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 | 13.99 | 12.95 | -1.04 | 301 | 0.03 | 0.00 | -0.03 | ||
2016 | 13.99 | 12.98 | -1.01 | 288 | 0.05 | 0.00 | -0.05 | ||
2017 | 13.99 | 13.01 | -0.98 | 275 | 0.08 | 0.00 | -0.07 | ||
2018 | 14.06 | 13.04 | -1.02 | 262 | 0.10 | 0.00 | -0.10 | ||
2019 | 14.26 | 13.06 | -1.20 | 250 | 0.13 | 0.01 | -0.12 | ||
2020 | 14.52 | 13.08 | -1.44 | 236 | 0.15 | 0.01 | -0.14 | ||
2021 | 14.83 | 13.12 | -1.71 | 221 | 0.17 | 0.01 | -0.16 | ||
2022 | 15.17 | 13.14 | -2.03 | 205 | 0.20 | 0.01 | -0.19 | ||
2023 | 15.51 | 13.16 | -2.35 | 189 | 0.22 | 0.01 | -0.21 | ||
2024 | 15.84 | 13.18 | -2.66 | 172 | 0.24 | 0.01 | -0.23 | ||
2025 | 16.15 | 13.19 | -2.95 | 154 | 0.27 | 0.01 | -0.25 | ||
2026 | 16.44 | 13.21 | -3.23 | 135 | 0.29 | 0.02 | -0.27 | ||
2027 | 16.72 | 13.23 | -3.49 | 116 | 0.31 | 0.02 | -0.29 | ||
2028 | 16.96 | 13.24 | -3.72 | 95 | 0.33 | 0.02 | -0.31 | ||
2029 | 17.18 | 13.26 | -3.92 | 74 | 0.35 | 0.02 | -0.33 | ||
2030 | 17.37 | 13.27 | -4.10 | 52 | 0.36 | 0.02 | -0.34 | ||
2031 | 17.53 | 13.28 | -4.25 | 29 | 0.38 | 0.02 | -0.36 | ||
2032 | 17.65 | 13.29 | -4.36 | 6 | 0.40 | 0.02 | -0.37 | ||
2033 | 17.74 | 13.29 | -4.44 | ---- | 0.41 | 0.02 | -0.39 | ||
2034 | 17.80 | 13.30 | -4.50 | ---- | 0.42 | 0.02 | -0.40 | ||
2035 | 17.84 | 13.30 | -4.54 | ---- | 0.43 | 0.02 | -0.41 | ||
2036 | 17.87 | 13.30 | -4.56 | ---- | 0.44 | 0.02 | -0.42 | ||
2037 | 17.89 | 13.31 | -4.58 | ---- | 0.45 | 0.02 | -0.43 | ||
2038 | 17.88 | 13.31 | -4.57 | ---- | 0.46 | 0.02 | -0.44 | ||
2039 | 17.86 | 13.31 | -4.55 | ---- | 0.47 | 0.03 | -0.44 | ||
2040 | 17.83 | 13.31 | -4.52 | ---- | 0.47 | 0.03 | -0.45 | ||
2041 | 17.80 | 13.31 | -4.49 | ---- | 0.48 | 0.03 | -0.45 | ||
2042 | 17.76 | 13.31 | -4.46 | ---- | 0.48 | 0.03 | -0.46 | ||
2043 | 17.73 | 13.30 | -4.42 | ---- | 0.48 | 0.03 | -0.46 | ||
2044 | 17.70 | 13.30 | -4.40 | ---- | 0.49 | 0.03 | -0.46 | ||
2045 | 17.67 | 13.30 | -4.37 | ---- | 0.49 | 0.03 | -0.46 | ||
2046 | 17.65 | 13.30 | -4.35 | ---- | 0.49 | 0.03 | -0.46 | ||
2047 | 17.63 | 13.30 | -4.32 | ---- | 0.49 | 0.03 | -0.46 | ||
2048 | 17.60 | 13.30 | -4.30 | ---- | 0.49 | 0.03 | -0.46 | ||
2049 | 17.59 | 13.30 | -4.29 | ---- | 0.49 | 0.03 | -0.46 | ||
2050 | 17.57 | 13.30 | -4.27 | ---- | 0.49 | 0.03 | -0.46 | ||
2051 | 17.56 | 13.30 | -4.26 | ---- | 0.49 | 0.03 | -0.46 | ||
2052 | 17.56 | 13.30 | -4.26 | ---- | 0.49 | 0.03 | -0.46 | ||
