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 | 13.22 | -0.74 | 302 | 0.00 | 0.27 | 0.27 | ||
2016 | 13.94 | 13.27 | -0.67 | 291 | 0.00 | 0.29 | 0.29 | ||
2017 | 13.91 | 13.29 | -0.62 | 281 | 0.00 | 0.29 | 0.29 | ||
2018 | 13.96 | 13.32 | -0.64 | 271 | 0.00 | 0.29 | 0.29 | ||
2019 | 14.13 | 13.34 | -0.80 | 261 | 0.00 | 0.29 | 0.29 | ||
2020 | 14.37 | 13.36 | -1.01 | 250 | 0.00 | 0.29 | 0.29 | ||
2021 | 14.65 | 13.39 | -1.26 | 238 | 0.00 | 0.29 | 0.29 | ||
2022 | 14.97 | 13.41 | -1.56 | 225 | 0.00 | 0.29 | 0.29 | ||
2023 | 15.29 | 13.43 | -1.86 | 212 | 0.00 | 0.29 | 0.29 | ||
2024 | 15.59 | 13.45 | -2.14 | 197 | 0.00 | 0.29 | 0.29 | ||
2025 | 15.88 | 13.47 | -2.41 | 182 | 0.00 | 0.29 | 0.29 | ||
2026 | 16.15 | 13.48 | -2.67 | 166 | 0.00 | 0.29 | 0.29 | ||
2027 | 16.41 | 13.50 | -2.91 | 150 | 0.00 | 0.29 | 0.29 | ||
2028 | 16.63 | 13.78 | -2.85 | 133 | 0.00 | 0.56 | 0.56 | ||
2029 | 16.83 | 13.81 | -3.02 | 117 | 0.00 | 0.57 | 0.58 | ||
2030 | 17.00 | 13.82 | -3.18 | 100 | 0.00 | 0.57 | 0.58 | ||
2031 | 17.14 | 13.83 | -3.31 | 82 | 0.00 | 0.57 | 0.58 | ||
2032 | 17.25 | 13.84 | -3.41 | 64 | 0.00 | 0.57 | 0.58 | ||
2033 | 17.32 | 13.84 | -3.48 | 45 | 0.00 | 0.57 | 0.58 | ||
2034 | 17.37 | 13.85 | -3.53 | 26 | 0.00 | 0.57 | 0.58 | ||
2035 | 17.40 | 13.85 | -3.55 | 6 | 0.00 | 0.57 | 0.58 | ||
2036 | 17.42 | 13.85 | -3.57 | ---- | 0.00 | 0.57 | 0.58 | ||
2037 | 17.43 | 13.86 | -3.57 | ---- | -0.01 | 0.57 | 0.58 | ||
2038 | 17.41 | 13.86 | -3.56 | ---- | -0.01 | 0.57 | 0.58 | ||
2039 | 17.39 | 13.86 | -3.53 | ---- | -0.01 | 0.57 | 0.58 | ||
2040 | 17.35 | 13.86 | -3.50 | ---- | -0.01 | 0.57 | 0.58 | ||
2041 | 17.31 | 13.85 | -3.46 | ---- | -0.01 | 0.57 | 0.58 | ||
2042 | 17.27 | 13.85 | -3.42 | ---- | -0.01 | 0.57 | 0.58 | ||
2043 | 17.24 | 14.12 | -3.12 | ---- | -0.01 | 0.84 | 0.85 | ||
2044 | 17.20 | 14.14 | -3.07 | ---- | -0.01 | 0.86 | 0.87 | ||
2045 | 17.18 | 14.14 | -3.04 | ---- | -0.01 | 0.86 | 0.87 | ||
2046 | 17.15 | 14.13 | -3.02 | ---- | -0.01 | 0.86 | 0.87 | ||
2047 | 17.13 | 14.13 | -2.99 | ---- | -0.01 | 0.86 | 0.87 | ||
2048 | 17.10 | 14.13 | -2.97 | ---- | -0.01 | 0.86 | 0.87 | ||
2049 | 17.08 | 14.13 | -2.95 | ---- | -0.01 | 0.86 | 0.87 | ||
2050 | 17.07 | 14.13 | -2.93 | ---- | -0.01 | 0.86 | 0.87 | ||
2051 | 17.06 | 14.13 | -2.92 | ---- | -0.01 | 0.86 | 0.87 | ||
2052 | 17.05 | 14.13 | -2.92 | ---- | -0.01 | 0.86 | 0.87 | ||
