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 | -1.30 | 240 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.65 | 13.11 | -1.55 | 227 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.97 | 13.13 | -1.84 | 212 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.28 | 13.14 | -2.14 | 197 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.58 | 13.16 | -2.42 | 181 | -0.02 | 0.00 | 0.02 | ||
2025 | 15.85 | 13.18 | -2.68 | 165 | -0.03 | 0.00 | 0.03 | ||
2026 | 16.11 | 13.19 | -2.92 | 148 | -0.04 | 0.00 | 0.04 | ||
2027 | 16.35 | 13.21 | -3.14 | 130 | -0.06 | 0.00 | 0.06 | ||
2028 | 16.55 | 13.22 | -3.33 | 112 | -0.08 | 0.00 | 0.08 | ||
2029 | 16.72 | 13.23 | -3.49 | 92 | -0.11 | -0.01 | 0.10 | ||
2030 | 16.87 | 13.24 | -3.62 | 73 | -0.14 | -0.01 | 0.13 | ||
2031 | 16.97 | 13.25 | -3.72 | 52 | -0.17 | -0.01 | 0.16 | ||
2032 | 17.04 | 13.25 | -3.79 | 31 | -0.21 | -0.01 | 0.20 | ||
2033 | 17.08 | 13.26 | -3.82 | 10 | -0.25 | -0.01 | 0.24 | ||
2034 | 17.09 | 13.26 | -3.83 | ---- | -0.29 | -0.02 | 0.28 | ||
2035 | 17.07 | 13.26 | -3.81 | ---- | -0.34 | -0.02 | 0.32 | ||
2036 | 17.04 | 13.26 | -3.78 | ---- | -0.38 | -0.02 | 0.36 | ||
2037 | 17.00 | 13.26 | -3.74 | ---- | -0.43 | -0.02 | 0.41 | ||
2038 | 16.94 | 13.26 | -3.68 | ---- | -0.49 | -0.03 | 0.46 | ||
2039 | 16.85 | 13.25 | -3.60 | ---- | -0.54 | -0.03 | 0.51 | ||
2040 | 16.76 | 13.25 | -3.51 | ---- | -0.59 | -0.03 | 0.56 | ||
2041 | 16.67 | 13.24 | -3.42 | ---- | -0.65 | -0.04 | 0.62 | ||
2042 | 16.57 | 13.24 | -3.33 | ---- | -0.71 | -0.04 | 0.67 | ||
2043 | 16.47 | 13.23 | -3.24 | ---- | -0.77 | -0.04 | 0.73 | ||
2044 | 16.37 | 13.23 | -3.14 | ---- | -0.84 | -0.05 | 0.79 | ||
2045 | 16.28 | 13.22 | -3.06 | ---- | -0.91 | -0.05 | 0.85 | ||
2046 | 16.19 | 13.22 | -2.97 | ---- | -0.97 | -0.06 | 0.92 | ||
2047 | 16.09 | 13.22 | -2.88 | ---- | -1.04 | -0.06 | 0.98 | ||
2048 | 16.00 | 13.21 | -2.79 | ---- | -1.11 | -0.06 | 1.05 | ||
2049 | 15.91 | 13.21 | -2.70 | ---- | -1.19 | -0.07 | 1.12 | ||
2050 | 15.82 | 13.20 | -2.62 | ---- | -1.26 | -0.07 | 1.19 | ||
2051 | 15.74 | 13.20 | -2.54 | ---- | -1.33 | -0.08 | 1.26 | ||
2052 | 15.66 | 13.19 | -2.47 | ---- | -1.40 | -0.08 | 1.32 | ||
2053 | 15.59 | 13.19 | -2.40 | ---- | -1.48 | -0.08 | 1.39 | ||
2054 | 15.53 | 13.19 | -2.34 | ---- | -1.55 | -0.09 | 1.46 | ||
