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 | -0.92 | 266 | -0.01 | 0.00 | 0.00 | ||
2019 | 14.12 | 13.05 | -1.07 | 254 | -0.01 | 0.00 | 0.01 | ||
2020 | 14.35 | 13.07 | -1.28 | 241 | -0.02 | 0.00 | 0.02 | ||
2021 | 14.62 | 13.10 | -1.51 | 228 | -0.04 | 0.00 | 0.04 | ||
2022 | 14.91 | 13.12 | -1.79 | 214 | -0.06 | 0.00 | 0.06 | ||
2023 | 15.20 | 13.14 | -2.06 | 199 | -0.09 | 0.00 | 0.08 | ||
2024 | 15.48 | 13.16 | -2.32 | 184 | -0.12 | -0.01 | 0.11 | ||
2025 | 15.73 | 13.17 | -2.56 | 168 | -0.16 | -0.01 | 0.15 | ||
2026 | 15.96 | 13.18 | -2.77 | 152 | -0.19 | -0.01 | 0.18 | ||
2027 | 16.18 | 13.20 | -2.98 | 135 | -0.24 | -0.01 | 0.22 | ||
2028 | 16.36 | 13.21 | -3.15 | 117 | -0.28 | -0.02 | 0.26 | ||
2029 | 16.51 | 13.22 | -3.29 | 99 | -0.32 | -0.02 | 0.31 | ||
2030 | 16.64 | 13.23 | -3.41 | 80 | -0.37 | -0.02 | 0.35 | ||
2031 | 16.73 | 13.24 | -3.50 | 61 | -0.41 | -0.02 | 0.39 | ||
2032 | 16.79 | 13.24 | -3.55 | 41 | -0.46 | -0.03 | 0.43 | ||
2033 | 16.82 | 13.24 | -3.58 | 21 | -0.51 | -0.03 | 0.48 | ||
2034 | 16.83 | 13.24 | -3.58 | 0 | -0.55 | -0.03 | 0.52 | ||
2035 | 16.81 | 13.24 | -3.56 | ---- | -0.60 | -0.03 | 0.57 | ||
2036 | 16.78 | 13.24 | -3.53 | ---- | -0.65 | -0.04 | 0.61 | ||
2037 | 16.74 | 13.24 | -3.49 | ---- | -0.70 | -0.04 | 0.66 | ||
2038 | 16.68 | 13.24 | -3.43 | ---- | -0.75 | -0.04 | 0.70 | ||
2039 | 16.60 | 13.24 | -3.36 | ---- | -0.79 | -0.04 | 0.75 | ||
2040 | 16.52 | 13.23 | -3.28 | ---- | -0.84 | -0.05 | 0.79 | ||
2041 | 16.43 | 13.23 | -3.20 | ---- | -0.89 | -0.05 | 0.84 | ||
2042 | 16.34 | 13.23 | -3.11 | ---- | -0.94 | -0.05 | 0.89 | ||
2043 | 16.25 | 13.22 | -3.03 | ---- | -0.99 | -0.06 | 0.93 | ||
2044 | 16.17 | 13.22 | -2.96 | ---- | -1.04 | -0.06 | 0.98 | ||
2045 | 16.10 | 13.21 | -2.88 | ---- | -1.09 | -0.06 | 1.03 | ||
2046 | 16.02 | 13.21 | -2.81 | ---- | -1.14 | -0.06 | 1.07 | ||
2047 | 15.95 | 13.21 | -2.74 | ---- | -1.19 | -0.07 | 1.12 | ||
2048 | 15.88 | 13.20 | -2.68 | ---- | -1.23 | -0.07 | 1.16 | ||
2049 | 15.81 | 13.20 | -2.61 | ---- | -1.28 | -0.07 | 1.21 | ||
2050 | 15.75 | 13.20 | -2.55 | ---- | -1.33 | -0.08 | 1.25 | ||
2051 | 15.70 | 13.20 | -2.50 | ---- | -1.37 | -0.08 | 1.30 | ||
2052 | 15.65 | 13.19 | -2.46 | ---- | -1.42 | -0.08 | 1.34 | ||
2053 | 15.61 | 13.19 | -2.42 | ---- | -1.46 | -0.08 | 1.38 | ||
