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 | 13.34 | -0.63 | 302 | 0.00 | 0.39 | 0.39 | ||
2016 | 13.94 | 13.39 | -0.54 | 292 | 0.00 | 0.41 | 0.41 | ||
2017 | 13.91 | 13.42 | -0.49 | 283 | 0.00 | 0.42 | 0.42 | ||
2018 | 13.96 | 13.45 | -0.51 | 274 | 0.00 | 0.42 | 0.42 | ||
2019 | 14.13 | 13.46 | -0.67 | 264 | 0.00 | 0.41 | 0.41 | ||
2020 | 14.37 | 13.48 | -0.90 | 254 | 0.00 | 0.41 | 0.41 | ||
2021 | 14.65 | 13.51 | -1.15 | 243 | 0.00 | 0.40 | 0.40 | ||
2022 | 14.97 | 13.53 | -1.44 | 231 | 0.00 | 0.40 | 0.40 | ||
2023 | 15.29 | 13.55 | -1.74 | 218 | 0.00 | 0.40 | 0.40 | ||
2024 | 15.59 | 13.56 | -2.03 | 204 | 0.00 | 0.40 | 0.40 | ||
2025 | 15.88 | 13.58 | -2.30 | 190 | 0.00 | 0.40 | 0.40 | ||
2026 | 16.15 | 13.60 | -2.55 | 175 | 0.00 | 0.40 | 0.40 | ||
2027 | 16.41 | 13.61 | -2.80 | 159 | 0.00 | 0.40 | 0.41 | ||
2028 | 16.63 | 13.81 | -2.82 | 142 | 0.00 | 0.59 | 0.59 | ||
2029 | 16.83 | 13.84 | -2.99 | 126 | 0.00 | 0.60 | 0.60 | ||
2030 | 17.00 | 13.85 | -3.15 | 110 | 0.00 | 0.60 | 0.60 | ||
2031 | 17.14 | 13.86 | -3.28 | 92 | 0.00 | 0.60 | 0.61 | ||
2032 | 17.25 | 13.87 | -3.38 | 74 | 0.00 | 0.60 | 0.61 | ||
2033 | 17.32 | 13.87 | -3.45 | 56 | -0.01 | 0.60 | 0.61 | ||
2034 | 17.37 | 13.88 | -3.50 | 37 | -0.01 | 0.60 | 0.61 | ||
2035 | 17.40 | 13.88 | -3.52 | 17 | -0.01 | 0.60 | 0.61 | ||
2036 | 17.42 | 13.88 | -3.54 | ---- | -0.01 | 0.60 | 0.61 | ||
2037 | 17.43 | 13.88 | -3.54 | ---- | -0.01 | 0.60 | 0.61 | ||
2038 | 17.41 | 13.89 | -3.53 | ---- | -0.01 | 0.60 | 0.61 | ||
2039 | 17.38 | 13.89 | -3.50 | ---- | -0.01 | 0.60 | 0.61 | ||
2040 | 17.35 | 13.88 | -3.46 | ---- | -0.01 | 0.60 | 0.61 | ||
2041 | 17.31 | 13.88 | -3.43 | ---- | -0.01 | 0.60 | 0.61 | ||
2042 | 17.27 | 13.88 | -3.39 | ---- | -0.01 | 0.60 | 0.61 | ||
2043 | 17.23 | 13.97 | -3.26 | ---- | -0.01 | 0.70 | 0.71 | ||
2044 | 17.20 | 13.98 | -3.22 | ---- | -0.01 | 0.70 | 0.71 | ||
2045 | 17.17 | 13.98 | -3.20 | ---- | -0.01 | 0.70 | 0.71 | ||
2046 | 17.15 | 13.98 | -3.17 | ---- | -0.01 | 0.70 | 0.71 | ||
2047 | 17.12 | 13.98 | -3.15 | ---- | -0.01 | 0.70 | 0.71 | ||
2048 | 17.10 | 13.98 | -3.12 | ---- | -0.01 | 0.70 | 0.72 | ||
2049 | 17.08 | 13.98 | -3.10 | ---- | -0.01 | 0.70 | 0.72 | ||
2050 | 17.07 | 13.98 | -3.09 | ---- | -0.01 | 0.70 | 0.72 | ||
2051 | 17.06 | 13.98 | -3.08 | ---- | -0.02 | 0.70 | 0.72 | ||
2052 | 17.05 | 13.98 | -3.08 | ---- | -0.02 | 0.70 | 0.72 | ||
