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 | 15.28 | 13.14 | -2.13 | 197 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.57 | 13.16 | -2.41 | 181 | -0.02 | 0.00 | 0.02 | ||
2025 | 15.85 | 13.18 | -2.67 | 165 | -0.04 | 0.00 | 0.03 | ||
2026 | 16.10 | 13.19 | -2.91 | 148 | -0.05 | 0.00 | 0.05 | ||
2027 | 16.35 | 13.21 | -3.14 | 130 | -0.06 | 0.00 | 0.06 | ||
2028 | 16.56 | 13.22 | -3.34 | 112 | -0.08 | 0.00 | 0.07 | ||
2029 | 16.74 | 13.24 | -3.51 | 92 | -0.09 | 0.00 | 0.09 | ||
2030 | 16.90 | 13.25 | -3.65 | 72 | -0.10 | 0.00 | 0.10 | ||
2031 | 17.02 | 13.26 | -3.77 | 52 | -0.12 | 0.00 | 0.12 | ||
2032 | 17.11 | 13.26 | -3.84 | 31 | -0.14 | 0.00 | 0.14 | ||
2033 | 17.17 | 13.27 | -3.90 | 9 | -0.16 | 0.00 | 0.16 | ||
2034 | 17.20 | 13.27 | -3.92 | ---- | -0.18 | 0.00 | 0.18 | ||
2035 | 17.21 | 13.28 | -3.93 | ---- | -0.20 | 0.00 | 0.20 | ||
2036 | 17.21 | 13.28 | -3.93 | ---- | -0.22 | 0.00 | 0.22 | ||
2037 | 17.19 | 13.28 | -3.91 | ---- | -0.24 | 0.00 | 0.24 | ||
2038 | 17.16 | 13.28 | -3.88 | ---- | -0.26 | 0.00 | 0.26 | ||
2039 | 17.10 | 13.28 | -3.83 | ---- | -0.29 | 0.00 | 0.28 | ||
2040 | 17.05 | 13.28 | -3.77 | ---- | -0.30 | 0.00 | 0.30 | ||
2041 | 16.99 | 13.28 | -3.72 | ---- | -0.32 | 0.00 | 0.32 | ||
2042 | 16.93 | 13.27 | -3.66 | ---- | -0.35 | 0.00 | 0.34 | ||
2043 | 16.87 | 13.27 | -3.60 | ---- | -0.37 | -0.01 | 0.36 | ||
2044 | 16.82 | 13.27 | -3.55 | ---- | -0.39 | -0.01 | 0.39 | ||
2045 | 16.77 | 13.27 | -3.50 | ---- | -0.42 | -0.01 | 0.41 | ||
2046 | 16.72 | 13.27 | -3.45 | ---- | -0.44 | -0.01 | 0.44 | ||
2047 | 16.67 | 13.27 | -3.40 | ---- | -0.47 | -0.01 | 0.46 | ||
2048 | 16.62 | 13.27 | -3.35 | ---- | -0.50 | -0.01 | 0.49 | ||
2049 | 16.57 | 13.27 | -3.30 | ---- | -0.53 | -0.01 | 0.52 | ||
2050 | 16.52 | 13.26 | -3.26 | ---- | -0.56 | -0.01 | 0.55 | ||
2051 | 16.48 | 13.26 | -3.21 | ---- | -0.59 | -0.01 | 0.58 | ||
2052 | 16.44 | 13.26 | -3.18 | ---- | -0.63 | -0.01 | 0.62 | ||
2053 | 16.42 | 13.26 | -3.15 | ---- | -0.66 | -0.01 | 0.65 | ||
2054 | 16.40 | 13.27 | -3.13 | ---- | -0.68 | -0.01 | 0.67 | ||
2055 | 16.38 | 13.27 | -3.12 | ---- | -0.71 | -0.01 | 0.70 | ||
2056 | 16.37 | 13.27 | -3.11 | ---- | -0.73 | -0.01 | 0.72 | ||