2053 | 17.56 | 13.30 | -4.26 | ---- | 0.49 | 0.03 | -0.46 | ||
2054 | 17.57 | 13.30 | -4.27 | ---- | 0.49 | 0.03 | -0.46 | ||
2055 | 17.58 | 13.30 | -4.28 | ---- | 0.49 | 0.03 | -0.46 | ||
2056 | 17.60 | 13.31 | -4.29 | ---- | 0.49 | 0.03 | -0.47 | ||
2057 | 17.62 | 13.31 | -4.31 | ---- | 0.49 | 0.03 | -0.47 | ||
2058 | 17.63 | 13.31 | -4.32 | ---- | 0.49 | 0.03 | -0.47 | ||
2059 | 17.64 | 13.31 | -4.33 | ---- | 0.49 | 0.03 | -0.47 | ||
2060 | 17.65 | 13.31 | -4.34 | ---- | 0.50 | 0.03 | -0.47 | ||
2061 | 17.66 | 13.31 | -4.35 | ---- | 0.50 | 0.03 | -0.47 | ||
2062 | 17.67 | 13.31 | -4.35 | ---- | 0.50 | 0.03 | -0.47 | ||
2063 | 17.68 | 13.31 | -4.36 | ---- | 0.50 | 0.03 | -0.47 | ||
2064 | 17.69 | 13.31 | -4.37 | ---- | 0.50 | 0.03 | -0.47 | ||
2065 | 17.70 | 13.32 | -4.39 | ---- | 0.50 | 0.03 | -0.48 | ||
2066 | 17.72 | 13.32 | -4.41 | ---- | 0.51 | 0.03 | -0.48 | ||
2067 | 17.75 | 13.32 | -4.43 | ---- | 0.51 | 0.03 | -0.48 | ||
2068 | 17.78 | 13.32 | -4.45 | ---- | 0.51 | 0.03 | -0.48 | ||
2069 | 17.81 | 13.32 | -4.48 | ---- | 0.51 | 0.03 | -0.48 | ||
2070 | 17.84 | 13.33 | -4.51 | ---- | 0.51 | 0.03 | -0.48 | ||
2071 | 17.87 | 13.33 | -4.54 | ---- | 0.51 | 0.03 | -0.49 | ||
2072 | 17.89 | 13.33 | -4.57 | ---- | 0.52 | 0.03 | -0.49 | ||
2073 | 17.92 | 13.33 | -4.59 | ---- | 0.52 | 0.03 | -0.49 | ||
2074 | 17.95 | 13.33 | -4.62 | ---- | 0.52 | 0.03 | -0.49 | ||
2075 | 17.98 | 13.34 | -4.65 | ---- | 0.52 | 0.03 | -0.49 | ||
2076 | 18.01 | 13.34 | -4.67 | ---- | 0.52 | 0.03 | -0.49 | ||
2077 | 18.04 | 13.34 | -4.70 | ---- | 0.52 | 0.03 | -0.50 | ||
2078 | 18.07 | 13.34 | -4.73 | ---- | 0.53 | 0.03 | -0.50 | ||
2079 | 18.10 | 13.34 | -4.76 | ---- | 0.53 | 0.03 | -0.50 | ||
2080 | 18.13 | 13.34 | -4.79 | ---- | 0.53 | 0.03 | -0.50 | ||
2081 | 18.17 | 13.35 | -4.82 | ---- | 0.53 | 0.03 | -0.50 | ||
2082 | 18.21 | 13.35 | -4.86 | ---- | 0.53 | 0.03 | -0.50 | ||
2083 | 18.25 | 13.35 | -4.90 | ---- | 0.53 | 0.03 | -0.50 | ||
2084 | 18.29 | 13.35 | -4.94 | ---- | 0.54 | 0.03 | -0.51 | ||
2085 | 18.33 | 13.36 | -4.97 | ---- | 0.54 | 0.03 | -0.51 | ||
2086 | 18.37 | 13.36 | -5.01 | ---- | 0.54 | 0.03 | -0.51 | ||
2087 | 18.41 | 13.36 | -5.05 | ---- | 0.54 | 0.03 | -0.51 |
  | 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 | 17.07% | 14.04% | -3.03% | 2032 | 0.39% | 0.02% | -0.37% | ||
  | |||||||||
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 |