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 | 13.89 | 13.01 | -0.88 | 278 | -0.02 | 0.00 | 0.03 | ||
2018 | 13.91 | 13.04 | -0.87 | 267 | -0.05 | 0.00 | 0.05 | ||
2019 | 14.06 | 13.05 | -1.00 | 255 | -0.08 | 0.00 | 0.08 | ||
2020 | 14.27 | 13.08 | -1.19 | 243 | -0.10 | 0.00 | 0.11 | ||
2021 | 14.52 | 13.11 | -1.41 | 231 | -0.13 | 0.00 | 0.14 | ||
2022 | 14.81 | 13.13 | -1.68 | 217 | -0.16 | 0.00 | 0.17 | ||
2023 | 15.09 | 13.15 | -1.94 | 203 | -0.20 | 0.00 | 0.20 | ||
2024 | 15.36 | 13.17 | -2.20 | 189 | -0.23 | 0.00 | 0.23 | ||
2025 | 15.61 | 13.18 | -2.43 | 173 | -0.27 | 0.00 | 0.27 | ||
2026 | 15.81 | 13.20 | -2.61 | 158 | -0.34 | 0.01 | 0.35 | ||
2027 | 15.99 | 13.22 | -2.77 | 143 | -0.42 | 0.01 | 0.43 | ||
2028 | 16.12 | 13.23 | -2.88 | 127 | -0.52 | 0.01 | 0.53 | ||
2029 | 16.22 | 13.25 | -2.97 | 110 | -0.62 | 0.01 | 0.62 | ||
2030 | 16.29 | 13.26 | -3.03 | 93 | -0.72 | 0.01 | 0.73 | ||
2031 | 16.31 | 13.26 | -3.05 | 76 | -0.84 | 0.00 | 0.84 | ||
2032 | 16.30 | 13.26 | -3.04 | 59 | -0.95 | 0.00 | 0.95 | ||
2033 | 16.28 | 13.27 | -3.01 | 41 | -1.05 | -0.01 | 1.05 | ||
2034 | 16.23 | 13.27 | -2.97 | 24 | -1.15 | -0.01 | 1.14 | ||
2035 | 16.17 | 13.26 | -2.91 | 6 | -1.23 | -0.01 | 1.22 | ||
2036 | 16.10 | 13.26 | -2.84 | ---- | -1.32 | -0.02 | 1.30 | ||
2037 | 16.04 | 13.26 | -2.77 | ---- | -1.40 | -0.02 | 1.37 | ||
2038 | 15.96 | 13.26 | -2.70 | ---- | -1.46 | -0.03 | 1.44 | ||
2039 | 15.87 | 13.25 | -2.62 | ---- | -1.52 | -0.03 | 1.49 | ||
2040 | 15.79 | 13.25 | -2.54 | ---- | -1.57 | -0.03 | 1.54 | ||
2041 | 15.72 | 13.25 | -2.47 | ---- | -1.60 | -0.03 | 1.57 | ||
2042 | 15.64 | 13.24 | -2.40 | ---- | -1.64 | -0.03 | 1.60 | ||
2043 | 15.57 | 13.24 | -2.33 | ---- | -1.67 | -0.04 | 1.64 | ||
2044 | 15.50 | 13.24 | -2.26 | ---- | -1.71 | -0.04 | 1.67 | ||
2045 | 15.44 | 13.24 | -2.20 | ---- | -1.75 | -0.04 | 1.71 | ||
2046 | 15.38 | 13.23 | -2.15 | ---- | -1.78 | -0.04 | 1.74 | ||
2047 | 15.32 | 13.23 | -2.09 | ---- | -1.82 | -0.04 | 1.77 | ||
2048 | 15.26 | 13.23 | -2.03 | ---- | -1.85 | -0.05 | 1.81 | ||
2049 | 15.20 | 13.23 | -1.97 | ---- | -1.89 | -0.05 | 1.85 | ||
2050 | 15.14 | 13.23 | -1.92 | ---- | -1.94 | -0.05 | 1.89 | ||
2051 | 15.09 | 13.22 | -1.86 | ---- | -1.98 | -0.05 | 1.93 | ||
2052 | 15.04 | 13.22 | -1.82 | ---- | -2.03 | -0.05 | 1.97 | ||
2053 | 15.01 | 13.22 | -1.79 | ---- | -2.06 | -0.05 | 2.01 | ||
