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 | 13.15 | -2.13 | 197 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.57 | 13.16 | -2.41 | 181 | -0.03 | 0.00 | 0.03 | ||
2025 | 15.84 | 13.18 | -2.66 | 165 | -0.04 | 0.00 | 0.04 | ||
2026 | 16.10 | 13.20 | -2.90 | 148 | -0.05 | 0.00 | 0.05 | ||
2027 | 16.34 | 13.21 | -3.13 | 130 | -0.07 | 0.00 | 0.07 | ||
2028 | 16.55 | 13.23 | -3.33 | 112 | -0.08 | 0.00 | 0.09 | ||
2029 | 16.73 | 13.24 | -3.49 | 93 | -0.10 | 0.00 | 0.10 | ||
2030 | 16.89 | 13.25 | -3.64 | 73 | -0.12 | 0.00 | 0.12 | ||
2031 | 17.01 | 13.26 | -3.75 | 52 | -0.14 | 0.00 | 0.14 | ||
2032 | 17.09 | 13.27 | -3.82 | 31 | -0.16 | 0.00 | 0.17 | ||
2033 | 17.14 | 13.27 | -3.86 | 10 | -0.19 | 0.00 | 0.19 | ||
2034 | 17.16 | 13.28 | -3.88 | ---- | -0.22 | 0.00 | 0.22 | ||
2035 | 17.16 | 13.28 | -3.88 | ---- | -0.25 | 0.00 | 0.25 | ||
2036 | 17.15 | 13.28 | -3.87 | ---- | -0.27 | 0.00 | 0.27 | ||
2037 | 17.13 | 13.28 | -3.85 | ---- | -0.30 | 0.00 | 0.30 | ||
2038 | 17.09 | 13.28 | -3.80 | ---- | -0.33 | 0.00 | 0.33 | ||
2039 | 17.02 | 13.28 | -3.74 | ---- | -0.37 | 0.00 | 0.37 | ||
2040 | 16.95 | 13.28 | -3.67 | ---- | -0.41 | 0.00 | 0.40 | ||
2041 | 16.88 | 13.28 | -3.60 | ---- | -0.44 | 0.00 | 0.43 | ||
2042 | 16.81 | 13.28 | -3.53 | ---- | -0.47 | 0.00 | 0.47 | ||
2043 | 16.74 | 13.27 | -3.46 | ---- | -0.51 | 0.00 | 0.50 | ||
2044 | 16.67 | 13.27 | -3.39 | ---- | -0.55 | -0.01 | 0.54 | ||
2045 | 16.60 | 13.27 | -3.33 | ---- | -0.59 | -0.01 | 0.58 | ||
2046 | 16.53 | 13.27 | -3.26 | ---- | -0.63 | -0.01 | 0.62 | ||
2047 | 16.46 | 13.27 | -3.19 | ---- | -0.67 | -0.01 | 0.67 | ||
2048 | 16.40 | 13.27 | -3.13 | ---- | -0.72 | -0.01 | 0.71 | ||
2049 | 16.34 | 13.27 | -3.07 | ---- | -0.76 | -0.01 | 0.75 | ||
2050 | 16.28 | 13.27 | -3.01 | ---- | -0.80 | -0.01 | 0.79 | ||
2051 | 16.22 | 13.27 | -2.96 | ---- | -0.85 | -0.01 | 0.84 | ||
2052 | 16.18 | 13.27 | -2.91 | ---- | -0.89 | -0.01 | 0.88 | ||
2053 | 16.14 | 13.27 | -2.88 | ---- | -0.93 | -0.01 | 0.92 | ||
2054 | 16.11 | 13.27 | -2.85 | ---- | -0.97 | -0.01 | 0.96 | ||
2055 | 16.09 | 13.27 | -2.82 | ---- | -1.00 | -0.01 | 0.99 | ||
2056 | 16.07 | 13.27 | -2.81 | ---- | -1.03 | -0.01 | 1.02 | ||
