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 | 13.93 | 12.98 | -0.95 | 290 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.91 | 13.01 | -0.90 | 278 | -0.01 | 0.00 | 0.01 | ||
2018 | 13.95 | 13.03 | -0.91 | 266 | -0.01 | 0.00 | 0.01 | ||
2019 | 14.11 | 13.05 | -1.06 | 254 | -0.03 | 0.00 | 0.02 | ||
2020 | 14.33 | 13.07 | -1.26 | 241 | -0.04 | 0.00 | 0.04 | ||
2021 | 14.59 | 13.10 | -1.49 | 228 | -0.06 | 0.00 | 0.06 | ||
2022 | 14.89 | 13.12 | -1.76 | 215 | -0.08 | 0.00 | 0.08 | ||
2023 | 15.18 | 13.14 | -2.04 | 200 | -0.11 | -0.01 | 0.11 | ||
2024 | 15.45 | 13.15 | -2.29 | 185 | -0.15 | -0.01 | 0.14 | ||
2025 | 15.70 | 13.17 | -2.53 | 169 | -0.18 | -0.01 | 0.17 | ||
2026 | 15.93 | 13.18 | -2.75 | 153 | -0.22 | -0.01 | 0.21 | ||
2027 | 16.15 | 13.20 | -2.95 | 136 | -0.27 | -0.01 | 0.25 | ||
2028 | 16.32 | 13.21 | -3.12 | 119 | -0.31 | -0.02 | 0.30 | ||
2029 | 16.47 | 13.22 | -3.25 | 101 | -0.36 | -0.02 | 0.34 | ||
2030 | 16.59 | 13.23 | -3.37 | 82 | -0.41 | -0.02 | 0.39 | ||
2031 | 16.68 | 13.23 | -3.45 | 63 | -0.47 | -0.03 | 0.44 | ||
2032 | 16.73 | 13.24 | -3.49 | 44 | -0.52 | -0.03 | 0.49 | ||
2033 | 16.75 | 13.24 | -3.51 | 24 | -0.58 | -0.03 | 0.55 | ||
2034 | 16.74 | 13.24 | -3.50 | 4 | -0.64 | -0.04 | 0.60 | ||
2035 | 16.71 | 13.24 | -3.47 | ---- | -0.70 | -0.04 | 0.66 | ||
2036 | 16.67 | 13.24 | -3.43 | ---- | -0.76 | -0.04 | 0.71 | ||
2037 | 16.61 | 13.24 | -3.38 | ---- | -0.82 | -0.05 | 0.77 | ||
2038 | 16.54 | 13.23 | -3.31 | ---- | -0.88 | -0.05 | 0.83 | ||
2039 | 16.45 | 13.23 | -3.22 | ---- | -0.94 | -0.05 | 0.89 | ||
2040 | 16.35 | 13.23 | -3.13 | ---- | -1.01 | -0.06 | 0.95 | ||
2041 | 16.25 | 13.22 | -3.03 | ---- | -1.07 | -0.06 | 1.01 | ||
2042 | 16.14 | 13.22 | -2.93 | ---- | -1.13 | -0.06 | 1.07 | ||
2043 | 16.04 | 13.21 | -2.83 | ---- | -1.20 | -0.07 | 1.13 | ||
2044 | 15.94 | 13.21 | -2.74 | ---- | -1.27 | -0.07 | 1.20 | ||
2045 | 15.85 | 13.20 | -2.65 | ---- | -1.34 | -0.08 | 1.26 | ||
2046 | 15.76 | 13.20 | -2.56 | ---- | -1.40 | -0.08 | 1.32 | ||
2047 | 15.66 | 13.19 | -2.47 | ---- | -1.47 | -0.08 | 1.39 | ||
2048 | 15.57 | 13.19 | -2.39 | ---- | -1.54 | -0.09 | 1.45 | ||
2049 | 15.49 | 13.18 | -2.30 | ---- | -1.61 | -0.09 | 1.52 | ||
2050 | 15.40 | 13.18 | -2.23 | ---- | -1.68 | -0.10 | 1.58 | ||
2051 | 15.33 | 13.17 | -2.15 | ---- | -1.74 | -0.10 | 1.64 | ||
2052 | 15.26 | 13.17 | -2.09 | ---- | -1.81 | -0.10 | 1.71 | ||
