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 | 12.83 | -1.12 | 329 | 0.00 | 0.00 | 0.00 | ||
2014 | 13.98 | 12.97 | -1.01 | 315 | 0.00 | 0.04 | 0.04 | ||
2015 | 13.97 | 13.03 | -0.93 | 302 | 0.00 | 0.08 | 0.08 | ||
2016 | 13.94 | 13.10 | -0.84 | 290 | 0.00 | 0.12 | 0.12 | ||
2017 | 13.91 | 13.17 | -0.75 | 279 | 0.00 | 0.16 | 0.16 | ||
2018 | 13.96 | 13.23 | -0.73 | 268 | 0.00 | 0.20 | 0.20 | ||
2019 | 14.14 | 13.28 | -0.85 | 257 | 0.00 | 0.23 | 0.23 | ||
2020 | 14.38 | 13.34 | -1.04 | 246 | 0.00 | 0.26 | 0.26 | ||
2021 | 14.66 | 13.40 | -1.25 | 234 | 0.00 | 0.30 | 0.29 | ||
2022 | 14.97 | 13.46 | -1.52 | 221 | 0.00 | 0.33 | 0.33 | ||
2023 | 15.29 | 13.51 | -1.79 | 208 | 0.00 | 0.36 | 0.36 | ||
2024 | 15.60 | 13.56 | -2.04 | 194 | 0.01 | 0.39 | 0.39 | ||
2025 | 15.89 | 13.60 | -2.29 | 180 | 0.01 | 0.42 | 0.42 | ||
2026 | 16.16 | 13.65 | -2.51 | 165 | 0.01 | 0.45 | 0.44 | ||
2027 | 16.42 | 13.70 | -2.73 | 149 | 0.01 | 0.48 | 0.47 | ||
2028 | 16.65 | 13.74 | -2.91 | 133 | 0.01 | 0.51 | 0.50 | ||
2029 | 16.85 | 13.78 | -3.07 | 117 | 0.02 | 0.54 | 0.52 | ||
2030 | 17.03 | 13.82 | -3.21 | 99 | 0.02 | 0.57 | 0.55 | ||
2031 | 17.17 | 13.85 | -3.32 | 81 | 0.02 | 0.60 | 0.57 | ||
2032 | 17.28 | 13.89 | -3.39 | 63 | 0.03 | 0.62 | 0.60 | ||
2033 | 17.36 | 13.92 | -3.44 | 44 | 0.03 | 0.65 | 0.62 | ||
2034 | 17.41 | 13.95 | -3.46 | 26 | 0.04 | 0.67 | 0.64 | ||
2035 | 17.45 | 13.98 | -3.47 | 6 | 0.04 | 0.70 | 0.66 | ||
2036 | 17.47 | 14.01 | -3.47 | ---- | 0.04 | 0.72 | 0.68 | ||
2037 | 17.48 | 14.03 | -3.45 | ---- | 0.05 | 0.75 | 0.70 | ||
2038 | 17.47 | 14.06 | -3.42 | ---- | 0.05 | 0.77 | 0.72 | ||
2039 | 17.45 | 14.08 | -3.37 | ---- | 0.06 | 0.80 | 0.74 | ||
2040 | 17.42 | 14.10 | -3.32 | ---- | 0.06 | 0.82 | 0.75 | ||
2041 | 17.39 | 14.12 | -3.27 | ---- | 0.07 | 0.84 | 0.77 | ||
2042 | 17.35 | 14.14 | -3.21 | ---- | 0.08 | 0.86 | 0.79 | ||
2043 | 17.33 | 14.16 | -3.16 | ---- | 0.08 | 0.88 | 0.80 | ||
2044 | 17.30 | 14.18 | -3.12 | ---- | 0.09 | 0.91 | 0.82 | ||
2045 | 17.28 | 14.20 | -3.07 | ---- | 0.09 | 0.93 | 0.83 | ||
2046 | 17.26 | 14.23 | -3.03 | ---- | 0.10 | 0.95 | 0.85 | ||
2047 | 17.24 | 14.25 | -3.00 | ---- | 0.11 | 0.97 | 0.86 | ||
2048 | 17.23 | 14.27 | -2.96 | ---- | 0.11 | 0.99 | 0.88 | ||
2049 | 17.22 | 14.29 | -2.93 | ---- | 0.12 | 1.01 | 0.89 | ||
2050 | 17.21 | 14.31 | -2.90 | ---- | 0.13 | 1.03 | 0.90 | ||
2051 | 17.21 | 14.33 | -2.88 | ---- | 0.14 | 1.05 | 0.92 | ||