2054 | 14.98 | 13.22 | -1.76 | ---- | -2.10 | -0.05 | 2.04 | ||
2055 | 14.97 | 13.22 | -1.75 | ---- | -2.12 | -0.06 | 2.07 | ||
2056 | 14.96 | 13.22 | -1.74 | ---- | -2.15 | -0.06 | 2.09 | ||
2057 | 14.95 | 13.22 | -1.73 | ---- | -2.17 | -0.06 | 2.11 | ||
2058 | 14.95 | 13.22 | -1.73 | ---- | -2.19 | -0.06 | 2.13 | ||
2059 | 14.94 | 13.22 | -1.72 | ---- | -2.21 | -0.06 | 2.15 | ||
2060 | 14.92 | 13.22 | -1.70 | ---- | -2.23 | -0.06 | 2.17 | ||
2061 | 14.91 | 13.22 | -1.69 | ---- | -2.25 | -0.07 | 2.19 | ||
2062 | 14.89 | 13.22 | -1.67 | ---- | -2.28 | -0.07 | 2.21 | ||
2063 | 14.88 | 13.22 | -1.66 | ---- | -2.30 | -0.07 | 2.23 | ||
2064 | 14.86 | 13.22 | -1.64 | ---- | -2.33 | -0.07 | 2.26 | ||
2065 | 14.85 | 13.22 | -1.63 | ---- | -2.35 | -0.07 | 2.28 | ||
2066 | 14.83 | 13.22 | -1.62 | ---- | -2.39 | -0.07 | 2.31 | ||
2067 | 14.82 | 13.22 | -1.61 | ---- | -2.42 | -0.07 | 2.34 | ||
2068 | 14.82 | 13.22 | -1.60 | ---- | -2.44 | -0.07 | 2.37 | ||
2069 | 14.82 | 13.22 | -1.61 | ---- | -2.47 | -0.08 | 2.39 | ||
2070 | 14.83 | 13.22 | -1.61 | ---- | -2.50 | -0.08 | 2.42 | ||
2071 | 14.83 | 13.22 | -1.61 | ---- | -2.52 | -0.08 | 2.44 | ||
2072 | 14.83 | 13.22 | -1.61 | ---- | -2.55 | -0.08 | 2.47 | ||
2073 | 14.83 | 13.22 | -1.61 | ---- | -2.57 | -0.08 | 2.49 | ||
2074 | 14.83 | 13.22 | -1.61 | ---- | -2.60 | -0.08 | 2.52 | ||
2075 | 14.83 | 13.22 | -1.61 | ---- | -2.63 | -0.08 | 2.55 | ||
2076 | 14.84 | 13.22 | -1.61 | ---- | -2.65 | -0.08 | 2.57 | ||
2077 | 14.83 | 13.22 | -1.61 | ---- | -2.68 | -0.09 | 2.59 | ||
2078 | 14.83 | 13.22 | -1.60 | ---- | -2.71 | -0.09 | 2.62 | ||
2079 | 14.82 | 13.22 | -1.60 | ---- | -2.75 | -0.09 | 2.66 | ||
2080 | 14.82 | 13.23 | -1.59 | ---- | -2.79 | -0.09 | 2.70 | ||
2081 | 14.82 | 13.23 | -1.59 | ---- | -2.82 | -0.09 | 2.73 | ||
2082 | 14.83 | 13.23 | -1.60 | ---- | -2.85 | -0.09 | 2.76 | ||
2083 | 14.84 | 13.23 | -1.60 | ---- | -2.88 | -0.09 | 2.79 | ||
2084 | 14.84 | 13.23 | -1.61 | ---- | -2.91 | -0.09 | 2.82 | ||
2085 | 14.85 | 13.23 | -1.62 | ---- | -2.94 | -0.09 | 2.85 | ||
2086 | 14.86 | 13.24 | -1.63 | ---- | -2.97 | -0.09 | 2.87 | ||
2087 | 14.87 | 13.24 | -1.64 | ---- | -3.00 | -0.10 | 2.90 |
  | 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 | 15.25% | 13.99% | -1.27% | 2035 | -1.43% | -0.03% | 1.40% | ||
  | |||||||||
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 |