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 | 12.86 | -1.09 | 329 | 0.00 | 0.03 | 0.03 | ||
2014 | 13.98 | 12.99 | -0.99 | 316 | 0.00 | 0.06 | 0.06 | ||
2015 | 13.97 | 13.04 | -0.92 | 303 | 0.00 | 0.09 | 0.09 | ||
2016 | 13.94 | 13.10 | -0.84 | 291 | 0.00 | 0.12 | 0.12 | ||
2017 | 13.91 | 13.15 | -0.77 | 279 | 0.00 | 0.14 | 0.14 | ||
2018 | 13.96 | 13.20 | -0.77 | 268 | 0.00 | 0.16 | 0.16 | ||
2019 | 14.14 | 13.23 | -0.90 | 257 | 0.00 | 0.18 | 0.18 | ||
2020 | 14.38 | 13.27 | -1.11 | 245 | 0.00 | 0.20 | 0.20 | ||
2021 | 14.66 | 13.32 | -1.34 | 233 | 0.01 | 0.22 | 0.21 | ||
2022 | 14.98 | 13.36 | -1.62 | 220 | 0.01 | 0.23 | 0.22 | ||
2023 | 15.30 | 13.39 | -1.91 | 206 | 0.01 | 0.25 | 0.24 | ||
2024 | 15.61 | 13.42 | -2.18 | 191 | 0.01 | 0.26 | 0.25 | ||
2025 | 15.89 | 13.45 | -2.44 | 176 | 0.01 | 0.27 | 0.26 | ||
2026 | 16.17 | 13.48 | -2.69 | 160 | 0.02 | 0.29 | 0.27 | ||
2027 | 16.43 | 13.51 | -2.92 | 144 | 0.02 | 0.30 | 0.28 | ||
2028 | 16.66 | 13.54 | -3.12 | 126 | 0.02 | 0.31 | 0.29 | ||
2029 | 16.86 | 13.56 | -3.30 | 109 | 0.02 | 0.32 | 0.30 | ||
2030 | 17.03 | 13.58 | -3.45 | 90 | 0.03 | 0.33 | 0.31 | ||
2031 | 17.18 | 13.60 | -3.57 | 71 | 0.03 | 0.35 | 0.31 | ||
2032 | 17.29 | 13.62 | -3.66 | 51 | 0.04 | 0.36 | 0.32 | ||
2033 | 17.37 | 13.64 | -3.73 | 31 | 0.04 | 0.37 | 0.33 | ||
2034 | 17.43 | 13.65 | -3.77 | 10 | 0.05 | 0.38 | 0.33 | ||
2035 | 17.46 | 13.67 | -3.79 | ---- | 0.05 | 0.39 | 0.34 | ||
2036 | 17.49 | 13.68 | -3.80 | ---- | 0.06 | 0.40 | 0.34 | ||
2037 | 17.50 | 13.69 | -3.80 | ---- | 0.06 | 0.41 | 0.35 | ||
2038 | 17.49 | 13.70 | -3.79 | ---- | 0.07 | 0.42 | 0.35 | ||
2039 | 17.48 | 13.71 | -3.76 | ---- | 0.08 | 0.43 | 0.35 | ||
2040 | 17.45 | 13.72 | -3.73 | ---- | 0.09 | 0.44 | 0.35 | ||
2041 | 17.42 | 13.73 | -3.69 | ---- | 0.10 | 0.45 | 0.35 | ||
2042 | 17.39 | 13.74 | -3.65 | ---- | 0.11 | 0.46 | 0.35 | ||
2043 | 17.37 | 13.76 | -3.60 | ---- | 0.12 | 0.48 | 0.36 | ||
2044 | 17.35 | 13.76 | -3.59 | ---- | 0.14 | 0.48 | 0.35 | ||
2045 | 17.34 | 13.76 | -3.57 | ---- | 0.15 | 0.49 | 0.33 | ||
2046 | 17.32 | 13.76 | -3.56 | ---- | 0.16 | 0.49 | 0.32 | ||
2047 | 17.31 | 13.76 | -3.55 | ---- | 0.17 | 0.49 | 0.31 | ||
2048 | 17.31 | 13.76 | -3.54 | ---- | 0.19 | 0.49 | 0.29 | ||
2049 | 17.31 | 13.76 | -3.54 | ---- | 0.21 | 0.49 | 0.28 | ||
2050 | 17.31 | 13.76 | -3.54 | ---- | 0.23 | 0.49 | 0.26 | ||
2051 | 17.31 | 13.76 | -3.55 | ---- | 0.24 | 0.49 | 0.25 | ||
