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 | 15.27 | 13.14 | -2.12 | 197 | -0.02 | 0.00 | 0.02 | ||
2024 | 15.55 | 13.16 | -2.39 | 182 | -0.04 | 0.00 | 0.04 | ||
2025 | 15.82 | 13.18 | -2.64 | 165 | -0.06 | 0.00 | 0.06 | ||
2026 | 16.07 | 13.19 | -2.87 | 148 | -0.09 | 0.00 | 0.08 | ||
2027 | 16.30 | 13.21 | -3.09 | 131 | -0.11 | 0.00 | 0.11 | ||
2028 | 16.50 | 13.22 | -3.28 | 113 | -0.14 | 0.00 | 0.13 | ||
2029 | 16.67 | 13.23 | -3.44 | 94 | -0.16 | 0.00 | 0.15 | ||
2030 | 16.82 | 13.24 | -3.58 | 74 | -0.18 | 0.00 | 0.18 | ||
2031 | 16.88 | 13.25 | -3.63 | 54 | -0.27 | -0.01 | 0.26 | ||
2032 | 16.91 | 13.25 | -3.66 | 34 | -0.34 | -0.01 | 0.32 | ||
2033 | 16.92 | 13.26 | -3.66 | 13 | -0.41 | -0.01 | 0.40 | ||
2034 | 16.88 | 13.26 | -3.63 | ---- | -0.50 | -0.02 | 0.48 | ||
2035 | 16.84 | 13.26 | -3.58 | ---- | -0.57 | -0.02 | 0.55 | ||
2036 | 16.78 | 13.26 | -3.53 | ---- | -0.64 | -0.02 | 0.62 | ||
2037 | 16.72 | 13.26 | -3.46 | ---- | -0.71 | -0.03 | 0.69 | ||
2038 | 16.64 | 13.25 | -3.38 | ---- | -0.78 | -0.03 | 0.75 | ||
2039 | 16.54 | 13.25 | -3.29 | ---- | -0.85 | -0.03 | 0.82 | ||
2040 | 16.45 | 13.25 | -3.20 | ---- | -0.91 | -0.04 | 0.88 | ||
2041 | 16.35 | 13.24 | -3.11 | ---- | -0.97 | -0.04 | 0.93 | ||
2042 | 16.25 | 13.24 | -3.01 | ---- | -1.03 | -0.04 | 0.99 | ||
2043 | 16.16 | 13.23 | -2.92 | ---- | -1.09 | -0.04 | 1.04 | ||
2044 | 16.07 | 13.23 | -2.84 | ---- | -1.14 | -0.05 | 1.10 | ||
2045 | 15.98 | 13.23 | -2.76 | ---- | -1.20 | -0.05 | 1.15 | ||
2046 | 15.90 | 13.22 | -2.68 | ---- | -1.26 | -0.05 | 1.20 | ||
2047 | 15.83 | 13.22 | -2.61 | ---- | -1.31 | -0.05 | 1.25 | ||
2048 | 15.75 | 13.22 | -2.54 | ---- | -1.36 | -0.06 | 1.30 | ||
2049 | 15.68 | 13.21 | -2.47 | ---- | -1.41 | -0.06 | 1.35 | ||
2050 | 15.62 | 13.21 | -2.41 | ---- | -1.46 | -0.06 | 1.40 | ||
2051 | 15.56 | 13.21 | -2.35 | ---- | -1.51 | -0.06 | 1.44 | ||
2052 | 15.51 | 13.21 | -2.31 | ---- | -1.56 | -0.07 | 1.49 | ||
2053 | 15.47 | 13.21 | -2.27 | ---- | -1.60 | -0.07 | 1.53 | ||
2054 | 15.44 | 13.20 | -2.23 | ---- | -1.64 | -0.07 | 1.57 | ||
2055 | 15.41 | 13.20 | -2.20 | ---- | -1.68 | -0.07 | 1.61 | ||
2056 | 15.38 | 13.20 | -2.17 | ---- | -1.73 | -0.08 | 1.65 | ||