2054 | 15.57 | 13.19 | -2.38 | ---- | -1.51 | -0.09 | 1.42 | ||
2055 | 15.54 | 13.19 | -2.35 | ---- | -1.55 | -0.09 | 1.47 | ||
2056 | 15.51 | 13.19 | -2.32 | ---- | -1.60 | -0.09 | 1.51 | ||
2057 | 15.48 | 13.19 | -2.29 | ---- | -1.65 | -0.09 | 1.55 | ||
2058 | 15.45 | 13.19 | -2.26 | ---- | -1.69 | -0.10 | 1.59 | ||
2059 | 15.42 | 13.18 | -2.23 | ---- | -1.73 | -0.10 | 1.63 | ||
2060 | 15.38 | 13.18 | -2.20 | ---- | -1.77 | -0.10 | 1.67 | ||
2061 | 15.35 | 13.18 | -2.17 | ---- | -1.81 | -0.10 | 1.71 | ||
2062 | 15.32 | 13.18 | -2.14 | ---- | -1.85 | -0.11 | 1.74 | ||
2063 | 15.29 | 13.18 | -2.11 | ---- | -1.88 | -0.11 | 1.77 | ||
2064 | 15.27 | 13.18 | -2.09 | ---- | -1.92 | -0.11 | 1.81 | ||
2065 | 15.25 | 13.18 | -2.08 | ---- | -1.95 | -0.11 | 1.84 | ||
2066 | 15.24 | 13.18 | -2.07 | ---- | -1.98 | -0.11 | 1.86 | ||
2067 | 15.23 | 13.18 | -2.06 | ---- | -2.01 | -0.12 | 1.89 | ||
2068 | 15.23 | 13.18 | -2.06 | ---- | -2.03 | -0.12 | 1.92 | ||
2069 | 15.24 | 13.18 | -2.06 | ---- | -2.06 | -0.12 | 1.94 | ||
2070 | 15.24 | 13.18 | -2.06 | ---- | -2.08 | -0.12 | 1.96 | ||
2071 | 15.25 | 13.18 | -2.07 | ---- | -2.11 | -0.12 | 1.99 | ||
2072 | 15.25 | 13.18 | -2.07 | ---- | -2.13 | -0.12 | 2.01 | ||
2073 | 15.26 | 13.18 | -2.08 | ---- | -2.15 | -0.12 | 2.02 | ||
2074 | 15.27 | 13.18 | -2.09 | ---- | -2.17 | -0.12 | 2.04 | ||
2075 | 15.28 | 13.18 | -2.10 | ---- | -2.18 | -0.13 | 2.06 | ||
2076 | 15.29 | 13.18 | -2.11 | ---- | -2.20 | -0.13 | 2.07 | ||
2077 | 15.30 | 13.18 | -2.12 | ---- | -2.21 | -0.13 | 2.09 | ||
2078 | 15.31 | 13.18 | -2.13 | ---- | -2.23 | -0.13 | 2.10 | ||
2079 | 15.33 | 13.18 | -2.15 | ---- | -2.24 | -0.13 | 2.11 | ||
2080 | 15.35 | 13.19 | -2.17 | ---- | -2.25 | -0.13 | 2.12 | ||
2081 | 15.38 | 13.19 | -2.19 | ---- | -2.26 | -0.13 | 2.13 | ||
2082 | 15.40 | 13.19 | -2.21 | ---- | -2.27 | -0.13 | 2.14 | ||
2083 | 15.43 | 13.19 | -2.24 | ---- | -2.28 | -0.13 | 2.15 | ||
2084 | 15.46 | 13.19 | -2.27 | ---- | -2.29 | -0.13 | 2.16 | ||
2085 | 15.49 | 13.19 | -2.30 | ---- | -2.30 | -0.13 | 2.17 | ||
2086 | 15.52 | 13.20 | -2.33 | ---- | -2.31 | -0.13 | 2.18 | ||
2087 | 15.55 | 13.20 | -2.35 | ---- | -2.32 | -0.13 | 2.18 |
  | 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 | 15.67% | 13.96% | -1.70% | 2034 | -1.02% | -0.06% | 0.96% | ||
  | |||||||||
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 |