2052 | 17.33 | 13.77 | -3.56 | ---- | 0.26 | 0.49 | 0.23 | ||
2053 | 17.35 | 13.77 | -3.58 | ---- | 0.28 | 0.49 | 0.21 | ||
2054 | 17.38 | 13.77 | -3.61 | ---- | 0.30 | 0.49 | 0.19 | ||
2055 | 17.41 | 13.77 | -3.64 | ---- | 0.32 | 0.49 | 0.18 | ||
2056 | 17.44 | 13.77 | -3.67 | ---- | 0.34 | 0.49 | 0.16 | ||
2057 | 17.48 | 13.78 | -3.70 | ---- | 0.35 | 0.50 | 0.14 | ||
2058 | 17.51 | 13.78 | -3.73 | ---- | 0.37 | 0.50 | 0.12 | ||
2059 | 17.54 | 13.78 | -3.76 | ---- | 0.39 | 0.50 | 0.11 | ||
2060 | 17.56 | 13.78 | -3.78 | ---- | 0.41 | 0.50 | 0.09 | ||
2061 | 17.59 | 13.78 | -3.80 | ---- | 0.42 | 0.50 | 0.07 | ||
2062 | 17.61 | 13.79 | -3.82 | ---- | 0.44 | 0.50 | 0.06 | ||
2063 | 17.63 | 13.79 | -3.85 | ---- | 0.46 | 0.50 | 0.04 | ||
2064 | 17.66 | 13.79 | -3.87 | ---- | 0.47 | 0.50 | 0.03 | ||
2065 | 17.69 | 13.79 | -3.90 | ---- | 0.49 | 0.50 | 0.01 | ||
2066 | 17.72 | 13.79 | -3.93 | ---- | 0.50 | 0.50 | 0.00 | ||
2067 | 17.76 | 13.79 | -3.96 | ---- | 0.52 | 0.50 | -0.01 | ||
2068 | 17.80 | 13.80 | -4.00 | ---- | 0.53 | 0.50 | -0.03 | ||
2069 | 17.84 | 13.80 | -4.04 | ---- | 0.54 | 0.50 | -0.04 | ||
2070 | 17.88 | 13.80 | -4.08 | ---- | 0.56 | 0.51 | -0.05 | ||
2071 | 17.92 | 13.80 | -4.12 | ---- | 0.57 | 0.51 | -0.06 | ||
2072 | 17.96 | 13.81 | -4.15 | ---- | 0.58 | 0.51 | -0.07 | ||
2073 | 18.00 | 13.81 | -4.19 | ---- | 0.59 | 0.51 | -0.08 | ||
2074 | 18.03 | 13.81 | -4.22 | ---- | 0.60 | 0.51 | -0.09 | ||
2075 | 18.07 | 13.81 | -4.26 | ---- | 0.61 | 0.51 | -0.10 | ||
2076 | 18.10 | 13.82 | -4.29 | ---- | 0.62 | 0.51 | -0.11 | ||
2077 | 18.14 | 13.82 | -4.32 | ---- | 0.62 | 0.51 | -0.12 | ||
2078 | 18.18 | 13.82 | -4.36 | ---- | 0.64 | 0.51 | -0.13 | ||
2079 | 18.21 | 13.82 | -4.39 | ---- | 0.64 | 0.51 | -0.13 | ||
2080 | 18.25 | 13.82 | -4.43 | ---- | 0.65 | 0.51 | -0.14 | ||
2081 | 18.29 | 13.83 | -4.47 | ---- | 0.65 | 0.51 | -0.14 | ||
2082 | 18.33 | 13.83 | -4.51 | ---- | 0.66 | 0.51 | -0.15 | ||
2083 | 18.38 | 13.83 | -4.55 | ---- | 0.67 | 0.51 | -0.16 | ||
2084 | 18.43 | 13.84 | -4.59 | ---- | 0.67 | 0.51 | -0.16 | ||
2085 | 18.47 | 13.84 | -4.63 | ---- | 0.67 | 0.51 | -0.16 | ||
2086 | 18.51 | 13.84 | -4.67 | ---- | 0.68 | 0.51 | -0.17 | ||
2087 | 18.55 | 13.84 | -4.71 | ---- | 0.68 | 0.51 | -0.17 |
  | 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 | 16.91% | 14.40% | -2.50% | 2034 | 0.22% | 0.38% | 0.16% | ||
  | |||||||||
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 |