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 | 13.92 | 13.64 | -0.28 | 287 | 0.00 | 0.63 | 0.63 | ||
2018 | 13.96 | 13.76 | -0.20 | 279 | 0.00 | 0.73 | 0.73 | ||
2019 | 14.14 | 13.86 | -0.28 | 271 | 0.01 | 0.81 | 0.80 | ||
2020 | 14.38 | 13.95 | -0.43 | 263 | 0.01 | 0.88 | 0.87 | ||
2021 | 14.67 | 14.06 | -0.61 | 255 | 0.01 | 0.95 | 0.94 | ||
2022 | 14.99 | 14.15 | -0.83 | 246 | 0.01 | 1.03 | 1.01 | ||
2023 | 15.31 | 14.18 | -1.13 | 237 | 0.02 | 1.03 | 1.01 | ||
2024 | 15.62 | 14.19 | -1.43 | 227 | 0.02 | 1.03 | 1.01 | ||
2025 | 15.91 | 14.21 | -1.70 | 216 | 0.03 | 1.03 | 1.00 | ||
2026 | 16.19 | 14.23 | -1.96 | 204 | 0.04 | 1.03 | 1.00 | ||
2027 | 16.46 | 14.25 | -2.21 | 192 | 0.04 | 1.03 | 0.99 | ||
2028 | 16.69 | 14.26 | -2.43 | 179 | 0.05 | 1.04 | 0.98 | ||
2029 | 16.89 | 14.27 | -2.62 | 165 | 0.06 | 1.04 | 0.98 | ||
2030 | 17.07 | 14.29 | -2.79 | 151 | 0.07 | 1.04 | 0.97 | ||
2031 | 17.22 | 14.30 | -2.93 | 136 | 0.08 | 1.04 | 0.96 | ||
2032 | 17.34 | 14.31 | -3.03 | 120 | 0.09 | 1.04 | 0.95 | ||
2033 | 17.42 | 14.31 | -3.11 | 104 | 0.10 | 1.04 | 0.95 | ||
2034 | 17.48 | 14.32 | -3.16 | 87 | 0.11 | 1.05 | 0.94 | ||
2035 | 17.52 | 14.33 | -3.20 | 70 | 0.12 | 1.05 | 0.93 | ||
2036 | 17.55 | 14.33 | -3.22 | 53 | 0.13 | 1.05 | 0.92 | ||
2037 | 17.57 | 14.33 | -3.23 | 36 | 0.14 | 1.05 | 0.92 | ||
2038 | 17.57 | 14.34 | -3.23 | 18 | 0.15 | 1.05 | 0.91 | ||
2039 | 17.55 | 14.34 | -3.21 | 1 | 0.16 | 1.06 | 0.90 | ||
2040 | 17.52 | 14.34 | -3.18 | ---- | 0.17 | 1.06 | 0.89 | ||
2041 | 17.49 | 14.34 | -3.15 | ---- | 0.18 | 1.06 | 0.88 | ||
2042 | 17.47 | 14.34 | -3.13 | ---- | 0.19 | 1.06 | 0.87 | ||
2043 | 17.44 | 14.34 | -3.10 | ---- | 0.20 | 1.06 | 0.87 | ||
2044 | 17.42 | 14.34 | -3.08 | ---- | 0.21 | 1.06 | 0.86 | ||
2045 | 17.40 | 14.34 | -3.06 | ---- | 0.22 | 1.07 | 0.85 | ||
2046 | 17.39 | 14.34 | -3.05 | ---- | 0.23 | 1.07 | 0.84 | ||
2047 | 17.38 | 14.35 | -3.03 | ---- | 0.24 | 1.07 | 0.83 | ||
2048 | 17.36 | 14.35 | -3.02 | ---- | 0.25 | 1.07 | 0.82 | ||
2049 | 17.36 | 14.35 | -3.01 | ---- | 0.26 | 1.08 | 0.81 | ||
2050 | 17.35 | 14.35 | -3.00 | ---- | 0.27 | 1.08 | 0.80 | ||
2051 | 17.35 | 14.35 | -3.00 | ---- | 0.28 | 1.08 | 0.80 | ||
2052 | 17.36 | 14.36 | -3.01 | ---- | 0.29 | 1.08 | 0.79 | ||
2053 | 17.38 | 14.36 | -3.02 | ---- | 0.30 | 1.08 | 0.78 | ||
