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 | 15.29 | 13.15 | -2.14 | 197 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.59 | 13.16 | -2.43 | 181 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.87 | 13.18 | -2.69 | 164 | -0.01 | 0.00 | 0.01 | ||
2026 | 16.14 | 13.19 | -2.94 | 147 | -0.01 | 0.00 | 0.01 | ||
2027 | 16.39 | 13.21 | -3.18 | 129 | -0.02 | 0.00 | 0.02 | ||
2028 | 16.61 | 13.22 | -3.38 | 111 | -0.03 | 0.00 | 0.03 | ||
2029 | 16.79 | 13.24 | -3.55 | 91 | -0.04 | 0.00 | 0.04 | ||
2030 | 16.95 | 13.25 | -3.70 | 71 | -0.06 | 0.00 | 0.05 | ||
2031 | 17.08 | 13.25 | -3.82 | 50 | -0.07 | 0.00 | 0.07 | ||
2032 | 17.16 | 13.26 | -3.90 | 29 | -0.09 | 0.00 | 0.08 | ||
2033 | 17.22 | 13.27 | -3.96 | 7 | -0.11 | -0.01 | 0.10 | ||
2034 | 17.25 | 13.27 | -3.98 | ---- | -0.13 | -0.01 | 0.12 | ||
2035 | 17.26 | 13.27 | -3.99 | ---- | -0.15 | -0.01 | 0.14 | ||
2036 | 17.25 | 13.27 | -3.98 | ---- | -0.17 | -0.01 | 0.16 | ||
2037 | 17.24 | 13.27 | -3.96 | ---- | -0.20 | -0.01 | 0.19 | ||
2038 | 17.20 | 13.27 | -3.93 | ---- | -0.22 | -0.01 | 0.21 | ||
2039 | 17.14 | 13.27 | -3.87 | ---- | -0.25 | -0.01 | 0.24 | ||
2040 | 17.08 | 13.27 | -3.81 | ---- | -0.28 | -0.02 | 0.26 | ||
2041 | 17.01 | 13.26 | -3.75 | ---- | -0.30 | -0.02 | 0.29 | ||
2042 | 16.94 | 13.26 | -3.68 | ---- | -0.33 | -0.02 | 0.32 | ||
2043 | 16.88 | 13.26 | -3.62 | ---- | -0.37 | -0.02 | 0.34 | ||
2044 | 16.81 | 13.25 | -3.56 | ---- | -0.40 | -0.02 | 0.38 | ||
2045 | 16.75 | 13.25 | -3.50 | ---- | -0.43 | -0.02 | 0.41 | ||
2046 | 16.69 | 13.25 | -3.45 | ---- | -0.47 | -0.03 | 0.44 | ||
2047 | 16.64 | 13.25 | -3.39 | ---- | -0.50 | -0.03 | 0.47 | ||
2048 | 16.58 | 13.24 | -3.33 | ---- | -0.54 | -0.03 | 0.51 | ||
2049 | 16.52 | 13.24 | -3.28 | ---- | -0.57 | -0.03 | 0.54 | ||
2050 | 16.47 | 13.24 | -3.23 | ---- | -0.61 | -0.03 | 0.57 | ||
2051 | 16.42 | 13.24 | -3.19 | ---- | -0.65 | -0.04 | 0.61 | ||
2052 | 16.39 | 13.24 | -3.15 | ---- | -0.68 | -0.04 | 0.64 | ||
2053 | 16.35 | 13.23 | -3.12 | ---- | -0.72 | -0.04 | 0.68 | ||
2054 | 16.32 | 13.23 | -3.09 | ---- | -0.76 | -0.04 | 0.72 | ||
2055 | 16.29 | 13.23 | -3.06 | ---- | -0.80 | -0.05 | 0.75 | ||
2056 | 16.27 | 13.23 | -3.04 | ---- | -0.84 | -0.05 | 0.79 | ||
2057 | 16.25 | 13.23 | -3.02 | ---- | -0.87 | -0.05 | 0.82 | ||
2058 | 16.23 | 13.23 | -3.00 | ---- | -0.91 | -0.05 | 0.86 | ||
2059 | 16.20 | 13.23 | -2.97 | ---- | -0.95 | -0.05 | 0.89 | ||
2060 | 16.17 | 13.23 | -2.94 | ---- | -0.98 | -0.06 | 0.93 | ||
2061 | 16.14 | 13.23 | -2.92 | ---- | -1.02 | -0.06 | 0.96 | ||
2062 | 16.11 | 13.23 | -2.89 | ---- | -1.05 | -0.06 | 0.99 | ||
2063 | 16.09 | 13.22 | -2.86 | ---- | -1.09 | -0.06 | 1.03 | ||
2064 | 16.06 | 13.22 | -2.84 | ---- | -1.12 | -0.06 | 1.06 | ||
2065 | 16.04 | 13.22 | -2.82 | ---- | -1.16 | -0.07 | 1.09 | ||
2066 | 16.03 | 13.22 | -2.81 | ---- | -1.19 | -0.07 | 1.12 | ||
2067 | 16.01 | 13.22 | -2.79 | ---- | -1.23 | -0.07 | 1.16 | ||
2068 | 16.01 | 13.22 | -2.78 | ---- | -1.26 | -0.07 | 1.19 | ||
2069 | 16.00 | 13.22 | -2.78 | ---- | -1.29 | -0.07 | 1.22 | ||
2070 | 16.00 | 13.22 | -2.77 | ---- | -1.33 | -0.08 | 1.25 | ||
2071 | 15.99 | 13.22 | -2.77 | ---- | -1.36 | -0.08 | 1.29 | ||
2072 | 15.98 | 13.22 | -2.76 | ---- | -1.40 | -0.08 | 1.32 | ||
2073 | 15.97 | 13.22 | -2.75 | ---- | -1.43 | -0.08 | 1.35 | ||
2074 | 15.97 | 13.22 | -2.75 | ---- | -1.47 | -0.08 | 1.38 | ||
2075 | 15.96 | 13.22 | -2.74 | ---- | -1.50 | -0.09 | 1.41 | ||
2076 | 15.95 | 13.22 | -2.73 | ---- | -1.53 | -0.09 | 1.45 | ||
2077 | 15.94 | 13.22 | -2.73 | ---- | -1.57 | -0.09 | 1.48 | ||
2078 | 15.94 | 13.22 | -2.72 | ---- | -1.60 | -0.09 | 1.51 | ||
2079 | 15.94 | 13.22 | -2.72 | ---- | -1.63 | -0.09 | 1.54 | ||
2080 | 15.94 | 13.22 | -2.72 | ---- | -1.67 | -0.10 | 1.57 | ||
2081 | 15.94 | 13.22 | -2.72 | ---- | -1.70 | -0.10 | 1.60 | ||
2082 | 15.94 | 13.22 | -2.72 | ---- | -1.74 | -0.10 | 1.64 | ||
2083 | 15.95 | 13.22 | -2.73 | ---- | -1.77 | -0.10 | 1.67 | ||
2084 | 15.95 | 13.22 | -2.73 | ---- | -1.80 | -0.10 | 1.70 | ||
2085 | 15.96 | 13.22 | -2.73 | ---- | -1.84 | -0.11 | 1.73 | ||
2086 | 15.96 | 13.22 | -2.74 | ---- | -1.87 | -0.11 | 1.77 | ||
2087 | 15.96 | 13.22 | -2.74 | ---- | -1.91 | -0.11 | 1.80 |
  | 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 | 16.13% | 13.99% | -2.14% | 2033 | -0.56% | -0.03% | 0.53% | ||
  | |||||||||
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 |