2053 | 15.19 | 13.17 | -2.03 | ---- | -1.88 | -0.11 | 1.77 | ||
2054 | 15.13 | 13.17 | -1.97 | ---- | -1.95 | -0.11 | 1.83 | ||
2055 | 15.08 | 13.16 | -1.92 | ---- | -2.01 | -0.11 | 1.90 | ||
2056 | 15.03 | 13.16 | -1.87 | ---- | -2.08 | -0.12 | 1.96 | ||
2057 | 14.98 | 13.16 | -1.82 | ---- | -2.14 | -0.12 | 2.02 | ||
2058 | 14.94 | 13.16 | -1.78 | ---- | -2.20 | -0.13 | 2.07 | ||
2059 | 14.89 | 13.15 | -1.74 | ---- | -2.26 | -0.13 | 2.13 | ||
2060 | 14.85 | 13.15 | -1.70 | ---- | -2.31 | -0.13 | 2.18 | ||
2061 | 14.81 | 13.15 | -1.66 | ---- | -2.36 | -0.13 | 2.22 | ||
2062 | 14.77 | 13.15 | -1.62 | ---- | -2.40 | -0.14 | 2.26 | ||
2063 | 14.73 | 13.15 | -1.59 | ---- | -2.44 | -0.14 | 2.30 | ||
2064 | 14.71 | 13.15 | -1.56 | ---- | -2.48 | -0.14 | 2.34 | ||
2065 | 14.68 | 13.14 | -1.54 | ---- | -2.52 | -0.14 | 2.37 | ||
2066 | 14.67 | 13.14 | -1.52 | ---- | -2.55 | -0.15 | 2.40 | ||
2067 | 14.66 | 13.14 | -1.51 | ---- | -2.58 | -0.15 | 2.44 | ||
2068 | 14.65 | 13.14 | -1.51 | ---- | -2.62 | -0.15 | 2.47 | ||
2069 | 14.65 | 13.14 | -1.51 | ---- | -2.64 | -0.15 | 2.49 | ||
2070 | 14.65 | 13.14 | -1.51 | ---- | -2.67 | -0.15 | 2.52 | ||
2071 | 14.66 | 13.14 | -1.51 | ---- | -2.70 | -0.15 | 2.54 | ||
2072 | 14.66 | 13.14 | -1.51 | ---- | -2.72 | -0.16 | 2.56 | ||
2073 | 14.66 | 13.14 | -1.52 | ---- | -2.74 | -0.16 | 2.58 | ||
2074 | 14.67 | 13.15 | -1.53 | ---- | -2.76 | -0.16 | 2.60 | ||
2075 | 14.68 | 13.15 | -1.53 | ---- | -2.78 | -0.16 | 2.62 | ||
2076 | 14.69 | 13.15 | -1.54 | ---- | -2.80 | -0.16 | 2.64 | ||
2077 | 14.69 | 13.15 | -1.55 | ---- | -2.82 | -0.16 | 2.65 | ||
2078 | 14.70 | 13.15 | -1.56 | ---- | -2.84 | -0.16 | 2.67 | ||
2079 | 14.71 | 13.15 | -1.57 | ---- | -2.86 | -0.16 | 2.69 | ||
2080 | 14.72 | 13.15 | -1.57 | ---- | -2.88 | -0.17 | 2.71 | ||
2081 | 14.73 | 13.15 | -1.58 | ---- | -2.91 | -0.17 | 2.74 | ||
2082 | 14.74 | 13.15 | -1.59 | ---- | -2.93 | -0.17 | 2.76 | ||
2083 | 14.75 | 13.15 | -1.60 | ---- | -2.96 | -0.17 | 2.79 | ||
2084 | 14.76 | 13.15 | -1.61 | ---- | -2.99 | -0.17 | 2.82 | ||
2085 | 14.77 | 13.15 | -1.61 | ---- | -3.03 | -0.17 | 2.85 | ||
2086 | 14.77 | 13.15 | -1.62 | ---- | -3.06 | -0.18 | 2.89 | ||
2087 | 14.77 | 13.15 | -1.62 | ---- | -3.10 | -0.18 | 2.92 |
  | 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 | 15.39% | 13.95% | -1.45% | 2034 | -1.29% | -0.07% | 1.22% | ||
  | |||||||||
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 |