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 | 12.95 | -1.01 | 302 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.94 | 12.98 | -0.96 | 290 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.91 | 13.01 | -0.91 | 277 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.96 | 13.03 | -0.93 | 265 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.13 | 13.05 | -1.08 | 253 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.37 | 13.07 | -1.29 | 241 | -0.01 | 0.00 | 0.01 | ||
2021 | 14.63 | 13.11 | -1.53 | 227 | -0.02 | 0.00 | 0.02 | ||
2022 | 14.93 | 13.13 | -1.81 | 213 | -0.04 | 0.00 | 0.04 | ||
2023 | 15.23 | 13.14 | -2.08 | 198 | -0.06 | 0.00 | 0.06 | ||
2024 | 15.50 | 13.16 | -2.34 | 183 | -0.09 | 0.00 | 0.09 | ||
2025 | 15.75 | 13.17 | -2.58 | 167 | -0.13 | -0.01 | 0.12 | ||
2026 | 15.98 | 13.19 | -2.79 | 151 | -0.17 | -0.01 | 0.16 | ||
2027 | 16.20 | 13.20 | -2.99 | 134 | -0.22 | -0.01 | 0.21 | ||
2028 | 16.37 | 13.21 | -3.16 | 116 | -0.27 | -0.01 | 0.25 | ||
2029 | 16.51 | 13.22 | -3.29 | 98 | -0.32 | -0.02 | 0.30 | ||
2030 | 16.63 | 13.23 | -3.40 | 79 | -0.37 | -0.02 | 0.35 | ||
2031 | 16.72 | 13.24 | -3.48 | 60 | -0.43 | -0.02 | 0.41 | ||
2032 | 16.76 | 13.24 | -3.52 | 40 | -0.49 | -0.03 | 0.46 | ||
2033 | 16.78 | 13.24 | -3.53 | 20 | -0.55 | -0.03 | 0.52 | ||
2034 | 16.77 | 13.24 | -3.52 | ---- | -0.61 | -0.03 | 0.58 | ||
2035 | 16.73 | 13.24 | -3.49 | ---- | -0.68 | -0.04 | 0.64 | ||
2036 | 16.68 | 13.24 | -3.44 | ---- | -0.74 | -0.04 | 0.70 | ||
2037 | 16.62 | 13.24 | -3.38 | ---- | -0.81 | -0.04 | 0.77 | ||
2038 | 16.54 | 13.24 | -3.30 | ---- | -0.88 | -0.05 | 0.83 | ||
2039 | 16.44 | 13.23 | -3.21 | ---- | -0.95 | -0.05 | 0.90 | ||
2040 | 16.34 | 13.23 | -3.11 | ---- | -1.02 | -0.05 | 0.97 | ||
2041 | 16.22 | 13.22 | -3.00 | ---- | -1.09 | -0.06 | 1.04 | ||
2042 | 16.11 | 13.22 | -2.89 | ---- | -1.17 | -0.06 | 1.11 | ||
2043 | 16.00 | 13.21 | -2.79 | ---- | -1.25 | -0.07 | 1.18 | ||
2044 | 15.89 | 13.21 | -2.68 | ---- | -1.32 | -0.07 | 1.25 | ||
2045 | 15.78 | 13.20 | -2.58 | ---- | -1.40 | -0.08 | 1.33 | ||
2046 | 15.68 | 13.20 | -2.48 | ---- | -1.48 | -0.08 | 1.40 | ||
2047 | 15.57 | 13.19 | -2.38 | ---- | -1.57 | -0.08 | 1.48 | ||
2048 | 15.47 | 13.19 | -2.28 | ---- | -1.65 | -0.09 | 1.56 | ||
2049 | 15.37 | 13.18 | -2.19 | ---- | -1.73 | -0.09 | 1.63 | ||
2050 | 15.27 | 13.18 | -2.10 | ---- | -1.81 | -0.10 | 1.71 | ||
2051 | 15.18 | 13.17 | -2.01 | ---- | -1.89 | -0.10 | 1.78 | ||
