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 | 14.64 | 12.86 | -1.78 | 313 | 0.69 | 0.03 | -0.66 | ||
2014 | 14.67 | 12.96 | -1.71 | 296 | 0.69 | 0.03 | -0.66 | ||
2015 | 14.66 | 12.98 | -1.67 | 279 | 0.69 | 0.03 | -0.66 | ||
2016 | 14.63 | 13.01 | -1.62 | 263 | 0.69 | 0.03 | -0.66 | ||
2017 | 14.60 | 13.04 | -1.56 | 247 | 0.69 | 0.03 | -0.66 | ||
2018 | 14.65 | 13.07 | -1.58 | 232 | 0.69 | 0.03 | -0.66 | ||
2019 | 14.83 | 13.09 | -1.75 | 217 | 0.70 | 0.03 | -0.66 | ||
2020 | 15.09 | 13.11 | -1.98 | 201 | 0.71 | 0.04 | -0.67 | ||
2021 | 15.38 | 13.14 | -2.24 | 184 | 0.72 | 0.04 | -0.69 | ||
2022 | 15.71 | 13.16 | -2.55 | 166 | 0.74 | 0.04 | -0.70 | ||
2023 | 16.05 | 13.18 | -2.86 | 148 | 0.76 | 0.04 | -0.72 | ||
2024 | 16.37 | 13.20 | -3.16 | 129 | 0.77 | 0.04 | -0.73 | ||
2025 | 16.67 | 13.22 | -3.45 | 109 | 0.79 | 0.04 | -0.75 | ||
2026 | 16.95 | 13.24 | -3.72 | 88 | 0.80 | 0.04 | -0.76 | ||
2027 | 17.23 | 13.25 | -3.97 | 67 | 0.81 | 0.04 | -0.77 | ||
2028 | 17.46 | 13.27 | -4.19 | 45 | 0.82 | 0.04 | -0.78 | ||
2029 | 17.67 | 13.28 | -4.39 | 21 | 0.83 | 0.04 | -0.79 | ||
2030 | 17.85 | 13.29 | -4.56 | ---- | 0.84 | 0.04 | -0.80 | ||
2031 | 18.00 | 13.30 | -4.69 | ---- | 0.85 | 0.04 | -0.81 | ||
2032 | 18.11 | 13.31 | -4.80 | ---- | 0.86 | 0.04 | -0.81 | ||
2033 | 18.19 | 13.32 | -4.87 | ---- | 0.86 | 0.05 | -0.81 | ||
2034 | 18.24 | 13.32 | -4.92 | ---- | 0.86 | 0.05 | -0.82 | ||
2035 | 18.27 | 13.32 | -4.95 | ---- | 0.86 | 0.05 | -0.82 | ||
2036 | 18.29 | 13.33 | -4.96 | ---- | 0.87 | 0.05 | -0.82 | ||
2037 | 18.30 | 13.33 | -4.97 | ---- | 0.87 | 0.05 | -0.82 | ||
2038 | 18.29 | 13.33 | -4.96 | ---- | 0.87 | 0.05 | -0.82 | ||
2039 | 18.26 | 13.33 | -4.93 | ---- | 0.86 | 0.05 | -0.82 | ||
2040 | 18.22 | 13.33 | -4.89 | ---- | 0.86 | 0.05 | -0.82 | ||
2041 | 18.18 | 13.33 | -4.85 | ---- | 0.86 | 0.05 | -0.81 | ||
2042 | 18.14 | 13.33 | -4.81 | ---- | 0.86 | 0.05 | -0.81 | ||
2043 | 18.10 | 13.32 | -4.78 | ---- | 0.86 | 0.05 | -0.81 | ||
2044 | 18.07 | 13.32 | -4.75 | ---- | 0.86 | 0.05 | -0.81 | ||
2045 | 18.04 | 13.32 | -4.72 | ---- | 0.85 | 0.05 | -0.81 | ||
2046 | 18.01 | 13.32 | -4.69 | ---- | 0.85 | 0.05 | -0.81 | ||
2047 | 17.99 | 13.32 | -4.67 | ---- | 0.85 | 0.05 | -0.81 | ||
2048 | 17.96 | 13.32 | -4.65 | ---- | 0.85 | 0.05 | -0.81 | ||
2049 | 17.95 | 13.32 | -4.63 | ---- | 0.85 | 0.05 | -0.80 | ||
2050 | 17.93 | 13.32 | -4.61 | ---- | 0.85 | 0.05 | -0.80 | ||
2051 | 17.92 | 13.32 | -4.60 | ---- | 0.85 | 0.05 | -0.80 | ||