2057 | 16.06 | 13.27 | -2.79 | ---- | -1.06 | -0.01 | 1.05 | ||
2058 | 16.04 | 13.27 | -2.77 | ---- | -1.09 | -0.01 | 1.08 | ||
2059 | 16.02 | 13.27 | -2.75 | ---- | -1.13 | -0.01 | 1.11 | ||
2060 | 15.99 | 13.27 | -2.72 | ---- | -1.16 | -0.01 | 1.15 | ||
2061 | 15.97 | 13.27 | -2.70 | ---- | -1.19 | -0.01 | 1.18 | ||
2062 | 15.94 | 13.27 | -2.67 | ---- | -1.23 | -0.01 | 1.21 | ||
2063 | 15.91 | 13.27 | -2.64 | ---- | -1.27 | -0.02 | 1.25 | ||
2064 | 15.88 | 13.27 | -2.61 | ---- | -1.31 | -0.02 | 1.29 | ||
2065 | 15.85 | 13.27 | -2.58 | ---- | -1.35 | -0.02 | 1.33 | ||
2066 | 15.83 | 13.27 | -2.55 | ---- | -1.39 | -0.02 | 1.37 | ||
2067 | 15.81 | 13.27 | -2.53 | ---- | -1.43 | -0.02 | 1.42 | ||
2068 | 15.79 | 13.27 | -2.52 | ---- | -1.47 | -0.02 | 1.45 | ||
2069 | 15.79 | 13.28 | -2.51 | ---- | -1.51 | -0.02 | 1.49 | ||
2070 | 15.79 | 13.28 | -2.51 | ---- | -1.54 | -0.02 | 1.52 | ||
2071 | 15.79 | 13.28 | -2.51 | ---- | -1.57 | -0.02 | 1.55 | ||
2072 | 15.78 | 13.28 | -2.50 | ---- | -1.59 | -0.02 | 1.57 | ||
2073 | 15.78 | 13.28 | -2.50 | ---- | -1.62 | -0.02 | 1.60 | ||
2074 | 15.77 | 13.28 | -2.49 | ---- | -1.66 | -0.02 | 1.64 | ||
2075 | 15.77 | 13.28 | -2.49 | ---- | -1.69 | -0.02 | 1.67 | ||
2076 | 15.75 | 13.28 | -2.47 | ---- | -1.73 | -0.03 | 1.71 | ||
2077 | 15.74 | 13.28 | -2.46 | ---- | -1.77 | -0.03 | 1.74 | ||
2078 | 15.74 | 13.28 | -2.45 | ---- | -1.80 | -0.03 | 1.77 | ||
2079 | 15.73 | 13.28 | -2.45 | ---- | -1.84 | -0.03 | 1.81 | ||
2080 | 15.73 | 13.28 | -2.45 | ---- | -1.87 | -0.03 | 1.84 | ||
2081 | 15.73 | 13.28 | -2.45 | ---- | -1.91 | -0.04 | 1.87 | ||
2082 | 15.74 | 13.28 | -2.45 | ---- | -1.94 | -0.04 | 1.90 | ||
2083 | 15.74 | 13.28 | -2.46 | ---- | -1.97 | -0.04 | 1.93 | ||
2084 | 15.75 | 13.28 | -2.47 | ---- | -2.00 | -0.04 | 1.96 | ||
2085 | 15.76 | 13.28 | -2.48 | ---- | -2.03 | -0.04 | 1.99 | ||
2086 | 15.78 | 13.29 | -2.49 | ---- | -2.06 | -0.04 | 2.01 | ||
2087 | 15.79 | 13.29 | -2.50 | ---- | -2.08 | -0.05 | 2.04 |
  | 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 | 16.01% | 14.01% | -2.00% | 2033 | -0.68% | -0.01% | 0.67% | ||
  | |||||||||
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 |