2054 | 17.40 | 14.36 | -3.03 | ---- | 0.32 | 1.09 | 0.77 | ||
2055 | 17.42 | 14.37 | -3.05 | ---- | 0.33 | 1.09 | 0.76 | ||
2056 | 17.44 | 14.37 | -3.07 | ---- | 0.34 | 1.09 | 0.76 | ||
2057 | 17.47 | 14.38 | -3.09 | ---- | 0.35 | 1.10 | 0.75 | ||
2058 | 17.49 | 14.38 | -3.11 | ---- | 0.36 | 1.10 | 0.74 | ||
2059 | 17.51 | 14.39 | -3.13 | ---- | 0.36 | 1.10 | 0.74 | ||
2060 | 17.53 | 14.39 | -3.14 | ---- | 0.37 | 1.11 | 0.73 | ||
2061 | 17.54 | 14.39 | -3.15 | ---- | 0.38 | 1.11 | 0.73 | ||
2062 | 17.56 | 14.40 | -3.16 | ---- | 0.39 | 1.11 | 0.72 | ||
2063 | 17.57 | 14.40 | -3.17 | ---- | 0.40 | 1.11 | 0.72 | ||
2064 | 17.59 | 14.40 | -3.19 | ---- | 0.40 | 1.12 | 0.71 | ||
2065 | 17.61 | 14.41 | -3.20 | ---- | 0.41 | 1.12 | 0.71 | ||
2066 | 17.63 | 14.41 | -3.22 | ---- | 0.41 | 1.12 | 0.71 | ||
2067 | 17.66 | 14.41 | -3.25 | ---- | 0.42 | 1.12 | 0.70 | ||
2068 | 17.69 | 14.42 | -3.27 | ---- | 0.43 | 1.13 | 0.70 | ||
2069 | 17.73 | 14.42 | -3.30 | ---- | 0.43 | 1.13 | 0.70 | ||
2070 | 17.76 | 14.43 | -3.33 | ---- | 0.44 | 1.13 | 0.70 | ||
2071 | 17.79 | 14.43 | -3.36 | ---- | 0.44 | 1.13 | 0.69 | ||
2072 | 17.82 | 14.44 | -3.39 | ---- | 0.44 | 1.13 | 0.69 | ||
2073 | 17.85 | 14.44 | -3.41 | ---- | 0.45 | 1.14 | 0.69 | ||
2074 | 17.88 | 14.44 | -3.44 | ---- | 0.45 | 1.14 | 0.69 | ||
2075 | 17.92 | 14.45 | -3.47 | ---- | 0.45 | 1.14 | 0.69 | ||
2076 | 17.94 | 14.45 | -3.49 | ---- | 0.46 | 1.14 | 0.68 | ||
2077 | 17.97 | 14.45 | -3.52 | ---- | 0.46 | 1.14 | 0.68 | ||
2078 | 18.00 | 14.46 | -3.55 | ---- | 0.46 | 1.15 | 0.68 | ||
2079 | 18.04 | 14.46 | -3.58 | ---- | 0.46 | 1.15 | 0.68 | ||
2080 | 18.07 | 14.46 | -3.61 | ---- | 0.47 | 1.15 | 0.68 | ||
2081 | 18.11 | 14.47 | -3.64 | ---- | 0.47 | 1.15 | 0.68 | ||
2082 | 18.15 | 14.47 | -3.68 | ---- | 0.47 | 1.15 | 0.68 | ||
2083 | 18.19 | 14.48 | -3.71 | ---- | 0.47 | 1.15 | 0.68 | ||
2084 | 18.23 | 14.48 | -3.75 | ---- | 0.48 | 1.15 | 0.68 | ||
2085 | 18.27 | 14.48 | -3.79 | ---- | 0.48 | 1.16 | 0.68 | ||
2086 | 18.31 | 14.49 | -3.83 | ---- | 0.48 | 1.16 | 0.68 | ||
2087 | 18.35 | 14.49 | -3.86 | ---- | 0.48 | 1.16 | 0.68 |
  | 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 | 16.90% | 15.01% | -1.89% | 2039 | 0.21% | 0.99% | 0.78% | ||
  | |||||||||
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 |