2053 | 17.06 | 14.16 | -2.89 | ---- | -0.02 | 0.89 | 0.90 | ||
2054 | 17.06 | 14.18 | -2.89 | ---- | -0.02 | 0.90 | 0.92 | ||
2055 | 17.07 | 14.18 | -2.90 | ---- | -0.02 | 0.90 | 0.92 | ||
2056 | 17.09 | 14.18 | -2.91 | ---- | -0.02 | 0.90 | 0.92 | ||
2057 | 17.10 | 14.18 | -2.92 | ---- | -0.02 | 0.90 | 0.92 | ||
2058 | 17.12 | 14.18 | -2.93 | ---- | -0.02 | 0.90 | 0.92 | ||
2059 | 17.13 | 14.18 | -2.94 | ---- | -0.02 | 0.90 | 0.92 | ||
2060 | 17.13 | 14.19 | -2.95 | ---- | -0.02 | 0.90 | 0.92 | ||
2061 | 17.14 | 14.19 | -2.95 | ---- | -0.02 | 0.90 | 0.92 | ||
2062 | 17.15 | 14.19 | -2.96 | ---- | -0.02 | 0.90 | 0.93 | ||
2063 | 17.15 | 14.37 | -2.78 | ---- | -0.02 | 1.09 | 1.11 | ||
2064 | 17.16 | 14.38 | -2.78 | ---- | -0.02 | 1.10 | 1.12 | ||
2065 | 17.17 | 14.39 | -2.79 | ---- | -0.03 | 1.10 | 1.12 | ||
2066 | 17.19 | 14.39 | -2.80 | ---- | -0.03 | 1.10 | 1.12 | ||
2067 | 17.21 | 14.39 | -2.82 | ---- | -0.03 | 1.10 | 1.13 | ||
2068 | 17.24 | 14.39 | -2.85 | ---- | -0.03 | 1.10 | 1.13 | ||
2069 | 17.27 | 14.40 | -2.87 | ---- | -0.03 | 1.10 | 1.13 | ||
2070 | 17.30 | 14.40 | -2.90 | ---- | -0.03 | 1.10 | 1.13 | ||
2071 | 17.32 | 14.40 | -2.92 | ---- | -0.03 | 1.10 | 1.13 | ||
2072 | 17.35 | 14.40 | -2.95 | ---- | -0.03 | 1.10 | 1.13 | ||
2073 | 17.37 | 14.41 | -2.97 | ---- | -0.03 | 1.10 | 1.13 | ||
2074 | 17.40 | 14.41 | -2.99 | ---- | -0.03 | 1.10 | 1.13 | ||
2075 | 17.43 | 14.41 | -3.02 | ---- | -0.03 | 1.10 | 1.14 | ||
2076 | 17.45 | 14.41 | -3.04 | ---- | -0.03 | 1.10 | 1.14 | ||
2077 | 17.48 | 14.41 | -3.06 | ---- | -0.03 | 1.11 | 1.14 | ||
2078 | 17.51 | 14.42 | -3.09 | ---- | -0.03 | 1.11 | 1.14 | ||
2079 | 17.54 | 14.42 | -3.12 | ---- | -0.03 | 1.11 | 1.14 | ||
2080 | 17.57 | 14.42 | -3.15 | ---- | -0.03 | 1.11 | 1.14 | ||
2081 | 17.60 | 14.42 | -3.18 | ---- | -0.04 | 1.11 | 1.14 | ||
2082 | 17.64 | 14.43 | -3.21 | ---- | -0.04 | 1.11 | 1.14 | ||
2083 | 17.68 | 14.43 | -3.25 | ---- | -0.04 | 1.11 | 1.14 | ||
2084 | 17.72 | 14.43 | -3.28 | ---- | -0.04 | 1.11 | 1.15 | ||
2085 | 17.76 | 14.44 | -3.32 | ---- | -0.04 | 1.11 | 1.15 | ||
2086 | 17.80 | 14.44 | -3.36 | ---- | -0.04 | 1.11 | 1.15 | ||
2087 | 17.83 | 14.44 | -3.39 | ---- | -0.04 | 1.11 | 1.15 |
  | 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% | 14.71% | -1.96% | 2035 | -0.01% | 0.69% | 0.70% | ||
  | |||||||||
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 |