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 | 12.99 | -0.98 | 302 | 0.00 | 0.04 | 0.04 | ||
2016 | 13.94 | 13.06 | -0.88 | 290 | 0.00 | 0.08 | 0.08 | ||
2017 | 13.91 | 13.13 | -0.79 | 278 | 0.00 | 0.12 | 0.12 | ||
2018 | 13.96 | 13.20 | -0.77 | 267 | 0.00 | 0.16 | 0.16 | ||
2019 | 14.13 | 13.25 | -0.89 | 256 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.37 | 13.30 | -1.07 | 244 | 0.00 | 0.23 | 0.23 | ||
2021 | 14.65 | 13.37 | -1.29 | 232 | 0.00 | 0.26 | 0.26 | ||
2022 | 14.97 | 13.42 | -1.55 | 219 | 0.00 | 0.29 | 0.30 | ||
2023 | 15.29 | 13.47 | -1.81 | 206 | 0.00 | 0.33 | 0.33 | ||
2024 | 15.59 | 13.52 | -2.07 | 192 | 0.00 | 0.36 | 0.36 | ||
2025 | 15.88 | 13.57 | -2.31 | 177 | 0.00 | 0.39 | 0.39 | ||
2026 | 16.15 | 13.62 | -2.53 | 162 | 0.00 | 0.42 | 0.43 | ||
2027 | 16.41 | 13.67 | -2.75 | 147 | 0.00 | 0.45 | 0.46 | ||
2028 | 16.63 | 13.71 | -2.93 | 131 | 0.00 | 0.48 | 0.49 | ||
2029 | 16.83 | 13.75 | -3.08 | 114 | 0.00 | 0.51 | 0.51 | ||
2030 | 17.00 | 13.79 | -3.21 | 96 | 0.00 | 0.54 | 0.54 | ||
2031 | 17.14 | 13.82 | -3.32 | 79 | 0.00 | 0.57 | 0.57 | ||
2032 | 17.25 | 13.86 | -3.39 | 60 | 0.00 | 0.59 | 0.60 | ||
2033 | 17.32 | 13.89 | -3.43 | 42 | 0.00 | 0.62 | 0.62 | ||
2034 | 17.37 | 13.92 | -3.45 | 23 | 0.00 | 0.64 | 0.65 | ||
2035 | 17.40 | 13.95 | -3.46 | 3 | 0.00 | 0.67 | 0.67 | ||
2036 | 17.42 | 13.98 | -3.45 | ---- | 0.00 | 0.69 | 0.70 | ||
2037 | 17.43 | 14.00 | -3.43 | ---- | -0.01 | 0.72 | 0.72 | ||
2038 | 17.41 | 14.03 | -3.39 | ---- | -0.01 | 0.74 | 0.75 | ||
2039 | 17.39 | 14.05 | -3.34 | ---- | -0.01 | 0.76 | 0.77 | ||
2040 | 17.35 | 14.07 | -3.28 | ---- | -0.01 | 0.79 | 0.79 | ||
2041 | 17.31 | 14.09 | -3.22 | ---- | -0.01 | 0.81 | 0.82 | ||
2042 | 17.27 | 14.11 | -3.16 | ---- | -0.01 | 0.83 | 0.84 | ||
2043 | 17.24 | 14.13 | -3.10 | ---- | -0.01 | 0.85 | 0.86 | ||
2044 | 17.20 | 14.15 | -3.05 | ---- | -0.01 | 0.87 | 0.88 | ||
2045 | 17.18 | 14.17 | -3.00 | ---- | -0.01 | 0.89 | 0.90 | ||
2046 | 17.15 | 14.19 | -2.96 | ---- | -0.01 | 0.92 | 0.93 | ||
2047 | 17.12 | 14.21 | -2.91 | ---- | -0.01 | 0.94 | 0.95 | ||
2048 | 17.10 | 14.23 | -2.87 | ---- | -0.01 | 0.96 | 0.97 | ||
2049 | 17.08 | 14.25 | -2.83 | ---- | -0.01 | 0.98 | 0.99 | ||
2050 | 17.07 | 14.27 | -2.80 | ---- | -0.01 | 1.00 | 1.01 | ||
2051 | 17.06 | 14.29 | -2.77 | ---- | -0.01 | 1.02 | 1.03 | ||
2052 | 17.05 | 14.31 | -2.74 | ---- | -0.02 | 1.03 | 1.05 | ||
