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 | 13.07 | -0.88 | 329 | 0.00 | 0.24 | 0.24 | ||
2014 | 13.98 | 13.41 | -0.57 | 317 | 0.00 | 0.48 | 0.48 | ||
2015 | 13.97 | 13.65 | -0.32 | 307 | 0.00 | 0.70 | 0.70 | ||
2016 | 13.94 | 13.88 | -0.06 | 299 | 0.00 | 0.90 | 0.89 | ||
2017 | 13.92 | 14.08 | 0.17 | 293 | 0.00 | 1.07 | 1.07 | ||
2018 | 13.96 | 14.26 | 0.30 | 288 | 0.00 | 1.23 | 1.23 | ||
2019 | 14.14 | 14.41 | 0.27 | 284 | 0.00 | 1.35 | 1.35 | ||
2020 | 14.38 | 14.54 | 0.15 | 280 | 0.01 | 1.46 | 1.45 | ||
2021 | 14.66 | 14.67 | 0.01 | 275 | 0.01 | 1.56 | 1.55 | ||
2022 | 14.98 | 14.80 | -0.19 | 270 | 0.01 | 1.67 | 1.66 | ||
2023 | 15.30 | 14.82 | -0.48 | 264 | 0.02 | 1.68 | 1.66 | ||
2024 | 15.62 | 14.84 | -0.78 | 258 | 0.02 | 1.68 | 1.66 | ||
2025 | 15.91 | 14.86 | -1.05 | 251 | 0.03 | 1.68 | 1.65 | ||
2026 | 16.18 | 14.88 | -1.31 | 243 | 0.03 | 1.68 | 1.65 | ||
2027 | 16.45 | 14.89 | -1.56 | 235 | 0.04 | 1.68 | 1.64 | ||
2028 | 16.68 | 14.91 | -1.77 | 225 | 0.05 | 1.68 | 1.64 | ||
2029 | 16.88 | 14.92 | -1.96 | 215 | 0.05 | 1.69 | 1.63 | ||
2030 | 17.07 | 14.94 | -2.13 | 205 | 0.06 | 1.69 | 1.63 | ||
2031 | 17.21 | 14.95 | -2.27 | 194 | 0.07 | 1.69 | 1.62 | ||
2032 | 17.33 | 14.96 | -2.37 | 182 | 0.08 | 1.69 | 1.61 | ||
2033 | 17.41 | 14.96 | -2.45 | 170 | 0.08 | 1.69 | 1.61 | ||
2034 | 17.47 | 14.97 | -2.50 | 158 | 0.09 | 1.70 | 1.60 | ||
2035 | 17.51 | 14.98 | -2.53 | 145 | 0.10 | 1.70 | 1.60 | ||
2036 | 17.54 | 14.98 | -2.56 | 133 | 0.11 | 1.70 | 1.59 | ||
2037 | 17.55 | 14.98 | -2.57 | 120 | 0.12 | 1.70 | 1.58 | ||
2038 | 17.55 | 14.99 | -2.56 | 107 | 0.13 | 1.70 | 1.57 | ||
2039 | 17.53 | 14.99 | -2.54 | 94 | 0.14 | 1.71 | 1.57 | ||
2040 | 17.50 | 14.99 | -2.51 | 82 | 0.15 | 1.71 | 1.56 | ||
2041 | 17.47 | 14.99 | -2.48 | 69 | 0.16 | 1.71 | 1.55 | ||
2042 | 17.44 | 14.99 | -2.45 | 56 | 0.16 | 1.71 | 1.55 | ||
2043 | 17.42 | 14.99 | -2.43 | 43 | 0.17 | 1.71 | 1.54 | ||
2044 | 17.40 | 14.99 | -2.40 | 30 | 0.18 | 1.72 | 1.53 | ||
2045 | 17.38 | 14.99 | -2.39 | 16 | 0.19 | 1.72 | 1.52 | ||
2046 | 17.36 | 14.99 | -2.37 | 3 | 0.20 | 1.72 | 1.52 | ||
2047 | 17.35 | 15.00 | -2.35 | ---- | 0.21 | 1.72 | 1.51 | ||
2048 | 17.34 | 15.00 | -2.34 | ---- | 0.22 | 1.72 | 1.50 | ||
2049 | 17.33 | 15.00 | -2.33 | ---- | 0.23 | 1.73 | 1.49 | ||
2050 | 17.32 | 15.00 | -2.32 | ---- | 0.24 | 1.73 | 1.49 | ||
2051 | 17.32 | 15.01 | -2.32 | ---- | 0.25 | 1.73 | 1.48 | ||