2052 | 17.92 | 13.32 | -4.60 | ---- | 0.85 | 0.05 | -0.80 | ||
2053 | 17.92 | 13.32 | -4.60 | ---- | 0.85 | 0.05 | -0.80 | ||
2054 | 17.93 | 13.32 | -4.61 | ---- | 0.85 | 0.05 | -0.80 | ||
2055 | 17.94 | 13.32 | -4.62 | ---- | 0.85 | 0.05 | -0.80 | ||
2056 | 17.96 | 13.32 | -4.63 | ---- | 0.85 | 0.05 | -0.81 | ||
2057 | 17.97 | 13.33 | -4.65 | ---- | 0.85 | 0.05 | -0.81 | ||
2058 | 17.99 | 13.33 | -4.66 | ---- | 0.85 | 0.05 | -0.81 | ||
2059 | 18.00 | 13.33 | -4.67 | ---- | 0.85 | 0.05 | -0.81 | ||
2060 | 18.01 | 13.33 | -4.68 | ---- | 0.85 | 0.05 | -0.81 | ||
2061 | 18.02 | 13.33 | -4.69 | ---- | 0.85 | 0.05 | -0.81 | ||
2062 | 18.02 | 13.33 | -4.69 | ---- | 0.85 | 0.05 | -0.81 | ||
2063 | 18.03 | 13.33 | -4.70 | ---- | 0.86 | 0.05 | -0.81 | ||
2064 | 18.04 | 13.33 | -4.71 | ---- | 0.86 | 0.05 | -0.81 | ||
2065 | 18.06 | 13.33 | -4.72 | ---- | 0.86 | 0.05 | -0.81 | ||
2066 | 18.08 | 13.34 | -4.74 | ---- | 0.86 | 0.05 | -0.81 | ||
2067 | 18.10 | 13.34 | -4.76 | ---- | 0.86 | 0.05 | -0.81 | ||
2068 | 18.13 | 13.34 | -4.79 | ---- | 0.86 | 0.05 | -0.81 | ||
2069 | 18.16 | 13.34 | -4.81 | ---- | 0.86 | 0.05 | -0.81 | ||
2070 | 18.19 | 13.34 | -4.84 | ---- | 0.86 | 0.05 | -0.82 | ||
2071 | 18.22 | 13.35 | -4.87 | ---- | 0.86 | 0.05 | -0.82 | ||
2072 | 18.24 | 13.35 | -4.90 | ---- | 0.87 | 0.05 | -0.82 | ||
2073 | 18.27 | 13.35 | -4.92 | ---- | 0.87 | 0.05 | -0.82 | ||
2074 | 18.30 | 13.35 | -4.95 | ---- | 0.87 | 0.05 | -0.82 | ||
2075 | 18.33 | 13.35 | -4.98 | ---- | 0.87 | 0.05 | -0.82 | ||
2076 | 18.36 | 13.35 | -5.00 | ---- | 0.87 | 0.05 | -0.82 | ||
2077 | 18.38 | 13.36 | -5.03 | ---- | 0.87 | 0.05 | -0.83 | ||
2078 | 18.41 | 13.36 | -5.06 | ---- | 0.87 | 0.05 | -0.83 | ||
2079 | 18.45 | 13.36 | -5.09 | ---- | 0.88 | 0.05 | -0.83 | ||
2080 | 18.48 | 13.36 | -5.12 | ---- | 0.88 | 0.05 | -0.83 | ||
2081 | 18.52 | 13.36 | -5.15 | ---- | 0.88 | 0.05 | -0.83 | ||
2082 | 18.56 | 13.37 | -5.19 | ---- | 0.88 | 0.05 | -0.83 | ||
2083 | 18.60 | 13.37 | -5.23 | ---- | 0.88 | 0.05 | -0.84 | ||
2084 | 18.64 | 13.37 | -5.27 | ---- | 0.89 | 0.05 | -0.84 | ||
2085 | 18.68 | 13.38 | -5.31 | ---- | 0.89 | 0.05 | -0.84 | ||
2086 | 18.72 | 13.38 | -5.34 | ---- | 0.89 | 0.05 | -0.84 | ||
2087 | 18.76 | 13.38 | -5.38 | ---- | 0.89 | 0.05 | -0.84 |
  | 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 | 17.50% | 14.06% | -3.44% | 2029 | 0.82% | 0.04% | -0.77% | ||
  | |||||||||
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 |