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 | 16.71 | 12.94 | -3.77 | 274 | 2.75 | 0.11 | -2.65 | ||
2014 | 16.74 | 13.05 | -3.70 | 248 | 2.76 | 0.11 | -2.65 | ||
2015 | 16.72 | 13.07 | -3.65 | 222 | 2.76 | 0.12 | -2.64 | ||
2016 | 16.69 | 13.10 | -3.59 | 197 | 2.75 | 0.12 | -2.63 | ||
2017 | 16.66 | 13.14 | -3.53 | 172 | 2.75 | 0.13 | -2.62 | ||
2018 | 16.72 | 13.17 | -3.55 | 148 | 2.76 | 0.13 | -2.63 | ||
2019 | 16.93 | 13.19 | -3.74 | 125 | 2.79 | 0.14 | -2.66 | ||
2020 | 17.22 | 13.22 | -4.00 | 101 | 2.84 | 0.14 | -2.70 | ||
2021 | 17.55 | 13.25 | -4.30 | 76 | 2.90 | 0.15 | -2.75 | ||
2022 | 17.93 | 13.28 | -4.66 | 51 | 2.96 | 0.15 | -2.81 | ||
2023 | 18.32 | 13.30 | -5.02 | 25 | 3.03 | 0.16 | -2.87 | ||
2024 | 18.68 | 13.32 | -5.36 | ---- | 3.09 | 0.16 | -2.93 | ||
2025 | 19.03 | 13.34 | -5.69 | ---- | 3.15 | 0.16 | -2.98 | ||
2026 | 19.35 | 13.36 | -5.99 | ---- | 3.20 | 0.17 | -3.04 | ||
2027 | 19.67 | 13.38 | -6.29 | ---- | 3.25 | 0.17 | -3.09 | ||
2028 | 19.94 | 13.40 | -6.54 | ---- | 3.30 | 0.17 | -3.13 | ||
2029 | 20.17 | 13.41 | -6.76 | ---- | 3.34 | 0.17 | -3.17 | ||
2030 | 20.38 | 13.43 | -6.95 | ---- | 3.37 | 0.18 | -3.20 | ||
2031 | 20.55 | 13.44 | -7.11 | ---- | 3.40 | 0.18 | -3.22 | ||
2032 | 20.67 | 13.44 | -7.23 | ---- | 3.42 | 0.18 | -3.24 | ||
2033 | 20.77 | 13.45 | -7.32 | ---- | 3.44 | 0.18 | -3.26 | ||
2034 | 20.83 | 13.46 | -7.37 | ---- | 3.45 | 0.18 | -3.27 | ||
2035 | 20.87 | 13.46 | -7.41 | ---- | 3.46 | 0.18 | -3.28 | ||
2036 | 20.89 | 13.46 | -7.42 | ---- | 3.46 | 0.18 | -3.28 | ||
2037 | 20.90 | 13.47 | -7.43 | ---- | 3.46 | 0.18 | -3.28 | ||
2038 | 20.88 | 13.47 | -7.41 | ---- | 3.46 | 0.18 | -3.28 | ||
2039 | 20.85 | 13.47 | -7.38 | ---- | 3.46 | 0.18 | -3.27 | ||
2040 | 20.81 | 13.47 | -7.34 | ---- | 3.45 | 0.18 | -3.27 | ||
2041 | 20.76 | 13.46 | -7.30 | ---- | 3.44 | 0.18 | -3.26 | ||
2042 | 20.71 | 13.46 | -7.25 | ---- | 3.43 | 0.18 | -3.25 | ||
2043 | 20.67 | 13.46 | -7.21 | ---- | 3.43 | 0.18 | -3.25 | ||
2044 | 20.63 | 13.46 | -7.17 | ---- | 3.42 | 0.18 | -3.24 | ||
2045 | 20.60 | 13.46 | -7.14 | ---- | 3.42 | 0.18 | -3.23 | ||
2046 | 20.57 | 13.46 | -7.11 | ---- | 3.41 | 0.18 | -3.23 | ||
2047 | 20.54 | 13.46 | -7.09 | ---- | 3.41 | 0.18 | -3.23 | ||
2048 | 20.52 | 13.46 | -7.06 | ---- | 3.40 | 0.18 | -3.22 | ||
2049 | 20.50 | 13.46 | -7.04 | ---- | 3.40 | 0.18 | -3.22 | ||
2050 | 20.48 | 13.46 | -7.02 | ---- | 3.40 | 0.18 | -3.22 | ||
2051 | 20.47 | 13.45 | -7.01 | ---- | 3.40 | 0.18 | -3.21 | ||
