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 | -0.90 | 278 | -0.01 | 0.00 | 0.01 | ||
2018 | 13.94 | 13.03 | -0.91 | 266 | -0.02 | 0.00 | 0.02 | ||
2019 | 14.10 | 13.05 | -1.05 | 254 | -0.03 | 0.00 | 0.03 | ||
2020 | 14.32 | 13.07 | -1.25 | 242 | -0.05 | 0.00 | 0.05 | ||
2021 | 14.57 | 13.10 | -1.47 | 229 | -0.09 | 0.00 | 0.08 | ||
2022 | 14.85 | 13.12 | -1.73 | 215 | -0.12 | -0.01 | 0.12 | ||
2023 | 15.12 | 13.14 | -1.98 | 201 | -0.17 | -0.01 | 0.16 | ||
2024 | 15.37 | 13.15 | -2.22 | 187 | -0.23 | -0.01 | 0.21 | ||
2025 | 15.60 | 13.16 | -2.43 | 172 | -0.28 | -0.02 | 0.27 | ||
2026 | 15.81 | 13.18 | -2.63 | 156 | -0.35 | -0.02 | 0.33 | ||
2027 | 16.00 | 13.19 | -2.81 | 140 | -0.41 | -0.02 | 0.39 | ||
2028 | 16.16 | 13.20 | -2.96 | 124 | -0.48 | -0.03 | 0.45 | ||
2029 | 16.28 | 13.21 | -3.08 | 107 | -0.55 | -0.03 | 0.52 | ||
2030 | 16.39 | 13.21 | -3.17 | 89 | -0.62 | -0.03 | 0.58 | ||
2031 | 16.46 | 13.22 | -3.24 | 71 | -0.69 | -0.04 | 0.65 | ||
2032 | 16.49 | 13.22 | -3.27 | 53 | -0.76 | -0.04 | 0.72 | ||
2033 | 16.50 | 13.22 | -3.28 | 34 | -0.83 | -0.05 | 0.78 | ||
2034 | 16.48 | 13.23 | -3.26 | 15 | -0.90 | -0.05 | 0.85 | ||
2035 | 16.44 | 13.22 | -3.22 | ---- | -0.97 | -0.05 | 0.91 | ||
2036 | 16.39 | 13.22 | -3.16 | ---- | -1.04 | -0.06 | 0.98 | ||
2037 | 16.32 | 13.22 | -3.10 | ---- | -1.11 | -0.06 | 1.05 | ||
2038 | 16.24 | 13.22 | -3.02 | ---- | -1.18 | -0.07 | 1.12 | ||
2039 | 16.14 | 13.21 | -2.93 | ---- | -1.25 | -0.07 | 1.18 | ||
2040 | 16.03 | 13.21 | -2.83 | ---- | -1.32 | -0.07 | 1.25 | ||
2041 | 15.92 | 13.20 | -2.72 | ---- | -1.39 | -0.08 | 1.32 | ||
2042 | 15.81 | 13.20 | -2.62 | ---- | -1.47 | -0.08 | 1.38 | ||
2043 | 15.71 | 13.19 | -2.52 | ---- | -1.54 | -0.09 | 1.45 | ||
2044 | 15.60 | 13.19 | -2.42 | ---- | -1.61 | -0.09 | 1.52 | ||
2045 | 15.51 | 13.18 | -2.32 | ---- | -1.68 | -0.10 | 1.58 | ||
2046 | 15.41 | 13.18 | -2.23 | ---- | -1.75 | -0.10 | 1.65 | ||
2047 | 15.32 | 13.17 | -2.14 | ---- | -1.82 | -0.10 | 1.72 | ||
2048 | 15.23 | 13.17 | -2.06 | ---- | -1.89 | -0.11 | 1.78 | ||
2049 | 15.14 | 13.16 | -1.98 | ---- | -1.96 | -0.11 | 1.84 | ||
2050 | 15.06 | 13.16 | -1.90 | ---- | -2.02 | -0.12 | 1.91 | ||
2051 | 14.98 | 13.16 | -1.83 | ---- | -2.09 | -0.12 | 1.97 | ||
2052 | 14.92 | 13.15 | -1.76 | ---- | -2.15 | -0.12 | 2.03 | ||
2053 | 14.85 | 13.15 | -1.71 | ---- | -2.22 | -0.13 | 2.09 | ||
