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 | 13.91 | 12.98 | -0.93 | 290 | -0.03 | 0.00 | 0.03 | ||
2017 | 13.85 | 13.00 | -0.85 | 279 | -0.06 | 0.00 | 0.06 | ||
2018 | 13.87 | 13.03 | -0.84 | 268 | -0.09 | 0.00 | 0.08 | ||
2019 | 14.02 | 13.05 | -0.97 | 257 | -0.12 | -0.01 | 0.11 | ||
2020 | 14.23 | 13.07 | -1.16 | 245 | -0.15 | -0.01 | 0.14 | ||
2021 | 14.48 | 13.10 | -1.38 | 232 | -0.17 | -0.01 | 0.16 | ||
2022 | 14.77 | 13.12 | -1.65 | 219 | -0.20 | -0.01 | 0.19 | ||
2023 | 15.06 | 13.13 | -1.93 | 205 | -0.23 | -0.01 | 0.22 | ||
2024 | 15.34 | 13.15 | -2.19 | 190 | -0.26 | -0.01 | 0.24 | ||
2025 | 15.60 | 13.16 | -2.43 | 175 | -0.29 | -0.02 | 0.27 | ||
2026 | 15.84 | 13.18 | -2.66 | 159 | -0.31 | -0.02 | 0.29 | ||
2027 | 16.08 | 13.19 | -2.88 | 143 | -0.34 | -0.02 | 0.32 | ||
2028 | 16.28 | 13.21 | -3.07 | 126 | -0.36 | -0.02 | 0.34 | ||
2029 | 16.45 | 13.22 | -3.23 | 108 | -0.38 | -0.02 | 0.36 | ||
2030 | 16.60 | 13.23 | -3.38 | 89 | -0.40 | -0.02 | 0.38 | ||
2031 | 16.72 | 13.23 | -3.49 | 70 | -0.42 | -0.02 | 0.40 | ||
2032 | 16.81 | 13.24 | -3.57 | 50 | -0.44 | -0.02 | 0.42 | ||
2033 | 16.87 | 13.25 | -3.63 | 30 | -0.46 | -0.03 | 0.43 | ||
2034 | 16.91 | 13.25 | -3.66 | 9 | -0.47 | -0.03 | 0.44 | ||
2035 | 16.93 | 13.25 | -3.67 | ---- | -0.48 | -0.03 | 0.46 | ||
2036 | 16.93 | 13.25 | -3.68 | ---- | -0.49 | -0.03 | 0.47 | ||
2037 | 16.93 | 13.25 | -3.67 | ---- | -0.50 | -0.03 | 0.48 | ||
2038 | 16.91 | 13.25 | -3.65 | ---- | -0.51 | -0.03 | 0.48 | ||
2039 | 16.87 | 13.25 | -3.62 | ---- | -0.52 | -0.03 | 0.49 | ||
2040 | 16.83 | 13.25 | -3.58 | ---- | -0.53 | -0.03 | 0.50 | ||
2041 | 16.79 | 13.25 | -3.54 | ---- | -0.53 | -0.03 | 0.50 | ||
2042 | 16.74 | 13.25 | -3.50 | ---- | -0.53 | -0.03 | 0.50 | ||
2043 | 16.71 | 13.25 | -3.46 | ---- | -0.54 | -0.03 | 0.51 | ||
2044 | 16.67 | 13.25 | -3.43 | ---- | -0.54 | -0.03 | 0.51 | ||
2045 | 16.65 | 13.25 | -3.40 | ---- | -0.54 | -0.03 | 0.51 | ||
2046 | 16.62 | 13.24 | -3.37 | ---- | -0.54 | -0.03 | 0.51 | ||
2047 | 16.60 | 13.24 | -3.35 | ---- | -0.54 | -0.03 | 0.51 | ||
2048 | 16.58 | 13.24 | -3.33 | ---- | -0.54 | -0.03 | 0.51 | ||
2049 | 16.56 | 13.24 | -3.31 | ---- | -0.54 | -0.03 | 0.51 | ||
2050 | 16.54 | 13.24 | -3.30 | ---- | -0.54 | -0.03 | 0.51 | ||
2051 | 16.54 | 13.24 | -3.29 | ---- | -0.54 | -0.03 | 0.50 | ||
2052 | 16.53 | 13.24 | -3.29 | ---- | -0.53 | -0.03 | 0.50 | ||