2053 | 17.06 | 14.13 | -2.92 | ---- | -0.01 | 0.86 | 0.87 | ||
2054 | 17.06 | 14.14 | -2.93 | ---- | -0.02 | 0.86 | 0.88 | ||
2055 | 17.08 | 14.14 | -2.94 | ---- | -0.02 | 0.86 | 0.88 | ||
2056 | 17.09 | 14.14 | -2.95 | ---- | -0.02 | 0.86 | 0.88 | ||
2057 | 17.10 | 14.14 | -2.96 | ---- | -0.02 | 0.86 | 0.88 | ||
2058 | 17.12 | 14.14 | -2.98 | ---- | -0.02 | 0.86 | 0.88 | ||
2059 | 17.13 | 14.14 | -2.98 | ---- | -0.02 | 0.86 | 0.88 | ||
2060 | 17.14 | 14.14 | -2.99 | ---- | -0.02 | 0.86 | 0.88 | ||
2061 | 17.14 | 14.15 | -3.00 | ---- | -0.02 | 0.86 | 0.88 | ||
2062 | 17.15 | 14.15 | -3.00 | ---- | -0.02 | 0.86 | 0.88 | ||
2063 | 17.15 | 14.77 | -2.38 | ---- | -0.02 | 1.49 | 1.51 | ||
2064 | 17.16 | 14.81 | -2.35 | ---- | -0.02 | 1.53 | 1.55 | ||
2065 | 17.18 | 14.82 | -2.36 | ---- | -0.02 | 1.53 | 1.55 | ||
2066 | 17.19 | 14.82 | -2.38 | ---- | -0.03 | 1.53 | 1.55 | ||
2067 | 17.21 | 14.82 | -2.39 | ---- | -0.03 | 1.53 | 1.55 | ||
2068 | 17.24 | 14.82 | -2.42 | ---- | -0.03 | 1.53 | 1.56 | ||
2069 | 17.27 | 14.82 | -2.44 | ---- | -0.03 | 1.53 | 1.56 | ||
2070 | 17.30 | 14.83 | -2.47 | ---- | -0.03 | 1.53 | 1.56 | ||
2071 | 17.32 | 14.83 | -2.50 | ---- | -0.03 | 1.53 | 1.56 | ||
2072 | 17.35 | 14.83 | -2.52 | ---- | -0.03 | 1.53 | 1.56 | ||
2073 | 17.37 | 15.28 | -2.09 | ---- | -0.03 | 1.98 | 2.01 | ||
2074 | 17.40 | 15.31 | -2.09 | ---- | -0.03 | 2.00 | 2.04 | ||
2075 | 17.43 | 15.31 | -2.12 | ---- | -0.03 | 2.01 | 2.04 | ||
2076 | 17.45 | 15.31 | -2.14 | ---- | -0.03 | 2.01 | 2.04 | ||
2077 | 17.48 | 15.32 | -2.16 | ---- | -0.04 | 2.01 | 2.04 | ||
2078 | 17.50 | 15.32 | -2.19 | ---- | -0.04 | 2.01 | 2.04 | ||
2079 | 17.53 | 15.32 | -2.21 | ---- | -0.04 | 2.01 | 2.04 | ||
2080 | 17.57 | 15.32 | -2.24 | ---- | -0.04 | 2.01 | 2.05 | ||
2081 | 17.60 | 15.33 | -2.27 | ---- | -0.04 | 2.01 | 2.05 | ||
2082 | 17.64 | 15.33 | -2.31 | ---- | -0.04 | 2.01 | 2.05 | ||
2083 | 17.68 | 15.51 | -2.16 | ---- | -0.04 | 2.19 | 2.23 | ||
2084 | 17.71 | 15.53 | -2.19 | ---- | -0.04 | 2.20 | 2.24 | ||
2085 | 17.75 | 15.53 | -2.22 | ---- | -0.04 | 2.20 | 2.24 | ||
2086 | 17.79 | 15.53 | -2.26 | ---- | -0.04 | 2.20 | 2.25 | ||
2087 | 17.83 | 15.53 | -2.29 | ---- | -0.04 | 2.20 | 2.25 |
  | 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% | 14.85% | -1.82% | 2035 | -0.01% | 0.83% | 0.84% | ||
  | |||||||||
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 |