2054 | 14.80 | 13.15 | -1.65 | ---- | -2.28 | -0.13 | 2.15 | ||
2055 | 14.74 | 13.14 | -1.60 | ---- | -2.35 | -0.13 | 2.21 | ||
2056 | 14.69 | 13.14 | -1.55 | ---- | -2.41 | -0.14 | 2.27 | ||
2057 | 14.65 | 13.14 | -1.51 | ---- | -2.48 | -0.14 | 2.34 | ||
2058 | 14.60 | 13.14 | -1.46 | ---- | -2.54 | -0.15 | 2.40 | ||
2059 | 14.55 | 13.13 | -1.41 | ---- | -2.60 | -0.15 | 2.45 | ||
2060 | 14.49 | 13.13 | -1.36 | ---- | -2.66 | -0.15 | 2.51 | ||
2061 | 14.44 | 13.13 | -1.31 | ---- | -2.72 | -0.16 | 2.57 | ||
2062 | 14.39 | 13.13 | -1.26 | ---- | -2.78 | -0.16 | 2.62 | ||
2063 | 14.34 | 13.12 | -1.22 | ---- | -2.84 | -0.16 | 2.67 | ||
2064 | 14.29 | 13.12 | -1.17 | ---- | -2.89 | -0.17 | 2.73 | ||
2065 | 14.25 | 13.12 | -1.13 | ---- | -2.95 | -0.17 | 2.78 | ||
2066 | 14.21 | 13.12 | -1.09 | ---- | -3.01 | -0.17 | 2.83 | ||
2067 | 14.18 | 13.12 | -1.06 | ---- | -3.06 | -0.18 | 2.89 | ||
2068 | 14.14 | 13.11 | -1.03 | ---- | -3.12 | -0.18 | 2.94 | ||
2069 | 14.12 | 13.11 | -1.00 | ---- | -3.18 | -0.18 | 3.00 | ||
2070 | 14.09 | 13.11 | -0.98 | ---- | -3.24 | -0.19 | 3.05 | ||
2071 | 14.06 | 13.11 | -0.95 | ---- | -3.30 | -0.19 | 3.11 | ||
2072 | 14.03 | 13.11 | -0.92 | ---- | -3.35 | -0.19 | 3.16 | ||
2073 | 14.00 | 13.11 | -0.89 | ---- | -3.41 | -0.20 | 3.21 | ||
2074 | 13.97 | 13.11 | -0.86 | ---- | -3.47 | -0.20 | 3.27 | ||
2075 | 13.94 | 13.10 | -0.84 | ---- | -3.52 | -0.20 | 3.32 | ||
2076 | 13.91 | 13.10 | -0.81 | ---- | -3.58 | -0.21 | 3.37 | ||
2077 | 13.88 | 13.10 | -0.78 | ---- | -3.63 | -0.21 | 3.42 | ||
2078 | 13.85 | 13.10 | -0.75 | ---- | -3.69 | -0.21 | 3.47 | ||
2079 | 13.83 | 13.10 | -0.73 | ---- | -3.74 | -0.22 | 3.53 | ||
2080 | 13.81 | 13.10 | -0.71 | ---- | -3.80 | -0.22 | 3.58 | ||
2081 | 13.78 | 13.10 | -0.69 | ---- | -3.86 | -0.22 | 3.63 | ||
2082 | 13.76 | 13.09 | -0.67 | ---- | -3.91 | -0.23 | 3.69 | ||
2083 | 13.75 | 13.09 | -0.65 | ---- | -3.97 | -0.23 | 3.74 | ||
2084 | 13.73 | 13.09 | -0.64 | ---- | -4.03 | -0.23 | 3.79 | ||
2085 | 13.71 | 13.09 | -0.62 | ---- | -4.08 | -0.24 | 3.85 | ||
2086 | 13.69 | 13.09 | -0.60 | ---- | -4.14 | -0.24 | 3.90 | ||
2087 | 13.67 | 13.09 | -0.58 | ---- | -4.20 | -0.24 | 3.95 |
  | 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 | 15.06% | 13.93% | -1.14% | 2034 | -1.62% | -0.09% | 1.53% | ||
  | |||||||||
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 |