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 | 15.39 | 1.44 | 329 | 0.00 | 2.56 | 2.56 | ||
2014 | 13.98 | 15.66 | 1.68 | 333 | 0.00 | 2.73 | 2.73 | ||
2015 | 13.97 | 15.68 | 1.72 | 338 | 0.00 | 2.73 | 2.73 | ||
2016 | 13.94 | 15.71 | 1.77 | 344 | 0.00 | 2.73 | 2.73 | ||
2017 | 13.91 | 15.74 | 1.83 | 350 | 0.00 | 2.73 | 2.73 | ||
2018 | 13.96 | 15.77 | 1.81 | 355 | 0.00 | 2.73 | 2.74 | ||
2019 | 14.13 | 15.78 | 1.65 | 360 | 0.00 | 2.73 | 2.73 | ||
2020 | 14.37 | 15.80 | 1.43 | 363 | 0.00 | 2.73 | 2.73 | ||
2021 | 14.65 | 15.84 | 1.19 | 366 | -0.01 | 2.73 | 2.74 | ||
2022 | 14.96 | 15.86 | 0.89 | 367 | -0.01 | 2.73 | 2.74 | ||
2023 | 15.28 | 15.88 | 0.60 | 367 | -0.01 | 2.73 | 2.74 | ||
2024 | 15.58 | 15.89 | 0.31 | 366 | -0.01 | 2.73 | 2.75 | ||
2025 | 15.87 | 15.91 | 0.05 | 365 | -0.02 | 2.73 | 2.75 | ||
2026 | 16.13 | 15.93 | -0.21 | 364 | -0.02 | 2.73 | 2.75 | ||
2027 | 16.39 | 15.94 | -0.45 | 362 | -0.02 | 2.73 | 2.75 | ||
2028 | 16.61 | 15.96 | -0.66 | 359 | -0.02 | 2.73 | 2.76 | ||
2029 | 16.81 | 15.97 | -0.84 | 356 | -0.02 | 2.73 | 2.76 | ||
2030 | 16.98 | 15.98 | -1.00 | 353 | -0.03 | 2.73 | 2.76 | ||
2031 | 17.12 | 15.99 | -1.13 | 349 | -0.03 | 2.73 | 2.76 | ||
2032 | 17.22 | 16.00 | -1.22 | 345 | -0.03 | 2.73 | 2.76 | ||
2033 | 17.29 | 16.01 | -1.29 | 341 | -0.03 | 2.73 | 2.77 | ||
2034 | 17.34 | 16.01 | -1.33 | 337 | -0.04 | 2.73 | 2.77 | ||
2035 | 17.37 | 16.01 | -1.36 | 333 | -0.04 | 2.73 | 2.77 | ||
2036 | 17.39 | 16.02 | -1.37 | 329 | -0.04 | 2.73 | 2.77 | ||
2037 | 17.39 | 16.02 | -1.37 | 325 | -0.04 | 2.73 | 2.78 | ||
2038 | 17.38 | 16.02 | -1.36 | 322 | -0.04 | 2.74 | 2.78 | ||
2039 | 17.34 | 16.02 | -1.33 | 318 | -0.05 | 2.74 | 2.78 | ||
2040 | 17.31 | 16.02 | -1.29 | 316 | -0.05 | 2.74 | 2.79 | ||
2041 | 17.27 | 16.02 | -1.25 | 313 | -0.05 | 2.74 | 2.79 | ||
2042 | 17.23 | 16.02 | -1.21 | 310 | -0.05 | 2.74 | 2.79 | ||
2043 | 17.19 | 16.02 | -1.17 | 308 | -0.06 | 2.74 | 2.79 | ||
2044 | 17.15 | 16.01 | -1.14 | 306 | -0.06 | 2.74 | 2.80 | ||
2045 | 17.12 | 16.01 | -1.11 | 304 | -0.06 | 2.74 | 2.80 | ||
2046 | 17.10 | 16.01 | -1.08 | 302 | -0.06 | 2.74 | 2.80 | ||
2047 | 17.07 | 16.01 | -1.05 | 300 | -0.07 | 2.74 | 2.81 | ||
2048 | 17.04 | 16.01 | -1.03 | 299 | -0.07 | 2.74 | 2.81 | ||
2049 | 17.02 | 16.01 | -1.01 | 297 | -0.07 | 2.74 | 2.81 | ||
2050 | 17.01 | 16.01 | -0.99 | 296 | -0.07 | 2.74 | 2.81 | ||
2051 | 16.99 | 16.01 | -0.98 | 294 | -0.08 | 2.74 | 2.82 | ||