2053 | 17.06 | 14.32 | -2.74 | ---- | -0.02 | 1.04 | 1.06 | ||
2054 | 17.06 | 14.32 | -2.74 | ---- | -0.02 | 1.05 | 1.06 | ||
2055 | 17.07 | 14.32 | -2.75 | ---- | -0.02 | 1.05 | 1.07 | ||
2056 | 17.09 | 14.33 | -2.76 | ---- | -0.02 | 1.05 | 1.07 | ||
2057 | 17.10 | 14.33 | -2.77 | ---- | -0.02 | 1.05 | 1.07 | ||
2058 | 17.12 | 14.33 | -2.78 | ---- | -0.02 | 1.05 | 1.07 | ||
2059 | 17.13 | 14.34 | -2.79 | ---- | -0.02 | 1.05 | 1.08 | ||
2060 | 17.13 | 14.34 | -2.79 | ---- | -0.02 | 1.06 | 1.08 | ||
2061 | 17.14 | 14.34 | -2.80 | ---- | -0.02 | 1.06 | 1.08 | ||
2062 | 17.14 | 14.34 | -2.80 | ---- | -0.03 | 1.06 | 1.08 | ||
2063 | 17.15 | 14.35 | -2.80 | ---- | -0.03 | 1.06 | 1.09 | ||
2064 | 17.16 | 14.35 | -2.81 | ---- | -0.03 | 1.06 | 1.09 | ||
2065 | 17.17 | 14.35 | -2.82 | ---- | -0.03 | 1.06 | 1.09 | ||
2066 | 17.19 | 14.35 | -2.83 | ---- | -0.03 | 1.07 | 1.09 | ||
2067 | 17.21 | 14.36 | -2.85 | ---- | -0.03 | 1.07 | 1.10 | ||
2068 | 17.24 | 14.36 | -2.87 | ---- | -0.03 | 1.07 | 1.10 | ||
2069 | 17.26 | 14.36 | -2.90 | ---- | -0.03 | 1.07 | 1.10 | ||
2070 | 17.29 | 14.37 | -2.92 | ---- | -0.03 | 1.07 | 1.10 | ||
2071 | 17.32 | 14.37 | -2.95 | ---- | -0.03 | 1.07 | 1.11 | ||
2072 | 17.34 | 14.38 | -2.97 | ---- | -0.03 | 1.07 | 1.11 | ||
2073 | 17.37 | 14.38 | -2.99 | ---- | -0.04 | 1.08 | 1.11 | ||
2074 | 17.40 | 14.38 | -3.02 | ---- | -0.04 | 1.08 | 1.11 | ||
2075 | 17.42 | 14.38 | -3.04 | ---- | -0.04 | 1.08 | 1.12 | ||
2076 | 17.45 | 14.39 | -3.06 | ---- | -0.04 | 1.08 | 1.12 | ||
2077 | 17.47 | 14.39 | -3.08 | ---- | -0.04 | 1.08 | 1.12 | ||
2078 | 17.50 | 14.39 | -3.11 | ---- | -0.04 | 1.08 | 1.12 | ||
2079 | 17.53 | 14.40 | -3.14 | ---- | -0.04 | 1.08 | 1.12 | ||
2080 | 17.56 | 14.40 | -3.16 | ---- | -0.04 | 1.08 | 1.12 | ||
2081 | 17.60 | 14.40 | -3.20 | ---- | -0.04 | 1.09 | 1.13 | ||
2082 | 17.64 | 14.41 | -3.23 | ---- | -0.04 | 1.09 | 1.13 | ||
2083 | 17.67 | 14.41 | -3.26 | ---- | -0.04 | 1.09 | 1.13 | ||
2084 | 17.71 | 14.41 | -3.30 | ---- | -0.04 | 1.09 | 1.13 | ||
2085 | 17.75 | 14.42 | -3.33 | ---- | -0.04 | 1.09 | 1.13 | ||
2086 | 17.79 | 14.42 | -3.37 | ---- | -0.04 | 1.09 | 1.14 | ||
2087 | 17.83 | 14.43 | -3.40 | ---- | -0.04 | 1.09 | 1.14 |
  | 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 | 16.67% | 14.73% | -1.94% | 2035 | -0.01% | 0.71% | 0.73% | ||
  | |||||||||
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 |