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 | 13.85 | 12.93 | -0.92 | 318 | -0.13 | -0.01 | 0.13 | ||
2015 | 13.71 | 12.94 | -0.76 | 309 | -0.26 | -0.01 | 0.25 | ||
2016 | 13.56 | 12.96 | -0.59 | 300 | -0.38 | -0.02 | 0.36 | ||
2017 | 13.42 | 12.98 | -0.43 | 293 | -0.50 | -0.02 | 0.47 | ||
2018 | 13.36 | 13.01 | -0.35 | 286 | -0.60 | -0.03 | 0.58 | ||
2019 | 13.42 | 13.02 | -0.40 | 279 | -0.71 | -0.04 | 0.68 | ||
2020 | 13.56 | 13.03 | -0.52 | 272 | -0.82 | -0.04 | 0.78 | ||
2021 | 13.73 | 13.06 | -0.67 | 265 | -0.92 | -0.05 | 0.88 | ||
2022 | 13.94 | 13.07 | -0.87 | 257 | -1.03 | -0.05 | 0.98 | ||
2023 | 14.16 | 13.09 | -1.07 | 248 | -1.13 | -0.06 | 1.07 | ||
2024 | 14.36 | 13.10 | -1.27 | 239 | -1.23 | -0.06 | 1.17 | ||
2025 | 14.56 | 13.11 | -1.45 | 229 | -1.33 | -0.07 | 1.26 | ||
2026 | 14.73 | 13.12 | -1.61 | 219 | -1.42 | -0.07 | 1.34 | ||
2027 | 14.91 | 13.13 | -1.77 | 209 | -1.51 | -0.08 | 1.43 | ||
2028 | 15.05 | 13.14 | -1.91 | 199 | -1.59 | -0.08 | 1.50 | ||
2029 | 15.17 | 13.15 | -2.02 | 187 | -1.67 | -0.09 | 1.58 | ||
2030 | 15.27 | 13.16 | -2.11 | 176 | -1.74 | -0.09 | 1.65 | ||
2031 | 15.34 | 13.16 | -2.18 | 164 | -1.81 | -0.10 | 1.71 | ||
2032 | 15.38 | 13.17 | -2.22 | 152 | -1.87 | -0.10 | 1.77 | ||
2033 | 15.41 | 13.17 | -2.24 | 139 | -1.92 | -0.10 | 1.82 | ||
2034 | 15.41 | 13.17 | -2.24 | 127 | -1.97 | -0.11 | 1.86 | ||
2035 | 15.40 | 13.17 | -2.23 | 114 | -2.01 | -0.11 | 1.90 | ||
2036 | 15.37 | 13.17 | -2.20 | 102 | -2.05 | -0.11 | 1.94 | ||
2037 | 15.35 | 13.17 | -2.18 | 89 | -2.09 | -0.11 | 1.97 | ||
2038 | 15.31 | 13.17 | -2.14 | 76 | -2.11 | -0.11 | 2.00 | ||
2039 | 15.25 | 13.17 | -2.09 | 64 | -2.14 | -0.12 | 2.02 | ||
2040 | 15.20 | 13.17 | -2.03 | 51 | -2.16 | -0.12 | 2.04 | ||
2041 | 15.15 | 13.16 | -1.98 | 39 | -2.17 | -0.12 | 2.06 | ||
2042 | 15.09 | 13.16 | -1.93 | 27 | -2.19 | -0.12 | 2.07 | ||
2043 | 15.05 | 13.16 | -1.89 | 15 | -2.19 | -0.12 | 2.08 | ||
2044 | 15.01 | 13.16 | -1.85 | 3 | -2.20 | -0.12 | 2.08 | ||
2045 | 14.98 | 13.16 | -1.82 | ---- | -2.21 | -0.12 | 2.09 | ||
2046 | 14.95 | 13.16 | -1.80 | ---- | -2.21 | -0.12 | 2.09 | ||
2047 | 14.93 | 13.15 | -1.77 | ---- | -2.21 | -0.12 | 2.09 | ||
2048 | 14.91 | 13.15 | -1.75 | ---- | -2.21 | -0.12 | 2.09 | ||
2049 | 14.89 | 13.15 | -1.73 | ---- | -2.21 | -0.12 | 2.09 | ||
2050 | 14.87 | 13.15 | -1.72 | ---- | -2.21 | -0.12 | 2.09 | ||
2051 | 14.87 | 13.15 | -1.71 | ---- | -2.20 | -0.12 | 2.08 | ||
