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 | -1.54 | 227 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.96 | 13.13 | -1.83 | 213 | -0.01 | 0.00 | 0.01 | ||
2023 | 15.27 | 13.14 | -2.13 | 197 | -0.02 | 0.00 | 0.02 | ||
2024 | 15.56 | 13.16 | -2.40 | 182 | -0.03 | 0.00 | 0.03 | ||
2025 | 15.84 | 13.18 | -2.66 | 165 | -0.05 | 0.00 | 0.04 | ||
2026 | 16.09 | 13.19 | -2.89 | 148 | -0.07 | 0.00 | 0.06 | ||
2027 | 16.32 | 13.21 | -3.12 | 131 | -0.09 | 0.00 | 0.08 | ||
2028 | 16.52 | 13.22 | -3.30 | 112 | -0.12 | -0.01 | 0.11 | ||
2029 | 16.69 | 13.23 | -3.46 | 93 | -0.15 | -0.01 | 0.14 | ||
2030 | 16.83 | 13.24 | -3.59 | 74 | -0.18 | -0.01 | 0.17 | ||
2031 | 16.93 | 13.25 | -3.69 | 54 | -0.21 | -0.01 | 0.20 | ||
2032 | 17.00 | 13.25 | -3.75 | 33 | -0.25 | -0.01 | 0.24 | ||
2033 | 17.04 | 13.26 | -3.78 | 11 | -0.29 | -0.02 | 0.27 | ||
2034 | 17.05 | 13.26 | -3.79 | ---- | -0.33 | -0.02 | 0.31 | ||
2035 | 17.04 | 13.26 | -3.78 | ---- | -0.37 | -0.02 | 0.35 | ||
2036 | 17.01 | 13.26 | -3.75 | ---- | -0.42 | -0.02 | 0.39 | ||
2037 | 16.97 | 13.26 | -3.71 | ---- | -0.46 | -0.03 | 0.44 | ||
2038 | 16.91 | 13.25 | -3.66 | ---- | -0.51 | -0.03 | 0.48 | ||
2039 | 16.83 | 13.25 | -3.58 | ---- | -0.56 | -0.03 | 0.53 | ||
2040 | 16.75 | 13.25 | -3.50 | ---- | -0.61 | -0.03 | 0.57 | ||
2041 | 16.66 | 13.24 | -3.42 | ---- | -0.66 | -0.04 | 0.62 | ||
2042 | 16.57 | 13.24 | -3.33 | ---- | -0.71 | -0.04 | 0.67 | ||
2043 | 16.48 | 13.23 | -3.24 | ---- | -0.77 | -0.04 | 0.72 | ||
2044 | 16.39 | 13.23 | -3.16 | ---- | -0.82 | -0.05 | 0.78 | ||
2045 | 16.31 | 13.23 | -3.08 | ---- | -0.88 | -0.05 | 0.83 | ||
2046 | 16.22 | 13.22 | -3.00 | ---- | -0.94 | -0.05 | 0.89 | ||
2047 | 16.14 | 13.22 | -2.92 | ---- | -1.00 | -0.06 | 0.94 | ||
2048 | 16.06 | 13.21 | -2.84 | ---- | -1.06 | -0.06 | 1.00 | ||
2049 | 15.98 | 13.21 | -2.77 | ---- | -1.12 | -0.06 | 1.05 | ||
2050 | 15.90 | 13.21 | -2.70 | ---- | -1.18 | -0.07 | 1.11 | ||
2051 | 15.83 | 13.20 | -2.63 | ---- | -1.24 | -0.07 | 1.17 | ||
2052 | 15.77 | 13.20 | -2.57 | ---- | -1.30 | -0.07 | 1.22 | ||
2053 | 15.71 | 13.20 | -2.52 | ---- | -1.36 | -0.08 | 1.28 | ||
2054 | 15.66 | 13.20 | -2.47 | ---- | -1.42 | -0.08 | 1.34 | ||
2055 | 15.61 | 13.19 | -2.42 | ---- | -1.48 | -0.08 | 1.39 | ||
