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 | 13.93 | 12.94 | -0.99 | 317 | -0.06 | 0.00 | 0.06 | ||
2015 | 13.80 | 12.95 | -0.84 | 306 | -0.17 | 0.00 | 0.17 | ||
2016 | 13.75 | 12.99 | -0.77 | 295 | -0.18 | 0.01 | 0.19 | ||
2017 | 13.71 | 13.02 | -0.69 | 284 | -0.20 | 0.01 | 0.21 | ||
2018 | 13.74 | 13.05 | -0.69 | 274 | -0.22 | 0.01 | 0.24 | ||
2019 | 13.89 | 13.07 | -0.82 | 264 | -0.25 | 0.02 | 0.26 | ||
2020 | 14.10 | 13.09 | -1.01 | 253 | -0.27 | 0.02 | 0.29 | ||
2021 | 14.36 | 13.13 | -1.23 | 241 | -0.30 | 0.02 | 0.32 | ||
2022 | 14.64 | 13.16 | -1.48 | 229 | -0.33 | 0.03 | 0.36 | ||
2023 | 14.93 | 13.19 | -1.75 | 215 | -0.35 | 0.04 | 0.39 | ||
2024 | 15.21 | 13.21 | -2.00 | 202 | -0.39 | 0.04 | 0.43 | ||
2025 | 15.46 | 13.23 | -2.24 | 187 | -0.42 | 0.05 | 0.47 | ||
2026 | 15.70 | 13.24 | -2.46 | 173 | -0.45 | 0.05 | 0.50 | ||
2027 | 15.95 | 13.26 | -2.69 | 157 | -0.46 | 0.04 | 0.51 | ||
2028 | 16.24 | 13.27 | -2.97 | 140 | -0.39 | 0.05 | 0.44 | ||
2029 | 16.51 | 13.29 | -3.22 | 122 | -0.33 | 0.05 | 0.38 | ||
2030 | 16.74 | 13.30 | -3.44 | 103 | -0.26 | 0.05 | 0.32 | ||
2031 | 16.95 | 13.32 | -3.63 | 84 | -0.20 | 0.06 | 0.26 | ||
2032 | 17.11 | 13.32 | -3.79 | 63 | -0.14 | 0.06 | 0.20 | ||
2033 | 17.24 | 13.33 | -3.91 | 42 | -0.08 | 0.06 | 0.15 | ||
2034 | 17.34 | 13.34 | -4.01 | 20 | -0.04 | 0.06 | 0.10 | ||
2035 | 17.42 | 13.34 | -4.08 | ---- | 0.01 | 0.06 | 0.05 | ||
2036 | 17.48 | 13.35 | -4.13 | ---- | 0.05 | 0.06 | 0.01 | ||
2037 | 17.52 | 13.35 | -4.17 | ---- | 0.09 | 0.07 | -0.03 | ||
2038 | 17.55 | 13.35 | -4.20 | ---- | 0.13 | 0.07 | -0.06 | ||
2039 | 17.56 | 13.35 | -4.21 | ---- | 0.17 | 0.07 | -0.10 | ||
2040 | 17.55 | 13.35 | -4.20 | ---- | 0.19 | 0.07 | -0.12 | ||
2041 | 17.54 | 13.35 | -4.19 | ---- | 0.22 | 0.07 | -0.15 | ||
2042 | 17.52 | 13.35 | -4.17 | ---- | 0.24 | 0.07 | -0.17 | ||
2043 | 17.50 | 13.35 | -4.15 | ---- | 0.26 | 0.07 | -0.18 | ||
2044 | 17.48 | 13.35 | -4.13 | ---- | 0.27 | 0.07 | -0.20 | ||
2045 | 17.47 | 13.35 | -4.12 | ---- | 0.29 | 0.08 | -0.21 | ||
2046 | 17.46 | 13.35 | -4.11 | ---- | 0.30 | 0.08 | -0.22 | ||
2047 | 17.45 | 13.35 | -4.10 | ---- | 0.32 | 0.08 | -0.24 | ||
2048 | 17.45 | 13.36 | -4.10 | ---- | 0.34 | 0.08 | -0.26 | ||
2049 | 17.45 | 13.36 | -4.10 | ---- | 0.36 | 0.08 | -0.28 | ||
2050 | 17.45 | 13.36 | -4.09 | ---- | 0.37 | 0.08 | -0.29 | ||
2051 | 17.45 | 13.36 | -4.10 | ---- | 0.38 | 0.08 | -0.30 | ||