2057 | 15.35 | 13.20 | -2.15 | ---- | -1.77 | -0.08 | 1.69 | ||
2058 | 15.34 | 13.20 | -2.13 | ---- | -1.80 | -0.08 | 1.72 | ||
2059 | 15.32 | 13.20 | -2.12 | ---- | -1.83 | -0.08 | 1.75 | ||
2060 | 15.30 | 13.20 | -2.10 | ---- | -1.86 | -0.08 | 1.77 | ||
2061 | 15.29 | 13.20 | -2.09 | ---- | -1.87 | -0.08 | 1.79 | ||
2062 | 15.28 | 13.20 | -2.08 | ---- | -1.89 | -0.08 | 1.81 | ||
2063 | 15.26 | 13.20 | -2.06 | ---- | -1.91 | -0.09 | 1.83 | ||
2064 | 15.25 | 13.20 | -2.05 | ---- | -1.93 | -0.09 | 1.85 | ||
2065 | 15.25 | 13.20 | -2.05 | ---- | -1.95 | -0.09 | 1.87 | ||
2066 | 15.24 | 13.20 | -2.04 | ---- | -1.97 | -0.09 | 1.88 | ||
2067 | 15.24 | 13.20 | -2.04 | ---- | -2.00 | -0.09 | 1.91 | ||
2068 | 15.25 | 13.20 | -2.04 | ---- | -2.02 | -0.09 | 1.93 | ||
2069 | 15.25 | 13.20 | -2.05 | ---- | -2.04 | -0.09 | 1.95 | ||
2070 | 15.25 | 13.20 | -2.05 | ---- | -2.07 | -0.09 | 1.98 | ||
2071 | 15.25 | 13.21 | -2.05 | ---- | -2.10 | -0.09 | 2.01 | ||
2072 | 15.25 | 13.21 | -2.04 | ---- | -2.13 | -0.09 | 2.04 | ||
2073 | 15.24 | 13.21 | -2.04 | ---- | -2.16 | -0.10 | 2.06 | ||
2074 | 15.25 | 13.21 | -2.04 | ---- | -2.19 | -0.10 | 2.09 | ||
2075 | 15.25 | 13.21 | -2.04 | ---- | -2.21 | -0.10 | 2.12 | ||
2076 | 15.26 | 13.21 | -2.05 | ---- | -2.23 | -0.10 | 2.13 | ||
2077 | 15.26 | 13.21 | -2.05 | ---- | -2.25 | -0.10 | 2.15 | ||
2078 | 15.26 | 13.21 | -2.05 | ---- | -2.28 | -0.10 | 2.18 | ||
2079 | 15.26 | 13.21 | -2.05 | ---- | -2.31 | -0.10 | 2.21 | ||
2080 | 15.26 | 13.21 | -2.05 | ---- | -2.34 | -0.10 | 2.24 | ||
2081 | 15.24 | 13.21 | -2.03 | ---- | -2.40 | -0.10 | 2.29 | ||
2082 | 15.24 | 13.21 | -2.03 | ---- | -2.44 | -0.11 | 2.33 | ||
2083 | 15.25 | 13.22 | -2.03 | ---- | -2.47 | -0.11 | 2.36 | ||
2084 | 15.26 | 13.22 | -2.04 | ---- | -2.50 | -0.11 | 2.39 | ||
2085 | 15.28 | 13.22 | -2.06 | ---- | -2.51 | -0.11 | 2.41 | ||
2086 | 15.30 | 13.22 | -2.08 | ---- | -2.53 | -0.11 | 2.42 | ||
2087 | 15.32 | 13.22 | -2.10 | ---- | -2.55 | -0.11 | 2.44 |
  | 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 | 15.64% | 13.98% | -1.67% | 2033 | -1.04% | -0.04% | 1.00% | ||
  | |||||||||
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 |