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 | 13.14 | -0.82 | 265 | 0.00 | 0.11 | 0.11 | ||
2019 | 14.13 | 13.29 | -0.84 | 254 | 0.00 | 0.24 | 0.24 | ||
2020 | 14.38 | 13.46 | -0.92 | 243 | 0.00 | 0.38 | 0.38 | ||
2021 | 14.66 | 13.65 | -1.01 | 232 | 0.00 | 0.54 | 0.54 | ||
2022 | 14.97 | 13.82 | -1.16 | 221 | 0.00 | 0.69 | 0.69 | ||
2023 | 15.29 | 13.99 | -1.31 | 210 | 0.00 | 0.84 | 0.84 | ||
2024 | 15.60 | 14.16 | -1.44 | 199 | 0.01 | 1.00 | 0.99 | ||
2025 | 15.89 | 14.34 | -1.56 | 188 | 0.01 | 1.16 | 1.15 | ||
2026 | 16.17 | 14.52 | -1.65 | 177 | 0.02 | 1.32 | 1.30 | ||
2027 | 16.44 | 14.70 | -1.74 | 167 | 0.02 | 1.49 | 1.46 | ||
2028 | 16.67 | 14.74 | -1.93 | 157 | 0.03 | 1.52 | 1.48 | ||
2029 | 16.88 | 14.77 | -2.10 | 146 | 0.05 | 1.54 | 1.49 | ||
2030 | 17.07 | 14.81 | -2.26 | 134 | 0.06 | 1.56 | 1.50 | ||
2031 | 17.22 | 14.83 | -2.39 | 122 | 0.08 | 1.58 | 1.50 | ||
2032 | 17.34 | 14.86 | -2.48 | 109 | 0.09 | 1.60 | 1.50 | ||
2033 | 17.44 | 14.89 | -2.56 | 96 | 0.11 | 1.62 | 1.50 | ||
2034 | 17.52 | 14.91 | -2.60 | 82 | 0.14 | 1.64 | 1.50 | ||
2035 | 17.57 | 14.93 | -2.64 | 69 | 0.16 | 1.66 | 1.49 | ||
2036 | 17.61 | 14.96 | -2.66 | 55 | 0.19 | 1.68 | 1.49 | ||
2037 | 17.65 | 14.98 | -2.67 | 41 | 0.22 | 1.70 | 1.48 | ||
2038 | 17.67 | 15.00 | -2.67 | 26 | 0.25 | 1.72 | 1.47 | ||
2039 | 17.67 | 15.02 | -2.65 | 12 | 0.28 | 1.74 | 1.46 | ||
2040 | 17.67 | 15.04 | -2.63 | ---- | 0.31 | 1.76 | 1.45 | ||
2041 | 17.67 | 15.06 | -2.61 | ---- | 0.35 | 1.78 | 1.43 | ||
2042 | 17.67 | 15.08 | -2.58 | ---- | 0.39 | 1.80 | 1.42 | ||
2043 | 17.67 | 15.10 | -2.57 | ---- | 0.42 | 1.82 | 1.40 | ||
2044 | 17.68 | 15.12 | -2.55 | ---- | 0.46 | 1.85 | 1.38 | ||
2045 | 17.69 | 15.14 | -2.54 | ---- | 0.50 | 1.87 | 1.36 | ||
2046 | 17.70 | 15.17 | -2.54 | ---- | 0.55 | 1.89 | 1.35 | ||
2047 | 17.72 | 15.19 | -2.53 | ---- | 0.59 | 1.91 | 1.33 | ||
2048 | 17.74 | 15.21 | -2.53 | ---- | 0.63 | 1.94 | 1.31 | ||
2049 | 17.77 | 15.24 | -2.53 | ---- | 0.67 | 1.96 | 1.29 | ||
2050 | 17.79 | 15.26 | -2.54 | ---- | 0.71 | 1.98 | 1.27 | ||
2051 | 17.83 | 15.28 | -2.55 | ---- | 0.76 | 2.01 | 1.25 | ||
2052 | 17.87 | 15.31 | -2.56 | ---- | 0.80 | 2.03 | 1.23 | ||
2053 | 17.92 | 15.33 | -2.59 | ---- | 0.85 | 2.06 | 1.21 | ||