2052 | 17.33 | 15.01 | -2.32 | ---- | 0.26 | 1.73 | 1.47 | ||
2053 | 17.34 | 15.01 | -2.33 | ---- | 0.27 | 1.74 | 1.47 | ||
2054 | 17.36 | 15.02 | -2.34 | ---- | 0.28 | 1.74 | 1.46 | ||
2055 | 17.38 | 15.02 | -2.36 | ---- | 0.29 | 1.74 | 1.45 | ||
2056 | 17.40 | 15.02 | -2.38 | ---- | 0.30 | 1.74 | 1.45 | ||
2057 | 17.43 | 15.03 | -2.40 | ---- | 0.31 | 1.75 | 1.44 | ||
2058 | 17.45 | 15.03 | -2.42 | ---- | 0.32 | 1.75 | 1.43 | ||
2059 | 17.47 | 15.04 | -2.44 | ---- | 0.32 | 1.75 | 1.43 | ||
2060 | 17.49 | 15.04 | -2.45 | ---- | 0.33 | 1.76 | 1.42 | ||
2061 | 17.50 | 15.04 | -2.46 | ---- | 0.34 | 1.76 | 1.42 | ||
2062 | 17.51 | 15.05 | -2.47 | ---- | 0.35 | 1.76 | 1.42 | ||
2063 | 17.53 | 15.05 | -2.48 | ---- | 0.35 | 1.76 | 1.41 | ||
2064 | 17.54 | 15.05 | -2.49 | ---- | 0.36 | 1.77 | 1.41 | ||
2065 | 17.56 | 15.06 | -2.51 | ---- | 0.36 | 1.77 | 1.41 | ||
2066 | 17.59 | 15.06 | -2.53 | ---- | 0.37 | 1.77 | 1.40 | ||
2067 | 17.61 | 15.06 | -2.55 | ---- | 0.37 | 1.77 | 1.40 | ||
2068 | 17.64 | 15.07 | -2.58 | ---- | 0.38 | 1.78 | 1.40 | ||
2069 | 17.68 | 15.07 | -2.60 | ---- | 0.38 | 1.78 | 1.40 | ||
2070 | 17.71 | 15.08 | -2.64 | ---- | 0.39 | 1.78 | 1.39 | ||
2071 | 17.74 | 15.08 | -2.66 | ---- | 0.39 | 1.78 | 1.39 | ||
2072 | 17.77 | 15.09 | -2.69 | ---- | 0.39 | 1.78 | 1.39 | ||
2073 | 17.80 | 15.09 | -2.71 | ---- | 0.40 | 1.79 | 1.39 | ||
2074 | 17.84 | 15.09 | -2.74 | ---- | 0.40 | 1.79 | 1.39 | ||
2075 | 17.87 | 15.10 | -2.77 | ---- | 0.40 | 1.79 | 1.39 | ||
2076 | 17.89 | 15.10 | -2.79 | ---- | 0.41 | 1.79 | 1.38 | ||
2077 | 17.92 | 15.10 | -2.82 | ---- | 0.41 | 1.79 | 1.38 | ||
2078 | 17.95 | 15.11 | -2.85 | ---- | 0.41 | 1.80 | 1.38 | ||
2079 | 17.99 | 15.11 | -2.88 | ---- | 0.42 | 1.80 | 1.38 | ||
2080 | 18.02 | 15.12 | -2.91 | ---- | 0.42 | 1.80 | 1.38 | ||
2081 | 18.06 | 15.12 | -2.94 | ---- | 0.42 | 1.80 | 1.38 | ||
2082 | 18.10 | 15.12 | -2.98 | ---- | 0.42 | 1.80 | 1.38 | ||
2083 | 18.14 | 15.13 | -3.01 | ---- | 0.42 | 1.81 | 1.38 | ||
2084 | 18.18 | 15.13 | -3.05 | ---- | 0.43 | 1.81 | 1.38 | ||
2085 | 18.22 | 15.14 | -3.09 | ---- | 0.43 | 1.81 | 1.38 | ||
2086 | 18.26 | 15.14 | -3.12 | ---- | 0.43 | 1.81 | 1.38 | ||
2087 | 18.30 | 15.14 | -3.16 | ---- | 0.43 | 1.81 | 1.38 |
  | 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 | 16.87% | 15.61% | -1.26% | 2046 | 0.19% | 1.59% | 1.40% | ||
  | |||||||||
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 |