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 | 13.92 | -0.03 | 329 | 0.00 | 1.09 | 1.09 | ||
2014 | 13.98 | 14.11 | 0.13 | 323 | 0.00 | 1.18 | 1.18 | ||
2015 | 13.97 | 14.15 | 0.18 | 318 | 0.00 | 1.20 | 1.20 | ||
2016 | 13.94 | 14.19 | 0.25 | 313 | 0.00 | 1.21 | 1.21 | ||
2017 | 13.91 | 14.22 | 0.31 | 309 | 0.00 | 1.22 | 1.22 | ||
2018 | 13.96 | 14.25 | 0.29 | 305 | 0.00 | 1.21 | 1.22 | ||
2019 | 14.13 | 14.25 | 0.12 | 300 | 0.00 | 1.20 | 1.20 | ||
2020 | 14.37 | 14.26 | -0.12 | 294 | 0.00 | 1.18 | 1.18 | ||
2021 | 14.65 | 14.28 | -0.37 | 288 | 0.00 | 1.17 | 1.17 | ||
2022 | 14.97 | 14.30 | -0.67 | 280 | 0.00 | 1.17 | 1.18 | ||
2023 | 15.28 | 14.32 | -0.97 | 271 | -0.01 | 1.17 | 1.18 | ||
2024 | 15.59 | 14.34 | -1.25 | 262 | -0.01 | 1.17 | 1.18 | ||
2025 | 15.87 | 14.35 | -1.52 | 252 | -0.01 | 1.17 | 1.18 | ||
2026 | 16.14 | 14.37 | -1.77 | 241 | -0.01 | 1.17 | 1.18 | ||
2027 | 16.40 | 14.39 | -2.02 | 230 | -0.01 | 1.17 | 1.18 | ||
2028 | 16.63 | 14.40 | -2.22 | 218 | -0.01 | 1.18 | 1.19 | ||
2029 | 16.82 | 14.41 | -2.41 | 206 | -0.01 | 1.18 | 1.19 | ||
2030 | 16.99 | 14.43 | -2.57 | 193 | -0.01 | 1.18 | 1.19 | ||
2031 | 17.13 | 14.43 | -2.70 | 179 | -0.01 | 1.18 | 1.19 | ||
2032 | 17.23 | 14.44 | -2.79 | 165 | -0.01 | 1.18 | 1.19 | ||
2033 | 17.31 | 14.45 | -2.86 | 150 | -0.02 | 1.18 | 1.19 | ||
2034 | 17.36 | 14.45 | -2.91 | 135 | -0.02 | 1.18 | 1.19 | ||
2035 | 17.39 | 14.46 | -2.93 | 121 | -0.02 | 1.18 | 1.20 | ||
2036 | 17.41 | 14.46 | -2.95 | 105 | -0.02 | 1.18 | 1.20 | ||
2037 | 17.41 | 14.46 | -2.95 | 90 | -0.02 | 1.18 | 1.20 | ||
2038 | 17.40 | 14.46 | -2.94 | 75 | -0.02 | 1.18 | 1.20 | ||
2039 | 17.37 | 14.46 | -2.91 | 59 | -0.02 | 1.18 | 1.20 | ||
2040 | 17.33 | 14.46 | -2.87 | 44 | -0.02 | 1.18 | 1.20 | ||
2041 | 17.29 | 14.46 | -2.83 | 28 | -0.02 | 1.18 | 1.20 | ||
2042 | 17.25 | 14.46 | -2.79 | 12 | -0.03 | 1.18 | 1.21 | ||
2043 | 17.22 | 14.46 | -2.76 | ---- | -0.03 | 1.18 | 1.21 | ||
2044 | 17.18 | 14.46 | -2.73 | ---- | -0.03 | 1.18 | 1.21 | ||
2045 | 17.16 | 14.46 | -2.70 | ---- | -0.03 | 1.18 | 1.21 | ||
2046 | 17.13 | 14.46 | -2.67 | ---- | -0.03 | 1.18 | 1.21 | ||
2047 | 17.10 | 14.46 | -2.65 | ---- | -0.03 | 1.18 | 1.21 | ||
2048 | 17.08 | 14.46 | -2.62 | ---- | -0.03 | 1.18 | 1.22 | ||
2049 | 17.06 | 14.46 | -2.60 | ---- | -0.03 | 1.18 | 1.22 | ||
2050 | 17.04 | 14.46 | -2.59 | ---- | -0.04 | 1.18 | 1.22 | ||
2051 | 17.03 | 14.46 | -2.58 | ---- | -0.04 | 1.18 | 1.22 | ||