2052 | 14.87 | 13.15 | -1.71 | ---- | -2.20 | -0.12 | 2.08 | ||
2053 | 14.87 | 13.15 | -1.71 | ---- | -2.20 | -0.12 | 2.08 | ||
2054 | 14.88 | 13.16 | -1.72 | ---- | -2.20 | -0.12 | 2.08 | ||
2055 | 14.89 | 13.16 | -1.73 | ---- | -2.20 | -0.12 | 2.08 | ||
2056 | 14.90 | 13.16 | -1.74 | ---- | -2.21 | -0.12 | 2.09 | ||
2057 | 14.91 | 13.16 | -1.75 | ---- | -2.21 | -0.12 | 2.09 | ||
2058 | 14.92 | 13.16 | -1.76 | ---- | -2.21 | -0.12 | 2.09 | ||
2059 | 14.93 | 13.16 | -1.77 | ---- | -2.22 | -0.12 | 2.10 | ||
2060 | 14.93 | 13.16 | -1.77 | ---- | -2.22 | -0.12 | 2.10 | ||
2061 | 14.93 | 13.16 | -1.77 | ---- | -2.23 | -0.12 | 2.11 | ||
2062 | 14.93 | 13.16 | -1.77 | ---- | -2.23 | -0.12 | 2.11 | ||
2063 | 14.94 | 13.16 | -1.77 | ---- | -2.24 | -0.12 | 2.12 | ||
2064 | 14.94 | 13.16 | -1.78 | ---- | -2.25 | -0.12 | 2.12 | ||
2065 | 14.95 | 13.16 | -1.78 | ---- | -2.25 | -0.12 | 2.13 | ||
2066 | 14.96 | 13.17 | -1.79 | ---- | -2.26 | -0.12 | 2.14 | ||
2067 | 14.97 | 13.17 | -1.80 | ---- | -2.27 | -0.12 | 2.14 | ||
2068 | 14.99 | 13.17 | -1.82 | ---- | -2.28 | -0.13 | 2.15 | ||
2069 | 15.01 | 13.17 | -1.84 | ---- | -2.28 | -0.13 | 2.16 | ||
2070 | 15.03 | 13.17 | -1.86 | ---- | -2.29 | -0.13 | 2.17 | ||
2071 | 15.05 | 13.17 | -1.88 | ---- | -2.30 | -0.13 | 2.17 | ||
2072 | 15.07 | 13.17 | -1.90 | ---- | -2.31 | -0.13 | 2.18 | ||
2073 | 15.09 | 13.17 | -1.91 | ---- | -2.31 | -0.13 | 2.19 | ||
2074 | 15.11 | 13.18 | -1.94 | ---- | -2.32 | -0.13 | 2.19 | ||
2075 | 15.13 | 13.18 | -1.95 | ---- | -2.33 | -0.13 | 2.20 | ||
2076 | 15.15 | 13.18 | -1.97 | ---- | -2.34 | -0.13 | 2.21 | ||
2077 | 15.17 | 13.18 | -1.99 | ---- | -2.34 | -0.13 | 2.21 | ||
2078 | 15.19 | 13.18 | -2.01 | ---- | -2.35 | -0.13 | 2.22 | ||
2079 | 15.22 | 13.18 | -2.04 | ---- | -2.35 | -0.13 | 2.22 | ||
2080 | 15.25 | 13.18 | -2.06 | ---- | -2.36 | -0.13 | 2.23 | ||
2081 | 15.27 | 13.19 | -2.09 | ---- | -2.37 | -0.13 | 2.23 | ||
2082 | 15.31 | 13.19 | -2.12 | ---- | -2.37 | -0.13 | 2.24 | ||
2083 | 15.34 | 13.19 | -2.15 | ---- | -2.38 | -0.13 | 2.25 | ||
2084 | 15.37 | 13.19 | -2.18 | ---- | -2.39 | -0.13 | 2.25 | ||
2085 | 15.40 | 13.19 | -2.21 | ---- | -2.39 | -0.13 | 2.26 | ||
2086 | 15.43 | 13.20 | -2.24 | ---- | -2.40 | -0.13 | 2.27 | ||
2087 | 15.46 | 13.20 | -2.27 | ---- | -2.41 | -0.13 | 2.27 |
  | 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 | 14.90% | 13.92% | -0.98% | 2044 | -1.78% | -0.10% | 1.69% | ||
  | |||||||||
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 |