2052 | 20.46 | 13.46 | -7.01 | ---- | 3.40 | 0.18 | -3.21 | ||
2053 | 20.47 | 13.46 | -7.01 | ---- | 3.40 | 0.18 | -3.22 | ||
2054 | 20.48 | 13.46 | -7.02 | ---- | 3.40 | 0.18 | -3.22 | ||
2055 | 20.49 | 13.46 | -7.03 | ---- | 3.40 | 0.18 | -3.22 | ||
2056 | 20.51 | 13.46 | -7.05 | ---- | 3.40 | 0.18 | -3.22 | ||
2057 | 20.53 | 13.46 | -7.07 | ---- | 3.41 | 0.18 | -3.23 | ||
2058 | 20.55 | 13.46 | -7.08 | ---- | 3.41 | 0.18 | -3.23 | ||
2059 | 20.56 | 13.47 | -7.10 | ---- | 3.41 | 0.18 | -3.23 | ||
2060 | 20.57 | 13.47 | -7.10 | ---- | 3.42 | 0.18 | -3.23 | ||
2061 | 20.58 | 13.47 | -7.11 | ---- | 3.42 | 0.18 | -3.23 | ||
2062 | 20.59 | 13.47 | -7.12 | ---- | 3.42 | 0.18 | -3.23 | ||
2063 | 20.60 | 13.47 | -7.13 | ---- | 3.42 | 0.18 | -3.24 | ||
2064 | 20.61 | 13.47 | -7.14 | ---- | 3.42 | 0.18 | -3.24 | ||
2065 | 20.63 | 13.47 | -7.15 | ---- | 3.43 | 0.18 | -3.24 | ||
2066 | 20.65 | 13.47 | -7.17 | ---- | 3.43 | 0.18 | -3.24 | ||
2067 | 20.67 | 13.48 | -7.20 | ---- | 3.43 | 0.18 | -3.25 | ||
2068 | 20.71 | 13.48 | -7.23 | ---- | 3.44 | 0.18 | -3.25 | ||
2069 | 20.74 | 13.48 | -7.26 | ---- | 3.45 | 0.19 | -3.26 | ||
2070 | 20.78 | 13.48 | -7.29 | ---- | 3.45 | 0.19 | -3.27 | ||
2071 | 20.81 | 13.48 | -7.33 | ---- | 3.46 | 0.19 | -3.27 | ||
2072 | 20.84 | 13.49 | -7.35 | ---- | 3.46 | 0.19 | -3.28 | ||
2073 | 20.87 | 13.49 | -7.38 | ---- | 3.47 | 0.19 | -3.28 | ||
2074 | 20.91 | 13.49 | -7.42 | ---- | 3.47 | 0.19 | -3.29 | ||
2075 | 20.94 | 13.49 | -7.45 | ---- | 3.48 | 0.19 | -3.29 | ||
2076 | 20.97 | 13.50 | -7.48 | ---- | 3.48 | 0.19 | -3.30 | ||
2077 | 21.00 | 13.50 | -7.50 | ---- | 3.49 | 0.19 | -3.30 | ||
2078 | 21.04 | 13.50 | -7.54 | ---- | 3.50 | 0.19 | -3.31 | ||
2079 | 21.07 | 13.50 | -7.57 | ---- | 3.50 | 0.19 | -3.31 | ||
2080 | 21.11 | 13.50 | -7.61 | ---- | 3.51 | 0.19 | -3.32 | ||
2081 | 21.16 | 13.51 | -7.65 | ---- | 3.52 | 0.19 | -3.33 | ||
2082 | 21.20 | 13.51 | -7.69 | ---- | 3.52 | 0.19 | -3.33 | ||
2083 | 21.25 | 13.51 | -7.73 | ---- | 3.53 | 0.19 | -3.34 | ||
2084 | 21.30 | 13.52 | -7.78 | ---- | 3.54 | 0.19 | -3.35 | ||
2085 | 21.34 | 13.52 | -7.82 | ---- | 3.55 | 0.19 | -3.36 | ||
2086 | 21.39 | 13.52 | -7.87 | ---- | 3.56 | 0.19 | -3.36 | ||
2087 | 21.43 | 13.52 | -7.91 | ---- | 3.56 | 0.19 | -3.37 |
  | 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 | 19.96% | 14.19% | -5.76% | 2023 | 3.27% | 0.17% | -3.10% | ||
  | |||||||||
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 |