2052 | 16.99 | 16.02 | -0.97 | 293 | -0.08 | 2.74 | 2.82 | ||
2053 | 16.99 | 16.02 | -0.97 | 291 | -0.08 | 2.74 | 2.82 | ||
2054 | 17.00 | 16.02 | -0.98 | 289 | -0.08 | 2.74 | 2.83 | ||
2055 | 17.01 | 16.02 | -0.99 | 287 | -0.09 | 2.74 | 2.83 | ||
2056 | 17.02 | 16.02 | -1.00 | 285 | -0.09 | 2.74 | 2.83 | ||
2057 | 17.03 | 16.02 | -1.01 | 283 | -0.09 | 2.74 | 2.83 | ||
2058 | 17.04 | 16.03 | -1.02 | 281 | -0.09 | 2.74 | 2.84 | ||
2059 | 17.05 | 16.03 | -1.03 | 279 | -0.09 | 2.74 | 2.84 | ||
2060 | 17.06 | 16.03 | -1.03 | 277 | -0.10 | 2.75 | 2.84 | ||
2061 | 17.06 | 16.03 | -1.03 | 275 | -0.10 | 2.75 | 2.84 | ||
2062 | 17.07 | 16.03 | -1.04 | 272 | -0.10 | 2.75 | 2.84 | ||
2063 | 17.08 | 16.03 | -1.04 | 270 | -0.10 | 2.75 | 2.85 | ||
2064 | 17.09 | 16.04 | -1.05 | 268 | -0.10 | 2.75 | 2.85 | ||
2065 | 17.10 | 16.04 | -1.06 | 265 | -0.10 | 2.75 | 2.85 | ||
2066 | 17.12 | 16.04 | -1.08 | 262 | -0.10 | 2.75 | 2.85 | ||
2067 | 17.14 | 16.04 | -1.10 | 260 | -0.10 | 2.75 | 2.85 | ||
2068 | 17.16 | 16.04 | -1.12 | 256 | -0.10 | 2.75 | 2.85 | ||
2069 | 17.19 | 16.05 | -1.14 | 253 | -0.10 | 2.75 | 2.86 | ||
2070 | 17.22 | 16.05 | -1.17 | 250 | -0.10 | 2.75 | 2.86 | ||
2071 | 17.25 | 16.05 | -1.20 | 246 | -0.11 | 2.75 | 2.86 | ||
2072 | 17.27 | 16.05 | -1.22 | 242 | -0.11 | 2.75 | 2.86 | ||
2073 | 17.30 | 16.06 | -1.24 | 238 | -0.11 | 2.75 | 2.86 | ||
2074 | 17.33 | 16.06 | -1.27 | 234 | -0.11 | 2.76 | 2.86 | ||
2075 | 17.36 | 16.06 | -1.29 | 230 | -0.11 | 2.76 | 2.86 | ||
2076 | 17.38 | 16.06 | -1.32 | 226 | -0.11 | 2.76 | 2.86 | ||
2077 | 17.40 | 16.07 | -1.34 | 221 | -0.11 | 2.76 | 2.86 | ||
2078 | 17.43 | 16.07 | -1.36 | 216 | -0.11 | 2.76 | 2.87 | ||
2079 | 17.47 | 16.07 | -1.39 | 211 | -0.11 | 2.76 | 2.87 | ||
2080 | 17.50 | 16.08 | -1.42 | 206 | -0.11 | 2.76 | 2.87 | ||
2081 | 17.53 | 16.08 | -1.45 | 200 | -0.11 | 2.76 | 2.87 | ||
2082 | 17.57 | 16.08 | -1.49 | 194 | -0.11 | 2.76 | 2.87 | ||
2083 | 17.61 | 16.09 | -1.52 | 188 | -0.11 | 2.76 | 2.87 | ||
2084 | 17.65 | 16.09 | -1.56 | 182 | -0.11 | 2.76 | 2.87 | ||
2085 | 17.69 | 16.09 | -1.60 | 176 | -0.11 | 2.76 | 2.87 | ||
2086 | 17.73 | 16.10 | -1.63 | 169 | -0.11 | 2.77 | 2.87 | ||
2087 | 17.77 | 16.10 | -1.67 | 162 | -0.11 | 2.77 | 2.87 |
  | 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 | 16.63% | 16.72% | 0.09% | N/A | -0.06% | 2.69% | 2.75% | ||
  | |||||||||
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 |