2052 | 15.10 | 13.17 | -1.93 | ---- | -1.97 | -0.11 | 1.86 | ||
2053 | 15.03 | 13.16 | -1.86 | ---- | -2.05 | -0.11 | 1.93 | ||
2054 | 14.96 | 13.16 | -1.79 | ---- | -2.12 | -0.12 | 2.01 | ||
2055 | 14.89 | 13.16 | -1.73 | ---- | -2.20 | -0.12 | 2.08 | ||
2056 | 14.83 | 13.15 | -1.67 | ---- | -2.28 | -0.12 | 2.16 | ||
2057 | 14.76 | 13.15 | -1.61 | ---- | -2.36 | -0.13 | 2.23 | ||
2058 | 14.70 | 13.15 | -1.55 | ---- | -2.44 | -0.13 | 2.30 | ||
2059 | 14.64 | 13.15 | -1.49 | ---- | -2.51 | -0.14 | 2.37 | ||
2060 | 14.57 | 13.14 | -1.43 | ---- | -2.58 | -0.14 | 2.44 | ||
2061 | 14.51 | 13.14 | -1.37 | ---- | -2.65 | -0.14 | 2.51 | ||
2062 | 14.45 | 13.14 | -1.31 | ---- | -2.72 | -0.15 | 2.57 | ||
2063 | 14.38 | 13.13 | -1.25 | ---- | -2.79 | -0.15 | 2.64 | ||
2064 | 14.33 | 13.13 | -1.19 | ---- | -2.86 | -0.16 | 2.70 | ||
2065 | 14.27 | 13.13 | -1.14 | ---- | -2.93 | -0.16 | 2.77 | ||
2066 | 14.22 | 13.13 | -1.09 | ---- | -3.00 | -0.16 | 2.83 | ||
2067 | 14.17 | 13.12 | -1.05 | ---- | -3.07 | -0.17 | 2.90 | ||
2068 | 14.13 | 13.12 | -1.01 | ---- | -3.14 | -0.17 | 2.96 | ||
2069 | 14.09 | 13.12 | -0.97 | ---- | -3.21 | -0.18 | 3.03 | ||
2070 | 14.05 | 13.12 | -0.93 | ---- | -3.28 | -0.18 | 3.10 | ||
2071 | 14.01 | 13.12 | -0.89 | ---- | -3.34 | -0.18 | 3.16 | ||
2072 | 13.97 | 13.11 | -0.85 | ---- | -3.41 | -0.19 | 3.22 | ||
2073 | 13.93 | 13.11 | -0.82 | ---- | -3.48 | -0.19 | 3.29 | ||
2074 | 13.89 | 13.11 | -0.78 | ---- | -3.55 | -0.20 | 3.35 | ||
2075 | 13.85 | 13.11 | -0.74 | ---- | -3.61 | -0.20 | 3.41 | ||
2076 | 13.81 | 13.11 | -0.70 | ---- | -3.68 | -0.20 | 3.48 | ||
2077 | 13.77 | 13.10 | -0.66 | ---- | -3.74 | -0.21 | 3.54 | ||
2078 | 13.73 | 13.10 | -0.63 | ---- | -3.81 | -0.21 | 3.60 | ||
2079 | 13.70 | 13.10 | -0.60 | ---- | -3.88 | -0.21 | 3.66 | ||
2080 | 13.66 | 13.10 | -0.57 | ---- | -3.94 | -0.22 | 3.72 | ||
2081 | 13.63 | 13.10 | -0.53 | ---- | -4.01 | -0.22 | 3.79 | ||
2082 | 13.60 | 13.09 | -0.51 | ---- | -4.08 | -0.22 | 3.85 | ||
2083 | 13.57 | 13.09 | -0.48 | ---- | -4.14 | -0.23 | 3.91 | ||
2084 | 13.55 | 13.09 | -0.45 | ---- | -4.21 | -0.23 | 3.98 | ||
2085 | 13.52 | 13.09 | -0.43 | ---- | -4.28 | -0.24 | 4.04 | ||
2086 | 13.49 | 13.09 | -0.40 | ---- | -4.34 | -0.24 | 4.10 | ||
2087 | 13.46 | 13.09 | -0.38 | ---- | -4.41 | -0.24 | 4.16 |
  | 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 | 15.18% | 13.94% | -1.24% | 2033 | -1.51% | -0.08% | 1.43% | ||
  | |||||||||
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 |