2055 | 15.47 | 13.18 | -2.28 | ---- | -1.63 | -0.09 | 1.53 | ||
2056 | 15.41 | 13.18 | -2.23 | ---- | -1.70 | -0.10 | 1.60 | ||
2057 | 15.35 | 13.18 | -2.17 | ---- | -1.77 | -0.10 | 1.67 | ||
2058 | 15.29 | 13.18 | -2.12 | ---- | -1.84 | -0.11 | 1.74 | ||
2059 | 15.23 | 13.17 | -2.06 | ---- | -1.91 | -0.11 | 1.80 | ||
2060 | 15.17 | 13.17 | -2.00 | ---- | -1.98 | -0.11 | 1.87 | ||
2061 | 15.11 | 13.17 | -1.94 | ---- | -2.05 | -0.12 | 1.93 | ||
2062 | 15.05 | 13.16 | -1.89 | ---- | -2.12 | -0.12 | 2.00 | ||
2063 | 14.99 | 13.16 | -1.83 | ---- | -2.18 | -0.12 | 2.06 | ||
2064 | 14.94 | 13.16 | -1.78 | ---- | -2.25 | -0.13 | 2.12 | ||
2065 | 14.89 | 13.16 | -1.73 | ---- | -2.31 | -0.13 | 2.18 | ||
2066 | 14.84 | 13.15 | -1.69 | ---- | -2.37 | -0.14 | 2.24 | ||
2067 | 14.80 | 13.15 | -1.65 | ---- | -2.44 | -0.14 | 2.30 | ||
2068 | 14.76 | 13.15 | -1.61 | ---- | -2.50 | -0.14 | 2.36 | ||
2069 | 14.73 | 13.15 | -1.58 | ---- | -2.57 | -0.15 | 2.42 | ||
2070 | 14.69 | 13.15 | -1.55 | ---- | -2.63 | -0.15 | 2.48 | ||
2071 | 14.66 | 13.14 | -1.51 | ---- | -2.70 | -0.15 | 2.54 | ||
2072 | 14.62 | 13.14 | -1.48 | ---- | -2.76 | -0.16 | 2.60 | ||
2073 | 14.58 | 13.14 | -1.44 | ---- | -2.82 | -0.16 | 2.66 | ||
2074 | 14.55 | 13.14 | -1.41 | ---- | -2.89 | -0.17 | 2.72 | ||
2075 | 14.51 | 13.14 | -1.38 | ---- | -2.95 | -0.17 | 2.78 | ||
2076 | 14.48 | 13.13 | -1.34 | ---- | -3.01 | -0.17 | 2.84 | ||
2077 | 14.44 | 13.13 | -1.31 | ---- | -3.07 | -0.18 | 2.89 | ||
2078 | 14.41 | 13.13 | -1.28 | ---- | -3.13 | -0.18 | 2.95 | ||
2079 | 14.38 | 13.13 | -1.25 | ---- | -3.19 | -0.18 | 3.01 | ||
2080 | 14.35 | 13.13 | -1.22 | ---- | -3.26 | -0.19 | 3.07 | ||
2081 | 14.32 | 13.13 | -1.20 | ---- | -3.32 | -0.19 | 3.13 | ||
2082 | 14.30 | 13.13 | -1.17 | ---- | -3.38 | -0.19 | 3.18 | ||
2083 | 14.27 | 13.12 | -1.15 | ---- | -3.44 | -0.20 | 3.24 | ||
2084 | 14.25 | 13.12 | -1.13 | ---- | -3.50 | -0.20 | 3.30 | ||
2085 | 14.23 | 13.12 | -1.11 | ---- | -3.57 | -0.21 | 3.36 | ||
2086 | 14.21 | 13.12 | -1.09 | ---- | -3.63 | -0.21 | 3.42 | ||
2087 | 14.18 | 13.12 | -1.06 | ---- | -3.69 | -0.21 | 3.48 |
  | 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 | 15.56% | 13.96% | -1.60% | 2033 | -1.13% | -0.06% | 1.06% | ||
  | |||||||||
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 |