2056 | 15.57 | 13.19 | -2.38 | ---- | -1.54 | -0.09 | 1.45 | ||
2057 | 15.53 | 13.19 | -2.34 | ---- | -1.60 | -0.09 | 1.51 | ||
2058 | 15.48 | 13.19 | -2.29 | ---- | -1.66 | -0.09 | 1.56 | ||
2059 | 15.44 | 13.19 | -2.25 | ---- | -1.71 | -0.10 | 1.61 | ||
2060 | 15.39 | 13.18 | -2.21 | ---- | -1.77 | -0.10 | 1.67 | ||
2061 | 15.34 | 13.18 | -2.16 | ---- | -1.82 | -0.10 | 1.71 | ||
2062 | 15.30 | 13.18 | -2.12 | ---- | -1.87 | -0.11 | 1.76 | ||
2063 | 15.26 | 13.18 | -2.08 | ---- | -1.92 | -0.11 | 1.81 | ||
2064 | 15.22 | 13.17 | -2.05 | ---- | -1.96 | -0.11 | 1.85 | ||
2065 | 15.19 | 13.17 | -2.02 | ---- | -2.01 | -0.12 | 1.89 | ||
2066 | 15.17 | 13.17 | -2.00 | ---- | -2.05 | -0.12 | 1.93 | ||
2067 | 15.15 | 13.17 | -1.98 | ---- | -2.09 | -0.12 | 1.97 | ||
2068 | 15.14 | 13.17 | -1.97 | ---- | -2.12 | -0.12 | 2.00 | ||
2069 | 15.13 | 13.17 | -1.96 | ---- | -2.16 | -0.12 | 2.04 | ||
2070 | 15.13 | 13.17 | -1.96 | ---- | -2.19 | -0.13 | 2.07 | ||
2071 | 15.13 | 13.17 | -1.96 | ---- | -2.23 | -0.13 | 2.10 | ||
2072 | 15.12 | 13.17 | -1.95 | ---- | -2.25 | -0.13 | 2.13 | ||
2073 | 15.12 | 13.17 | -1.95 | ---- | -2.28 | -0.13 | 2.15 | ||
2074 | 15.13 | 13.17 | -1.95 | ---- | -2.31 | -0.13 | 2.18 | ||
2075 | 15.13 | 13.17 | -1.96 | ---- | -2.33 | -0.13 | 2.20 | ||
2076 | 15.13 | 13.17 | -1.96 | ---- | -2.35 | -0.14 | 2.22 | ||
2077 | 15.14 | 13.17 | -1.97 | ---- | -2.37 | -0.14 | 2.24 | ||
2078 | 15.15 | 13.17 | -1.98 | ---- | -2.39 | -0.14 | 2.25 | ||
2079 | 15.16 | 13.17 | -1.99 | ---- | -2.41 | -0.14 | 2.27 | ||
2080 | 15.18 | 13.18 | -2.00 | ---- | -2.42 | -0.14 | 2.29 | ||
2081 | 15.20 | 13.18 | -2.02 | ---- | -2.44 | -0.14 | 2.30 | ||
2082 | 15.22 | 13.18 | -2.04 | ---- | -2.45 | -0.14 | 2.31 | ||
2083 | 15.25 | 13.18 | -2.07 | ---- | -2.47 | -0.14 | 2.33 | ||
2084 | 15.28 | 13.18 | -2.09 | ---- | -2.48 | -0.14 | 2.34 | ||
2085 | 15.30 | 13.18 | -2.12 | ---- | -2.49 | -0.14 | 2.35 | ||
2086 | 15.33 | 13.19 | -2.15 | ---- | -2.50 | -0.14 | 2.36 | ||
2087 | 15.36 | 13.19 | -2.17 | ---- | -2.51 | -0.14 | 2.37 |
  | 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 | 15.73% | 13.97% | -1.76% | 2033 | -0.96% | -0.05% | 0.90% | ||
  | |||||||||
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 |