2052 | 17.46 | 13.36 | -4.10 | ---- | 0.39 | 0.09 | -0.31 | ||
2053 | 17.47 | 13.36 | -4.11 | ---- | 0.40 | 0.09 | -0.31 | ||
2054 | 17.49 | 13.36 | -4.12 | ---- | 0.41 | 0.09 | -0.32 | ||
2055 | 17.50 | 13.36 | -4.14 | ---- | 0.41 | 0.09 | -0.32 | ||
2056 | 17.52 | 13.37 | -4.16 | ---- | 0.42 | 0.09 | -0.33 | ||
2057 | 17.54 | 13.37 | -4.17 | ---- | 0.42 | 0.09 | -0.33 | ||
2058 | 17.56 | 13.37 | -4.19 | ---- | 0.42 | 0.09 | -0.33 | ||
2059 | 17.57 | 13.37 | -4.20 | ---- | 0.43 | 0.09 | -0.34 | ||
2060 | 17.59 | 13.37 | -4.22 | ---- | 0.43 | 0.09 | -0.34 | ||
2061 | 17.60 | 13.37 | -4.23 | ---- | 0.44 | 0.09 | -0.35 | ||
2062 | 17.61 | 13.37 | -4.24 | ---- | 0.45 | 0.09 | -0.36 | ||
2063 | 17.63 | 13.37 | -4.26 | ---- | 0.45 | 0.09 | -0.37 | ||
2064 | 17.65 | 13.37 | -4.27 | ---- | 0.46 | 0.09 | -0.38 | ||
2065 | 17.67 | 13.38 | -4.29 | ---- | 0.47 | 0.09 | -0.38 | ||
2066 | 17.70 | 13.38 | -4.32 | ---- | 0.48 | 0.09 | -0.39 | ||
2067 | 17.73 | 13.38 | -4.35 | ---- | 0.49 | 0.09 | -0.40 | ||
2068 | 17.75 | 13.38 | -4.37 | ---- | 0.49 | 0.09 | -0.40 | ||
2069 | 17.78 | 13.38 | -4.40 | ---- | 0.49 | 0.09 | -0.40 | ||
2070 | 17.81 | 13.39 | -4.42 | ---- | 0.49 | 0.09 | -0.40 | ||
2071 | 17.84 | 13.39 | -4.46 | ---- | 0.49 | 0.09 | -0.40 | ||
2072 | 17.87 | 13.39 | -4.48 | ---- | 0.49 | 0.09 | -0.40 | ||
2073 | 17.90 | 13.39 | -4.51 | ---- | 0.50 | 0.09 | -0.41 | ||
2074 | 17.93 | 13.39 | -4.54 | ---- | 0.50 | 0.09 | -0.41 | ||
2075 | 17.96 | 13.40 | -4.57 | ---- | 0.50 | 0.09 | -0.41 | ||
2076 | 17.99 | 13.40 | -4.59 | ---- | 0.50 | 0.09 | -0.41 | ||
2077 | 18.01 | 13.40 | -4.61 | ---- | 0.50 | 0.09 | -0.41 | ||
2078 | 18.04 | 13.40 | -4.64 | ---- | 0.50 | 0.09 | -0.41 | ||
2079 | 18.07 | 13.40 | -4.67 | ---- | 0.50 | 0.09 | -0.41 | ||
2080 | 18.11 | 13.41 | -4.70 | ---- | 0.50 | 0.09 | -0.41 | ||
2081 | 18.15 | 13.41 | -4.74 | ---- | 0.51 | 0.09 | -0.41 | ||
2082 | 18.19 | 13.41 | -4.77 | ---- | 0.51 | 0.09 | -0.42 | ||
2083 | 18.23 | 13.41 | -4.82 | ---- | 0.51 | 0.09 | -0.42 | ||
2084 | 18.27 | 13.42 | -4.86 | ---- | 0.52 | 0.09 | -0.43 | ||
2085 | 18.32 | 13.42 | -4.90 | ---- | 0.52 | 0.09 | -0.43 | ||
2086 | 18.37 | 13.42 | -4.94 | ---- | 0.53 | 0.09 | -0.44 | ||
2087 | 18.41 | 13.43 | -4.98 | ---- | 0.54 | 0.09 | -0.44 |
  | 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 | 16.82% | 14.08% | -2.73% | 2034 | 0.13% | 0.06% | -0.07% | ||
  | |||||||||
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 |