | -0.03 | 1.04 | 1.07 | ||
2053 | 17.04 | 14.32 | -2.72 | ---- | -0.03 | 1.04 | 1.07 | ||
2054 | 17.05 | 14.32 | -2.73 | ---- | -0.03 | 1.04 | 1.08 | ||
2055 | 17.06 | 14.32 | -2.73 | ---- | -0.03 | 1.05 | 1.08 | ||
2056 | 17.07 | 14.33 | -2.75 | ---- | -0.03 | 1.05 | 1.08 | ||
2057 | 17.09 | 14.33 | -2.76 | ---- | -0.04 | 1.05 | 1.09 | ||
2058 | 17.10 | 14.33 | -2.77 | ---- | -0.04 | 1.05 | 1.09 | ||
2059 | 17.11 | 14.34 | -2.77 | ---- | -0.04 | 1.05 | 1.09 | ||
2060 | 17.12 | 14.34 | -2.78 | ---- | -0.04 | 1.05 | 1.09 | ||
2061 | 17.12 | 14.34 | -2.78 | ---- | -0.04 | 1.06 | 1.10 | ||
2062 | 17.13 | 14.34 | -2.78 | ---- | -0.04 | 1.06 | 1.10 | ||
2063 | 17.13 | 14.35 | -2.79 | ---- | -0.04 | 1.06 | 1.10 | ||
2064 | 17.14 | 14.35 | -2.80 | ---- | -0.04 | 1.06 | 1.10 | ||
2065 | 17.16 | 14.35 | -2.81 | ---- | -0.04 | 1.06 | 1.10 | ||
2066 | 17.18 | 14.35 | -2.82 | ---- | -0.04 | 1.06 | 1.11 | ||
2067 | 17.20 | 14.36 | -2.84 | ---- | -0.04 | 1.07 | 1.11 | ||
2068 | 17.22 | 14.36 | -2.86 | ---- | -0.04 | 1.07 | 1.11 | ||
2069 | 17.25 | 14.36 | -2.89 | ---- | -0.04 | 1.07 | 1.11 | ||
2070 | 17.28 | 14.37 | -2.91 | ---- | -0.05 | 1.07 | 1.12 | ||
2071 | 17.31 | 14.37 | -2.94 | ---- | -0.05 | 1.07 | 1.12 | ||
2072 | 17.33 | 14.37 | -2.96 | ---- | -0.05 | 1.07 | 1.12 | ||
2073 | 17.36 | 14.38 | -2.98 | ---- | -0.05 | 1.08 | 1.12 | ||
2074 | 17.39 | 14.38 | -3.01 | ---- | -0.05 | 1.08 | 1.12 | ||
2075 | 17.41 | 14.38 | -3.03 | ---- | -0.05 | 1.08 | 1.12 | ||
2076 | 17.44 | 14.39 | -3.05 | ---- | -0.05 | 1.08 | 1.13 | ||
2077 | 17.46 | 14.39 | -3.07 | ---- | -0.05 | 1.08 | 1.13 | ||
2078 | 17.49 | 14.39 | -3.10 | ---- | -0.05 | 1.08 | 1.13 | ||
2079 | 17.52 | 14.40 | -3.13 | ---- | -0.05 | 1.08 | 1.13 | ||
2080 | 17.56 | 14.40 | -3.16 | ---- | -0.05 | 1.08 | 1.13 | ||
2081 | 17.59 | 14.40 | -3.19 | ---- | -0.05 | 1.09 | 1.13 | ||
2082 | 17.63 | 14.41 | -3.22 | ---- | -0.05 | 1.09 | 1.13 | ||
2083 | 17.67 | 14.41 | -3.26 | ---- | -0.05 | 1.09 | 1.14 | ||
2084 | 17.71 | 14.41 | -3.29 | ---- | -0.05 | 1.09 | 1.14 | ||
2085 | 17.75 | 14.42 | -3.33 | ---- | -0.05 | 1.09 | 1.14 | ||
2086 | 17.79 | 14.42 | -3.36 | ---- | -0.05 | 1.09 | 1.14 | ||
2087 | 17.82 | 14.43 | -3.40 | ---- | -0.05 | 1.09 | 1.14 |
  | 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 | 16.66% | 14.98% | -1.68% | 2039 | -0.02% | 0.96% | 0.98% | ||
  | |||||||||
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 |