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 | 12.93 | -1.05 | 315 | 0.00 | 0.00 | 0.00 | ||
2015 | 13.97 | 12.95 | -1.01 | 302 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.94 | 12.98 | -0.96 | 290 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.91 | 13.01 | -0.91 | 277 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.96 | 13.13 | -0.84 | 265 | 0.00 | 0.09 | 0.09 | ||
2019 | 14.13 | 13.24 | -0.90 | 254 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.37 | 13.35 | -1.02 | 242 | 0.00 | 0.28 | 0.28 | ||
2021 | 14.65 | 13.48 | -1.17 | 231 | 0.00 | 0.38 | 0.38 | ||
2022 | 14.97 | 13.60 | -1.37 | 219 | 0.00 | 0.47 | 0.47 | ||
2023 | 15.29 | 13.71 | -1.58 | 206 | 0.00 | 0.57 | 0.57 | ||
2024 | 15.59 | 13.82 | -1.77 | 194 | 0.00 | 0.66 | 0.66 | ||
2025 | 15.88 | 13.94 | -1.94 | 181 | 0.00 | 0.76 | 0.76 | ||
2026 | 16.15 | 14.05 | -2.10 | 168 | 0.00 | 0.85 | 0.85 | ||
2027 | 16.41 | 14.16 | -2.25 | 155 | 0.00 | 0.95 | 0.95 | ||
2028 | 16.63 | 14.27 | -2.37 | 142 | 0.00 | 1.04 | 1.04 | ||
2029 | 16.83 | 14.37 | -2.45 | 128 | 0.00 | 1.14 | 1.14 | ||
2030 | 17.00 | 14.48 | -2.52 | 115 | 0.00 | 1.23 | 1.23 | ||
2031 | 17.14 | 14.58 | -2.56 | 101 | 0.00 | 1.32 | 1.33 | ||
2032 | 17.24 | 14.68 | -2.56 | 87 | -0.01 | 1.42 | 1.42 | ||
2033 | 17.32 | 14.78 | -2.54 | 73 | -0.01 | 1.51 | 1.52 | ||
2034 | 17.37 | 14.88 | -2.49 | 60 | -0.01 | 1.61 | 1.62 | ||
2035 | 17.40 | 14.98 | -2.42 | 46 | -0.01 | 1.70 | 1.71 | ||
2036 | 17.42 | 15.08 | -2.34 | 33 | -0.01 | 1.80 | 1.81 | ||
2037 | 17.42 | 15.17 | -2.25 | 21 | -0.01 | 1.89 | 1.90 | ||
2038 | 17.41 | 15.18 | -2.23 | 8 | -0.01 | 1.90 | 1.91 | ||
2039 | 17.38 | 15.18 | -2.20 | ---- | -0.01 | 1.90 | 1.91 | ||
2040 | 17.34 | 15.18 | -2.17 | ---- | -0.01 | 1.90 | 1.91 | ||
2041 | 17.31 | 15.18 | -2.13 | ---- | -0.01 | 1.90 | 1.91 | ||
2042 | 17.26 | 15.18 | -2.09 | ---- | -0.01 | 1.90 | 1.91 | ||
2043 | 17.23 | 15.18 | -2.05 | ---- | -0.02 | 1.90 | 1.91 | ||
2044 | 17.19 | 15.17 | -2.02 | ---- | -0.02 | 1.90 | 1.92 | ||
2045 | 17.17 | 15.17 | -1.99 | ---- | -0.02 | 1.90 | 1.92 | ||
2046 | 17.14 | 15.17 | -1.97 | ---- | -0.02 | 1.90 | 1.92 | ||
2047 | 17.11 | 15.17 | -1.94 | ---- | -0.02 | 1.90 | 1.92 | ||
2048 | 17.09 | 15.17 | -1.92 | ---- | -0.02 | 1.90 | 1.92 | ||
2049 | 17.07 | 15.17 | -1.90 | ---- | -0.02 | 1.90 | 1.92 | ||
2050 | 17.05 | 15.17 | -1.88 | ---- | -0.03 | 1.90 | 1.93 | ||
2051 | 17.04 | 15.17 | -1.87 | ---- | -0.03 | 1.90 | 1.93 | ||