2052 | 17.03 | 14.46 | -2.57 | ---- | -0.04 | 1.18 | 1.22 | ||
2053 | 17.03 | 14.46 | -2.57 | ---- | -0.04 | 1.19 | 1.22 | ||
2054 | 17.04 | 14.46 | -2.58 | ---- | -0.04 | 1.19 | 1.23 | ||
2055 | 17.05 | 14.46 | -2.59 | ---- | -0.04 | 1.19 | 1.23 | ||
2056 | 17.06 | 14.47 | -2.60 | ---- | -0.04 | 1.19 | 1.23 | ||
2057 | 17.08 | 14.47 | -2.61 | ---- | -0.04 | 1.19 | 1.23 | ||
2058 | 17.09 | 14.47 | -2.62 | ---- | -0.04 | 1.19 | 1.23 | ||
2059 | 17.10 | 14.47 | -2.63 | ---- | -0.05 | 1.19 | 1.23 | ||
2060 | 17.11 | 14.47 | -2.64 | ---- | -0.05 | 1.19 | 1.24 | ||
2061 | 17.11 | 14.47 | -2.64 | ---- | -0.05 | 1.19 | 1.24 | ||
2062 | 17.12 | 14.48 | -2.64 | ---- | -0.05 | 1.19 | 1.24 | ||
2063 | 17.13 | 14.48 | -2.65 | ---- | -0.05 | 1.19 | 1.24 | ||
2064 | 17.14 | 14.48 | -2.66 | ---- | -0.05 | 1.19 | 1.24 | ||
2065 | 17.15 | 14.48 | -2.67 | ---- | -0.05 | 1.19 | 1.24 | ||
2066 | 17.17 | 14.48 | -2.69 | ---- | -0.05 | 1.19 | 1.24 | ||
2067 | 17.19 | 14.49 | -2.71 | ---- | -0.05 | 1.19 | 1.24 | ||
2068 | 17.22 | 14.49 | -2.73 | ---- | -0.05 | 1.19 | 1.24 | ||
2069 | 17.24 | 14.49 | -2.75 | ---- | -0.05 | 1.20 | 1.25 | ||
2070 | 17.27 | 14.49 | -2.78 | ---- | -0.05 | 1.20 | 1.25 | ||
2071 | 17.30 | 14.50 | -2.81 | ---- | -0.05 | 1.20 | 1.25 | ||
2072 | 17.33 | 14.50 | -2.83 | ---- | -0.05 | 1.20 | 1.25 | ||
2073 | 17.35 | 14.50 | -2.85 | ---- | -0.05 | 1.20 | 1.25 | ||
2074 | 17.38 | 14.50 | -2.88 | ---- | -0.05 | 1.20 | 1.25 | ||
2075 | 17.41 | 14.51 | -2.90 | ---- | -0.05 | 1.20 | 1.25 | ||
2076 | 17.43 | 14.51 | -2.93 | ---- | -0.05 | 1.20 | 1.25 | ||
2077 | 17.46 | 14.51 | -2.95 | ---- | -0.05 | 1.20 | 1.25 | ||
2078 | 17.49 | 14.51 | -2.98 | ---- | -0.05 | 1.20 | 1.25 | ||
2079 | 17.52 | 14.52 | -3.00 | ---- | -0.05 | 1.20 | 1.25 | ||
2080 | 17.55 | 14.52 | -3.03 | ---- | -0.05 | 1.20 | 1.25 | ||
2081 | 17.59 | 14.52 | -3.07 | ---- | -0.05 | 1.20 | 1.26 | ||
2082 | 17.62 | 14.52 | -3.10 | ---- | -0.05 | 1.20 | 1.26 | ||
2083 | 17.66 | 14.53 | -3.14 | ---- | -0.05 | 1.20 | 1.26 | ||
2084 | 17.70 | 14.53 | -3.17 | ---- | -0.05 | 1.21 | 1.26 | ||
2085 | 17.74 | 14.53 | -3.21 | ---- | -0.05 | 1.21 | 1.26 | ||
2086 | 17.78 | 14.54 | -3.25 | ---- | -0.05 | 1.21 | 1.26 | ||
2087 | 17.82 | 14.54 | -3.28 | ---- | -0.05 | 1.21 | 1.26 |
  | 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% | 15.19% | -1.47% | 2042 | -0.03% | 1.17% | 1.19% | ||
  | |||||||||
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 |