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 | 13.92 | 12.93 | -0.99 | 317 | -0.07 | 0.00 | 0.06 | ||
2015 | 13.84 | 12.95 | -0.89 | 305 | -0.13 | -0.01 | 0.12 | ||
2016 | 13.75 | 12.97 | -0.77 | 295 | -0.19 | -0.01 | 0.18 | ||
2017 | 13.66 | 13.00 | -0.67 | 285 | -0.25 | -0.01 | 0.24 | ||
2018 | 13.66 | 13.02 | -0.64 | 276 | -0.31 | -0.01 | 0.29 | ||
2019 | 13.77 | 13.03 | -0.74 | 266 | -0.36 | -0.02 | 0.34 | ||
2020 | 13.96 | 13.05 | -0.91 | 256 | -0.41 | -0.02 | 0.39 | ||
2021 | 14.19 | 13.08 | -1.10 | 245 | -0.47 | -0.02 | 0.44 | ||
2022 | 14.45 | 13.10 | -1.35 | 234 | -0.52 | -0.03 | 0.50 | ||
2023 | 14.71 | 13.12 | -1.60 | 222 | -0.58 | -0.03 | 0.55 | ||
2024 | 14.97 | 13.13 | -1.84 | 209 | -0.63 | -0.03 | 0.60 | ||
2025 | 15.20 | 13.14 | -2.06 | 196 | -0.68 | -0.04 | 0.64 | ||
2026 | 15.43 | 13.16 | -2.27 | 182 | -0.73 | -0.04 | 0.69 | ||
2027 | 15.64 | 13.17 | -2.47 | 168 | -0.77 | -0.04 | 0.73 | ||
2028 | 15.82 | 13.18 | -2.64 | 153 | -0.82 | -0.04 | 0.77 | ||
2029 | 15.97 | 13.19 | -2.78 | 137 | -0.86 | -0.05 | 0.81 | ||
2030 | 16.11 | 13.20 | -2.91 | 121 | -0.90 | -0.05 | 0.85 | ||
2031 | 16.21 | 13.21 | -3.01 | 104 | -0.93 | -0.05 | 0.88 | ||
2032 | 16.29 | 13.21 | -3.07 | 87 | -0.96 | -0.05 | 0.91 | ||
2033 | 16.34 | 13.22 | -3.12 | 70 | -0.99 | -0.05 | 0.94 | ||
2034 | 16.36 | 13.22 | -3.14 | 52 | -1.02 | -0.05 | 0.96 | ||
2035 | 16.37 | 13.22 | -3.14 | 34 | -1.04 | -0.06 | 0.99 | ||
2036 | 16.36 | 13.22 | -3.14 | 15 | -1.06 | -0.06 | 1.01 | ||
2037 | 16.35 | 13.22 | -3.13 | ---- | -1.08 | -0.06 | 1.02 | ||
2038 | 16.32 | 13.22 | -3.10 | ---- | -1.10 | -0.06 | 1.04 | ||
2039 | 16.28 | 13.22 | -3.06 | ---- | -1.11 | -0.06 | 1.05 | ||
2040 | 16.23 | 13.22 | -3.01 | ---- | -1.12 | -0.06 | 1.06 | ||
2041 | 16.19 | 13.22 | -2.97 | ---- | -1.13 | -0.06 | 1.07 | ||
2042 | 16.14 | 13.22 | -2.92 | ---- | -1.14 | -0.06 | 1.08 | ||
2043 | 16.10 | 13.22 | -2.88 | ---- | -1.14 | -0.06 | 1.08 | ||
2044 | 16.06 | 13.21 | -2.85 | ---- | -1.15 | -0.06 | 1.09 | ||
2045 | 16.03 | 13.21 | -2.82 | ---- | -1.15 | -0.06 | 1.09 | ||
2046 | 16.01 | 13.21 | -2.79 | ---- | -1.15 | -0.06 | 1.09 | ||
2047 | 15.98 | 13.21 | -2.77 | ---- | -1.15 | -0.06 | 1.09 | ||
2048 | 15.96 | 13.21 | -2.75 | ---- | -1.15 | -0.06 | 1.09 | ||
2049 | 15.94 | 13.21 | -2.73 | ---- | -1.15 | -0.06 | 1.09 | ||
2050 | 15.93 | 13.21 | -2.72 | ---- | -1.15 | -0.06 | 1.09 | ||
2051 | 15.92 | 13.21 | -2.71 | ---- | -1.15 | -0.06 | 1.09 | ||