2052 | 17.21 | 14.34 | -2.88 | ---- | 0.14 | 1.06 | 0.92 | ||
2053 | 17.22 | 14.34 | -2.88 | ---- | 0.15 | 1.06 | 0.91 | ||
2054 | 17.24 | 14.34 | -2.89 | ---- | 0.16 | 1.07 | 0.91 | ||
2055 | 17.26 | 14.35 | -2.91 | ---- | 0.17 | 1.07 | 0.90 | ||
2056 | 17.28 | 14.35 | -2.93 | ---- | 0.17 | 1.07 | 0.90 | ||
2057 | 17.30 | 14.36 | -2.95 | ---- | 0.18 | 1.07 | 0.89 | ||
2058 | 17.32 | 14.36 | -2.97 | ---- | 0.19 | 1.08 | 0.89 | ||
2059 | 17.34 | 14.36 | -2.98 | ---- | 0.19 | 1.08 | 0.89 | ||
2060 | 17.36 | 14.37 | -2.99 | ---- | 0.20 | 1.08 | 0.88 | ||
2061 | 17.37 | 14.37 | -3.00 | ---- | 0.21 | 1.09 | 0.88 | ||
2062 | 17.38 | 14.37 | -3.01 | ---- | 0.21 | 1.09 | 0.87 | ||
2063 | 17.40 | 14.38 | -3.02 | ---- | 0.22 | 1.09 | 0.87 | ||
2064 | 17.41 | 14.38 | -3.03 | ---- | 0.23 | 1.09 | 0.87 | ||
2065 | 17.43 | 14.38 | -3.05 | ---- | 0.23 | 1.10 | 0.86 | ||
2066 | 17.46 | 14.39 | -3.07 | ---- | 0.24 | 1.10 | 0.86 | ||
2067 | 17.48 | 14.39 | -3.09 | ---- | 0.24 | 1.10 | 0.86 | ||
2068 | 17.51 | 14.40 | -3.12 | ---- | 0.25 | 1.10 | 0.85 | ||
2069 | 17.55 | 14.40 | -3.15 | ---- | 0.25 | 1.10 | 0.85 | ||
2070 | 17.58 | 14.40 | -3.18 | ---- | 0.26 | 1.11 | 0.85 | ||
2071 | 17.62 | 14.41 | -3.21 | ---- | 0.26 | 1.11 | 0.85 | ||
2072 | 17.65 | 14.41 | -3.23 | ---- | 0.27 | 1.11 | 0.84 | ||
2073 | 17.68 | 14.42 | -3.26 | ---- | 0.27 | 1.11 | 0.84 | ||
2074 | 17.71 | 14.42 | -3.29 | ---- | 0.28 | 1.12 | 0.84 | ||
2075 | 17.74 | 14.42 | -3.32 | ---- | 0.28 | 1.12 | 0.84 | ||
2076 | 17.77 | 14.43 | -3.35 | ---- | 0.29 | 1.12 | 0.83 | ||
2077 | 17.80 | 14.43 | -3.37 | ---- | 0.29 | 1.12 | 0.83 | ||
2078 | 17.83 | 14.43 | -3.40 | ---- | 0.29 | 1.12 | 0.83 | ||
2079 | 17.87 | 14.44 | -3.43 | ---- | 0.30 | 1.12 | 0.83 | ||
2080 | 17.91 | 14.44 | -3.46 | ---- | 0.30 | 1.13 | 0.83 | ||
2081 | 17.94 | 14.45 | -3.50 | ---- | 0.30 | 1.13 | 0.82 | ||
2082 | 17.98 | 14.45 | -3.53 | ---- | 0.31 | 1.13 | 0.82 | ||
2083 | 18.03 | 14.45 | -3.57 | ---- | 0.31 | 1.13 | 0.82 | ||
2084 | 18.07 | 14.46 | -3.61 | ---- | 0.31 | 1.13 | 0.82 | ||
2085 | 18.11 | 14.46 | -3.65 | ---- | 0.32 | 1.14 | 0.82 | ||
2086 | 18.15 | 14.47 | -3.69 | ---- | 0.32 | 1.14 | 0.82 | ||
2087 | 18.19 | 14.47 | -3.72 | ---- | 0.32 | 1.14 | 0.82 |
  | 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 | 16.80% | 14.77% | -2.03% | 2035 | 0.11% | 0.75% | 0.63% | ||
  | |||||||||
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 |