2057 | 16.37 | 13.27 | -3.10 | ---- | -0.76 | -0.01 | 0.75 | ||
2058 | 16.36 | 13.27 | -3.09 | ---- | -0.78 | -0.01 | 0.77 | ||
2059 | 16.34 | 13.27 | -3.07 | ---- | -0.80 | -0.01 | 0.79 | ||
2060 | 16.33 | 13.27 | -3.06 | ---- | -0.83 | -0.01 | 0.81 | ||
2061 | 16.31 | 13.27 | -3.04 | ---- | -0.85 | -0.01 | 0.84 | ||
2062 | 16.29 | 13.27 | -3.02 | ---- | -0.88 | -0.01 | 0.86 | ||
2063 | 16.28 | 13.27 | -3.00 | ---- | -0.90 | -0.02 | 0.88 | ||
2064 | 16.26 | 13.27 | -2.99 | ---- | -0.93 | -0.02 | 0.91 | ||
2065 | 16.25 | 13.27 | -2.98 | ---- | -0.95 | -0.02 | 0.93 | ||
2066 | 16.24 | 13.27 | -2.97 | ---- | -0.98 | -0.02 | 0.96 | ||
2067 | 16.24 | 13.27 | -2.96 | ---- | -1.00 | -0.02 | 0.99 | ||
2068 | 16.24 | 13.28 | -2.96 | ---- | -1.03 | -0.02 | 1.01 | ||
2069 | 16.24 | 13.28 | -2.96 | ---- | -1.05 | -0.02 | 1.04 | ||
2070 | 16.24 | 13.28 | -2.97 | ---- | -1.08 | -0.02 | 1.06 | ||
2071 | 16.25 | 13.28 | -2.97 | ---- | -1.11 | -0.02 | 1.09 | ||
2072 | 16.25 | 13.28 | -2.96 | ---- | -1.13 | -0.02 | 1.11 | ||
2073 | 16.25 | 13.28 | -2.96 | ---- | -1.16 | -0.02 | 1.14 | ||
2074 | 16.25 | 13.28 | -2.96 | ---- | -1.18 | -0.02 | 1.16 | ||
2075 | 16.25 | 13.29 | -2.96 | ---- | -1.21 | -0.02 | 1.19 | ||
2076 | 16.26 | 13.29 | -2.97 | ---- | -1.23 | -0.02 | 1.21 | ||
2077 | 16.26 | 13.29 | -2.97 | ---- | -1.25 | -0.02 | 1.23 | ||
2078 | 16.26 | 13.29 | -2.97 | ---- | -1.28 | -0.02 | 1.26 | ||
2079 | 16.26 | 13.29 | -2.96 | ---- | -1.32 | -0.02 | 1.29 | ||
2080 | 16.25 | 13.29 | -2.96 | ---- | -1.35 | -0.02 | 1.33 | ||
2081 | 16.23 | 13.30 | -2.93 | ---- | -1.41 | -0.02 | 1.39 | ||
2082 | 16.22 | 13.30 | -2.92 | ---- | -1.46 | -0.02 | 1.43 | ||
2083 | 16.23 | 13.30 | -2.93 | ---- | -1.49 | -0.02 | 1.47 | ||
2084 | 16.25 | 13.30 | -2.95 | ---- | -1.51 | -0.02 | 1.49 | ||
2085 | 16.28 | 13.30 | -2.97 | ---- | -1.52 | -0.02 | 1.49 | ||
2086 | 16.32 | 13.31 | -3.02 | ---- | -1.51 | -0.02 | 1.49 | ||
2087 | 16.37 | 13.31 | -3.06 | ---- | -1.50 | -0.02 | 1.48 |
  | 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 | 16.20% | 14.01% | -2.18% | 2033 | -0.49% | -0.01% | 0.48% | ||
  | |||||||||
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 |