2052 | 15.92 | 13.21 | -2.71 | ---- | -1.15 | -0.06 | 1.09 | ||
2053 | 15.92 | 13.21 | -2.71 | ---- | -1.15 | -0.06 | 1.09 | ||
2054 | 15.93 | 13.21 | -2.71 | ---- | -1.15 | -0.06 | 1.09 | ||
2055 | 15.94 | 13.21 | -2.72 | ---- | -1.15 | -0.06 | 1.09 | ||
2056 | 15.95 | 13.22 | -2.74 | ---- | -1.15 | -0.06 | 1.09 | ||
2057 | 15.97 | 13.22 | -2.75 | ---- | -1.16 | -0.06 | 1.09 | ||
2058 | 15.98 | 13.22 | -2.76 | ---- | -1.16 | -0.06 | 1.09 | ||
2059 | 15.99 | 13.22 | -2.77 | ---- | -1.16 | -0.06 | 1.10 | ||
2060 | 15.99 | 13.22 | -2.77 | ---- | -1.16 | -0.06 | 1.10 | ||
2061 | 16.00 | 13.22 | -2.78 | ---- | -1.17 | -0.06 | 1.10 | ||
2062 | 16.00 | 13.22 | -2.78 | ---- | -1.17 | -0.06 | 1.10 | ||
2063 | 16.00 | 13.22 | -2.78 | ---- | -1.17 | -0.06 | 1.11 | ||
2064 | 16.01 | 13.22 | -2.79 | ---- | -1.18 | -0.06 | 1.11 | ||
2065 | 16.02 | 13.22 | -2.80 | ---- | -1.18 | -0.06 | 1.11 | ||
2066 | 16.03 | 13.22 | -2.81 | ---- | -1.18 | -0.07 | 1.12 | ||
2067 | 16.05 | 13.23 | -2.83 | ---- | -1.19 | -0.07 | 1.12 | ||
2068 | 16.07 | 13.23 | -2.85 | ---- | -1.19 | -0.07 | 1.13 | ||
2069 | 16.10 | 13.23 | -2.87 | ---- | -1.20 | -0.07 | 1.13 | ||
2070 | 16.13 | 13.23 | -2.89 | ---- | -1.20 | -0.07 | 1.13 | ||
2071 | 16.15 | 13.23 | -2.92 | ---- | -1.20 | -0.07 | 1.14 | ||
2072 | 16.17 | 13.23 | -2.94 | ---- | -1.21 | -0.07 | 1.14 | ||
2073 | 16.19 | 13.24 | -2.96 | ---- | -1.21 | -0.07 | 1.15 | ||
2074 | 16.22 | 13.24 | -2.98 | ---- | -1.22 | -0.07 | 1.15 | ||
2075 | 16.24 | 13.24 | -3.00 | ---- | -1.22 | -0.07 | 1.15 | ||
2076 | 16.26 | 13.24 | -3.02 | ---- | -1.22 | -0.07 | 1.16 | ||
2077 | 16.28 | 13.24 | -3.04 | ---- | -1.23 | -0.07 | 1.16 | ||
2078 | 16.31 | 13.24 | -3.07 | ---- | -1.23 | -0.07 | 1.16 | ||
2079 | 16.34 | 13.25 | -3.09 | ---- | -1.23 | -0.07 | 1.16 | ||
2080 | 16.37 | 13.25 | -3.12 | ---- | -1.24 | -0.07 | 1.17 | ||
2081 | 16.40 | 13.25 | -3.15 | ---- | -1.24 | -0.07 | 1.17 | ||
2082 | 16.43 | 13.25 | -3.18 | ---- | -1.24 | -0.07 | 1.17 | ||
2083 | 16.47 | 13.25 | -3.22 | ---- | -1.25 | -0.07 | 1.18 | ||
2084 | 16.51 | 13.26 | -3.25 | ---- | -1.25 | -0.07 | 1.18 | ||
2085 | 16.54 | 13.26 | -3.28 | ---- | -1.25 | -0.07 | 1.18 | ||
2086 | 16.58 | 13.26 | -3.32 | ---- | -1.26 | -0.07 | 1.19 | ||
2087 | 16.61 | 13.26 | -3.35 | ---- | -1.26 | -0.07 | 1.19 |
  | 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 | 15.76% | 13.97% | -1.79% | 2036 | -0.93% | -0.05% | 0.88% | ||
  | |||||||||
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 |