2052 | 17.04 | 15.17 | -1.86 | ---- | -0.03 | 1.90 | 1.93 | ||
2053 | 17.04 | 15.18 | -1.87 | ---- | -0.03 | 1.90 | 1.93 | ||
2054 | 17.05 | 15.18 | -1.87 | ---- | -0.03 | 1.90 | 1.93 | ||
2055 | 17.06 | 15.18 | -1.88 | ---- | -0.03 | 1.90 | 1.94 | ||
2056 | 17.07 | 15.18 | -1.89 | ---- | -0.04 | 1.90 | 1.94 | ||
2057 | 17.08 | 15.18 | -1.90 | ---- | -0.04 | 1.90 | 1.94 | ||
2058 | 17.10 | 15.18 | -1.91 | ---- | -0.04 | 1.90 | 1.94 | ||
2059 | 17.11 | 15.19 | -1.92 | ---- | -0.04 | 1.90 | 1.94 | ||
2060 | 17.11 | 15.19 | -1.93 | ---- | -0.04 | 1.90 | 1.95 | ||
2061 | 17.12 | 15.19 | -1.93 | ---- | -0.04 | 1.90 | 1.95 | ||
2062 | 17.12 | 15.19 | -1.93 | ---- | -0.05 | 1.90 | 1.95 | ||
2063 | 17.13 | 15.19 | -1.94 | ---- | -0.05 | 1.90 | 1.95 | ||
2064 | 17.14 | 15.19 | -1.94 | ---- | -0.05 | 1.90 | 1.95 | ||
2065 | 17.15 | 15.19 | -1.96 | ---- | -0.05 | 1.90 | 1.96 | ||
2066 | 17.17 | 15.19 | -1.97 | ---- | -0.05 | 1.91 | 1.96 | ||
2067 | 17.19 | 15.20 | -1.99 | ---- | -0.05 | 1.91 | 1.96 | ||
2068 | 17.21 | 15.20 | -2.01 | ---- | -0.06 | 1.91 | 1.96 | ||
2069 | 17.24 | 15.20 | -2.04 | ---- | -0.06 | 1.91 | 1.96 | ||
2070 | 17.27 | 15.20 | -2.06 | ---- | -0.06 | 1.91 | 1.96 | ||
2071 | 17.29 | 15.21 | -2.09 | ---- | -0.06 | 1.91 | 1.97 | ||
2072 | 17.32 | 15.21 | -2.11 | ---- | -0.06 | 1.91 | 1.97 | ||
2073 | 17.34 | 15.21 | -2.13 | ---- | -0.06 | 1.91 | 1.97 | ||
2074 | 17.37 | 15.21 | -2.16 | ---- | -0.06 | 1.91 | 1.97 | ||
2075 | 17.40 | 15.22 | -2.18 | ---- | -0.06 | 1.91 | 1.97 | ||
2076 | 17.42 | 15.22 | -2.20 | ---- | -0.06 | 1.91 | 1.97 | ||
2077 | 17.45 | 15.22 | -2.23 | ---- | -0.07 | 1.91 | 1.98 | ||
2078 | 17.47 | 15.22 | -2.25 | ---- | -0.07 | 1.91 | 1.98 | ||
2079 | 17.50 | 15.22 | -2.28 | ---- | -0.07 | 1.91 | 1.98 | ||
2080 | 17.54 | 15.23 | -2.31 | ---- | -0.07 | 1.91 | 1.98 | ||
2081 | 17.57 | 15.23 | -2.34 | ---- | -0.07 | 1.91 | 1.98 | ||
2082 | 17.61 | 15.23 | -2.38 | ---- | -0.07 | 1.91 | 1.98 | ||
2083 | 17.65 | 15.24 | -2.41 | ---- | -0.07 | 1.91 | 1.98 | ||
2084 | 17.69 | 15.24 | -2.45 | ---- | -0.07 | 1.91 | 1.98 | ||
2085 | 17.72 | 15.24 | -2.48 | ---- | -0.07 | 1.91 | 1.98 | ||
2086 | 17.76 | 15.24 | -2.52 | ---- | -0.07 | 1.92 | 1.99 | ||
2087 | 17.80 | 15.25 | -2.55 | ---- | -0.07 | 1.92 | 1.99 |
  | 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 | 16.66% | 15.41% | -1.25% | 2038 | -0.02% | 1.39% | 1.41% | ||
  | |||||||||
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 |