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 | 13.13 | -0.83 | 302 | 0.00 | 0.18 | 0.18 | ||
2016 | 13.94 | 13.17 | -0.77 | 291 | 0.00 | 0.19 | 0.19 | ||
2017 | 13.91 | 13.20 | -0.72 | 280 | 0.00 | 0.19 | 0.19 | ||
2018 | 13.96 | 13.23 | -0.73 | 269 | 0.00 | 0.19 | 0.19 | ||
2019 | 14.13 | 13.24 | -0.89 | 258 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.37 | 13.26 | -1.11 | 247 | 0.00 | 0.19 | 0.19 | ||
2021 | 14.65 | 13.30 | -1.36 | 234 | 0.00 | 0.19 | 0.19 | ||
2022 | 14.97 | 13.32 | -1.65 | 221 | 0.00 | 0.19 | 0.19 | ||
2023 | 15.29 | 13.61 | -1.68 | 207 | 0.00 | 0.46 | 0.46 | ||
2024 | 15.59 | 13.64 | -1.95 | 193 | 0.00 | 0.48 | 0.48 | ||
2025 | 15.88 | 13.66 | -2.22 | 180 | 0.00 | 0.48 | 0.48 | ||
2026 | 16.15 | 13.67 | -2.48 | 165 | 0.00 | 0.48 | 0.48 | ||
2027 | 16.41 | 13.69 | -2.72 | 150 | 0.00 | 0.48 | 0.48 | ||
2028 | 16.63 | 13.70 | -2.93 | 134 | 0.00 | 0.48 | 0.48 | ||
2029 | 16.83 | 13.72 | -3.11 | 117 | 0.00 | 0.48 | 0.48 | ||
2030 | 17.00 | 13.73 | -3.28 | 100 | 0.00 | 0.48 | 0.48 | ||
2031 | 17.14 | 13.74 | -3.41 | 81 | 0.00 | 0.48 | 0.48 | ||
2032 | 17.25 | 13.74 | -3.50 | 63 | 0.00 | 0.48 | 0.48 | ||
2033 | 17.32 | 14.11 | -3.22 | 43 | 0.00 | 0.84 | 0.84 | ||
2034 | 17.37 | 14.13 | -3.24 | 25 | 0.00 | 0.86 | 0.86 | ||
2035 | 17.40 | 14.14 | -3.27 | 8 | 0.00 | 0.86 | 0.86 | ||
2036 | 17.42 | 14.14 | -3.28 | ---- | -0.01 | 0.86 | 0.86 | ||
2037 | 17.43 | 14.14 | -3.29 | ---- | -0.01 | 0.86 | 0.86 | ||
2038 | 17.41 | 14.14 | -3.27 | ---- | -0.01 | 0.86 | 0.86 | ||
2039 | 17.39 | 14.14 | -3.24 | ---- | -0.01 | 0.86 | 0.86 | ||
2040 | 17.35 | 14.14 | -3.21 | ---- | -0.01 | 0.86 | 0.87 | ||
2041 | 17.31 | 14.14 | -3.17 | ---- | -0.01 | 0.86 | 0.87 | ||
2042 | 17.27 | 14.14 | -3.13 | ---- | -0.01 | 0.86 | 0.87 | ||
2043 | 17.23 | 14.58 | -2.65 | ---- | -0.01 | 1.30 | 1.31 | ||
2044 | 17.20 | 14.61 | -2.59 | ---- | -0.01 | 1.33 | 1.34 | ||
2045 | 17.17 | 14.61 | -2.57 | ---- | -0.01 | 1.33 | 1.34 | ||
2046 | 17.15 | 14.61 | -2.54 | ---- | -0.01 | 1.33 | 1.34 | ||
2047 | 17.12 | 14.61 | -2.51 | ---- | -0.01 | 1.33 | 1.35 | ||
2048 | 17.10 | 14.61 | -2.49 | ---- | -0.01 | 1.33 | 1.35 | ||
2049 | 17.08 | 14.61 | -2.47 | ---- | -0.01 | 1.33 | 1.35 | ||
2050 | 17.06 | 14.61 | -2.46 | ---- | -0.02 | 1.33 | 1.35 | ||
2051 | 17.05 | 14.61 | -2.45 | ---- | -0.02 | 1.33 | 1.35 | ||
2052 | 17.05 | 14.61 | -2.44 | ---- | -0.02 | 1.33 | 1.35 | ||