2054 | 17.97 | 15.36 | -2.62 | ---- | 0.89 | 2.08 | 1.19 | ||
2055 | 18.03 | 15.38 | -2.65 | ---- | 0.94 | 2.11 | 1.17 | ||
2056 | 18.09 | 15.41 | -2.68 | ---- | 0.99 | 2.13 | 1.14 | ||
2057 | 18.16 | 15.44 | -2.72 | ---- | 1.03 | 2.15 | 1.12 | ||
2058 | 18.22 | 15.46 | -2.76 | ---- | 1.08 | 2.18 | 1.10 | ||
2059 | 18.27 | 15.49 | -2.79 | ---- | 1.13 | 2.20 | 1.08 | ||
2060 | 18.33 | 15.51 | -2.81 | ---- | 1.17 | 2.23 | 1.06 | ||
2061 | 18.38 | 15.54 | -2.84 | ---- | 1.21 | 2.25 | 1.04 | ||
2062 | 18.42 | 15.56 | -2.86 | ---- | 1.26 | 2.28 | 1.02 | ||
2063 | 18.47 | 15.59 | -2.88 | ---- | 1.30 | 2.30 | 1.01 | ||
2064 | 18.52 | 15.62 | -2.91 | ---- | 1.34 | 2.33 | 0.99 | ||
2065 | 18.58 | 15.64 | -2.94 | ---- | 1.38 | 2.35 | 0.98 | ||
2066 | 18.63 | 15.67 | -2.97 | ---- | 1.41 | 2.38 | 0.96 | ||
2067 | 18.69 | 15.69 | -3.00 | ---- | 1.45 | 2.40 | 0.95 | ||
2068 | 18.75 | 15.72 | -3.03 | ---- | 1.49 | 2.43 | 0.94 | ||
2069 | 18.82 | 15.75 | -3.07 | ---- | 1.52 | 2.45 | 0.93 | ||
2070 | 18.88 | 15.77 | -3.11 | ---- | 1.56 | 2.48 | 0.92 | ||
2071 | 18.94 | 15.80 | -3.14 | ---- | 1.59 | 2.50 | 0.91 | ||
2072 | 19.00 | 15.83 | -3.17 | ---- | 1.62 | 2.53 | 0.91 | ||
2073 | 19.05 | 15.85 | -3.20 | ---- | 1.65 | 2.55 | 0.90 | ||
2074 | 19.11 | 15.88 | -3.23 | ---- | 1.67 | 2.58 | 0.90 | ||
2075 | 19.16 | 15.91 | -3.26 | ---- | 1.70 | 2.60 | 0.90 | ||
2076 | 19.21 | 15.93 | -3.28 | ---- | 1.73 | 2.63 | 0.90 | ||
2077 | 19.26 | 15.96 | -3.30 | ---- | 1.75 | 2.65 | 0.90 | ||
2078 | 19.31 | 15.99 | -3.33 | ---- | 1.77 | 2.68 | 0.90 | ||
2079 | 19.37 | 16.01 | -3.35 | ---- | 1.80 | 2.70 | 0.90 | ||
2080 | 19.43 | 16.04 | -3.38 | ---- | 1.82 | 2.73 | 0.91 | ||
2081 | 19.48 | 16.07 | -3.41 | ---- | 1.84 | 2.75 | 0.91 | ||
2082 | 19.54 | 16.10 | -3.45 | ---- | 1.87 | 2.78 | 0.91 | ||
2083 | 19.61 | 16.13 | -3.48 | ---- | 1.89 | 2.80 | 0.91 | ||
2084 | 19.67 | 16.15 | -3.52 | ---- | 1.92 | 2.83 | 0.91 | ||
2085 | 19.73 | 16.18 | -3.55 | ---- | 1.94 | 2.85 | 0.91 | ||
2086 | 19.80 | 16.21 | -3.59 | ---- | 1.96 | 2.88 | 0.92 | ||
2087 | 19.86 | 16.22 | -3.64 | ---- | 1.99 | 2.88 | 0.89 |
  | 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 | 17.33% | 15.65% | -1.67% | 2039 | 0.64% | 1.63% | 0.99% | ||
  | |||||||||
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 |