2053 | 16.54 | 13.24 | -3.29 | ---- | -0.53 | -0.03 | 0.50 | ||
2054 | 16.55 | 13.25 | -3.30 | ---- | -0.53 | -0.03 | 0.50 | ||
2055 | 16.56 | 13.25 | -3.31 | ---- | -0.53 | -0.03 | 0.50 | ||
2056 | 16.58 | 13.25 | -3.33 | ---- | -0.53 | -0.03 | 0.50 | ||
2057 | 16.59 | 13.25 | -3.34 | ---- | -0.53 | -0.03 | 0.50 | ||
2058 | 16.61 | 13.25 | -3.35 | ---- | -0.53 | -0.03 | 0.50 | ||
2059 | 16.62 | 13.25 | -3.36 | ---- | -0.53 | -0.03 | 0.50 | ||
2060 | 16.62 | 13.25 | -3.37 | ---- | -0.53 | -0.03 | 0.50 | ||
2061 | 16.63 | 13.25 | -3.37 | ---- | -0.53 | -0.03 | 0.50 | ||
2062 | 16.64 | 13.26 | -3.38 | ---- | -0.53 | -0.03 | 0.50 | ||
2063 | 16.64 | 13.26 | -3.39 | ---- | -0.53 | -0.03 | 0.50 | ||
2064 | 16.65 | 13.26 | -3.39 | ---- | -0.54 | -0.03 | 0.50 | ||
2065 | 16.66 | 13.26 | -3.41 | ---- | -0.54 | -0.03 | 0.51 | ||
2066 | 16.68 | 13.26 | -3.42 | ---- | -0.54 | -0.03 | 0.51 | ||
2067 | 16.70 | 13.26 | -3.44 | ---- | -0.54 | -0.03 | 0.51 | ||
2068 | 16.73 | 13.26 | -3.46 | ---- | -0.54 | -0.03 | 0.51 | ||
2069 | 16.75 | 13.26 | -3.49 | ---- | -0.54 | -0.03 | 0.51 | ||
2070 | 16.78 | 13.27 | -3.52 | ---- | -0.54 | -0.03 | 0.51 | ||
2071 | 16.81 | 13.27 | -3.54 | ---- | -0.54 | -0.03 | 0.51 | ||
2072 | 16.83 | 13.27 | -3.56 | ---- | -0.55 | -0.03 | 0.51 | ||
2073 | 16.86 | 13.27 | -3.59 | ---- | -0.55 | -0.03 | 0.52 | ||
2074 | 16.88 | 13.27 | -3.61 | ---- | -0.55 | -0.03 | 0.52 | ||
2075 | 16.91 | 13.27 | -3.64 | ---- | -0.55 | -0.03 | 0.52 | ||
2076 | 16.94 | 13.28 | -3.66 | ---- | -0.55 | -0.03 | 0.52 | ||
2077 | 16.96 | 13.28 | -3.68 | ---- | -0.55 | -0.03 | 0.52 | ||
2078 | 16.99 | 13.28 | -3.71 | ---- | -0.55 | -0.03 | 0.52 | ||
2079 | 17.02 | 13.28 | -3.74 | ---- | -0.55 | -0.03 | 0.52 | ||
2080 | 17.05 | 13.28 | -3.77 | ---- | -0.56 | -0.03 | 0.52 | ||
2081 | 17.08 | 13.29 | -3.80 | ---- | -0.56 | -0.03 | 0.52 | ||
2082 | 17.12 | 13.29 | -3.83 | ---- | -0.56 | -0.03 | 0.53 | ||
2083 | 17.16 | 13.29 | -3.87 | ---- | -0.56 | -0.03 | 0.53 | ||
2084 | 17.20 | 13.29 | -3.90 | ---- | -0.56 | -0.03 | 0.53 | ||
2085 | 17.23 | 13.29 | -3.94 | ---- | -0.56 | -0.03 | 0.53 | ||
2086 | 17.27 | 13.30 | -3.97 | ---- | -0.56 | -0.03 | 0.53 | ||
2087 | 17.31 | 13.30 | -4.01 | ---- | -0.56 | -0.03 | 0.53 |
  | 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 | 16.27% | 14.00% | -2.27% | 2034 | -0.42% | -0.02% | 0.39% | ||
  | |||||||||
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 |