2053 | 17.05 | 14.61 | -2.44 | ---- | -0.02 | 1.33 | 1.35 | ||
2054 | 17.06 | 14.61 | -2.45 | ---- | -0.02 | 1.33 | 1.35 | ||
2055 | 17.07 | 14.61 | -2.46 | ---- | -0.02 | 1.33 | 1.36 | ||
2056 | 17.08 | 14.61 | -2.47 | ---- | -0.02 | 1.34 | 1.36 | ||
2057 | 17.10 | 14.62 | -2.48 | ---- | -0.02 | 1.34 | 1.36 | ||
2058 | 17.11 | 14.62 | -2.50 | ---- | -0.02 | 1.34 | 1.36 | ||
2059 | 17.12 | 14.62 | -2.50 | ---- | -0.03 | 1.34 | 1.36 | ||
2060 | 17.13 | 14.62 | -2.51 | ---- | -0.03 | 1.34 | 1.36 | ||
2061 | 17.13 | 14.62 | -2.51 | ---- | -0.03 | 1.34 | 1.36 | ||
2062 | 17.14 | 14.62 | -2.52 | ---- | -0.03 | 1.34 | 1.37 | ||
2063 | 17.15 | 15.16 | -1.99 | ---- | -0.03 | 1.87 | 1.90 | ||
2064 | 17.15 | 15.19 | -1.96 | ---- | -0.03 | 1.91 | 1.94 | ||
2065 | 17.17 | 15.19 | -1.97 | ---- | -0.03 | 1.91 | 1.94 | ||
2066 | 17.18 | 15.20 | -1.99 | ---- | -0.03 | 1.91 | 1.94 | ||
2067 | 17.21 | 15.20 | -2.01 | ---- | -0.04 | 1.91 | 1.94 | ||
2068 | 17.23 | 15.20 | -2.03 | ---- | -0.04 | 1.91 | 1.94 | ||
2069 | 17.26 | 15.20 | -2.05 | ---- | -0.04 | 1.91 | 1.94 | ||
2070 | 17.29 | 15.20 | -2.08 | ---- | -0.04 | 1.91 | 1.95 | ||
2071 | 17.31 | 15.21 | -2.11 | ---- | -0.04 | 1.91 | 1.95 | ||
2072 | 17.34 | 15.21 | -2.13 | ---- | -0.04 | 1.91 | 1.95 | ||
2073 | 17.36 | 15.21 | -2.15 | ---- | -0.04 | 1.91 | 1.95 | ||
2074 | 17.39 | 15.21 | -2.18 | ---- | -0.04 | 1.91 | 1.95 | ||
2075 | 17.42 | 15.22 | -2.20 | ---- | -0.04 | 1.91 | 1.95 | ||
2076 | 17.44 | 15.22 | -2.22 | ---- | -0.05 | 1.91 | 1.96 | ||
2077 | 17.46 | 15.22 | -2.24 | ---- | -0.05 | 1.91 | 1.96 | ||
2078 | 17.49 | 15.31 | -2.18 | ---- | -0.05 | 2.00 | 2.05 | ||
2079 | 17.52 | 15.32 | -2.20 | ---- | -0.05 | 2.01 | 2.06 | ||
2080 | 17.55 | 15.32 | -2.23 | ---- | -0.05 | 2.01 | 2.06 | ||
2081 | 17.59 | 15.33 | -2.26 | ---- | -0.05 | 2.01 | 2.06 | ||
2082 | 17.62 | 15.33 | -2.30 | ---- | -0.05 | 2.01 | 2.06 | ||
2083 | 17.66 | 15.33 | -2.33 | ---- | -0.05 | 2.01 | 2.06 | ||
2084 | 17.70 | 15.33 | -2.37 | ---- | -0.05 | 2.01 | 2.06 | ||
2085 | 17.74 | 15.34 | -2.40 | ---- | -0.05 | 2.01 | 2.07 | ||
2086 | 17.78 | 15.34 | -2.44 | ---- | -0.06 | 2.01 | 2.07 | ||
2087 | 17.81 | 15.34 | -2.47 | ---- | -0.06 | 2.01 | 2.07 |
  | 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% | 15.04% | -1.63% | 2035 | -0.02% | 1.02% | 1.04% | ||
  | |||||||||
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 |