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 | 15.27 | 13.14 | -2.12 | 197 | -0.02 | 0.00 | 0.02 | ||
2024 | 15.55 | 13.16 | -2.39 | 182 | -0.04 | 0.00 | 0.04 | ||
2025 | 15.82 | 13.18 | -2.64 | 165 | -0.06 | 0.00 | 0.06 | ||
2026 | 16.07 | 13.19 | -2.87 | 148 | -0.09 | 0.00 | 0.08 | ||
2027 | 16.30 | 13.21 | -3.09 | 131 | -0.11 | 0.00 | 0.11 | ||
2028 | 16.50 | 13.22 | -3.28 | 113 | -0.14 | 0.00 | 0.13 | ||
2029 | 16.67 | 13.23 | -3.44 | 94 | -0.16 | 0.00 | 0.16 | ||
2030 | 16.82 | 13.24 | -3.57 | 74 | -0.19 | 0.00 | 0.18 | ||
2031 | 16.89 | 13.25 | -3.63 | 54 | -0.26 | -0.01 | 0.25 | ||
2032 | 16.94 | 13.26 | -3.69 | 34 | -0.31 | -0.01 | 0.30 | ||
2033 | 16.98 | 13.26 | -3.72 | 13 | -0.35 | -0.01 | 0.34 | ||
2034 | 16.99 | 13.26 | -3.73 | ---- | -0.38 | -0.01 | 0.37 | ||
2035 | 16.99 | 13.26 | -3.73 | ---- | -0.41 | -0.01 | 0.40 | ||
2036 | 16.99 | 13.27 | -3.73 | ---- | -0.44 | -0.02 | 0.42 | ||
2037 | 16.98 | 13.27 | -3.71 | ---- | -0.46 | -0.02 | 0.44 | ||
2038 | 16.95 | 13.27 | -3.68 | ---- | -0.48 | -0.02 | 0.46 | ||
2039 | 16.90 | 13.26 | -3.63 | ---- | -0.49 | -0.02 | 0.47 | ||
2040 | 16.84 | 13.26 | -3.58 | ---- | -0.51 | -0.02 | 0.49 | ||
2041 | 16.79 | 13.26 | -3.53 | ---- | -0.53 | -0.02 | 0.51 | ||
2042 | 16.73 | 13.26 | -3.48 | ---- | -0.55 | -0.02 | 0.52 | ||
2043 | 16.68 | 13.25 | -3.43 | ---- | -0.56 | -0.02 | 0.54 | ||
2044 | 16.63 | 13.25 | -3.38 | ---- | -0.58 | -0.02 | 0.56 | ||
2045 | 16.59 | 13.25 | -3.34 | ---- | -0.60 | -0.03 | 0.57 | ||
2046 | 16.55 | 13.25 | -3.30 | ---- | -0.61 | -0.03 | 0.59 | ||
2047 | 16.51 | 13.25 | -3.26 | ---- | -0.63 | -0.03 | 0.60 | ||
2048 | 16.47 | 13.25 | -3.22 | ---- | -0.64 | -0.03 | 0.61 | ||
2049 | 16.44 | 13.25 | -3.19 | ---- | -0.66 | -0.03 | 0.63 | ||
2050 | 16.41 | 13.24 | -3.17 | ---- | -0.67 | -0.03 | 0.64 | ||
2051 | 16.39 | 13.24 | -3.15 | ---- | -0.68 | -0.03 | 0.65 | ||
2052 | 16.38 | 13.24 | -3.13 | ---- | -0.69 | -0.03 | 0.66 | ||
2053 | 16.37 | 13.24 | -3.13 | ---- | -0.70 | -0.03 | 0.67 | ||
2054 | 16.37 | 13.24 | -3.13 | ---- | -0.71 | -0.03 | 0.68 | ||
2055 | 16.38 | 13.25 | -3.13 | ---- | -0.72 | -0.03 | 0.68 | ||
2056 | 16.38 | 13.25 | -3.14 | ---- | -0.72 | -0.03 | 0.69 | ||
2057 | 16.40 | 13.25 | -3.15 | ---- | -0.73 | -0.03 | 0.69 | ||
2058 | 16.41 | 13.25 | -3.16 | ---- | -0.73 | -0.03 | 0.70 | ||
2059 | 16.42 | 13.25 | -3.17 | ---- | -0.73 | -0.03 | 0.70 | ||
2060 | 16.42 | 13.25 | -3.17 | ---- | -0.73 | -0.03 | 0.70 | ||
2061 | 16.43 | 13.25 | -3.18 | ---- | -0.73 | -0.03 | 0.70 | ||
2062 | 16.44 | 13.25 | -3.19 | ---- | -0.73 | -0.03 | 0.69 | ||
2063 | 16.45 | 13.25 | -3.20 | ---- | -0.73 | -0.03 | 0.69 | ||
2064 | 16.46 | 13.25 | -3.20 | ---- | -0.73 | -0.03 | 0.69 | ||
2065 | 16.47 | 13.25 | -3.22 | ---- | -0.73 | -0.03 | 0.70 | ||
2066 | 16.49 | 13.26 | -3.23 | ---- | -0.73 | -0.03 | 0.70 | ||
2067 | 16.51 | 13.26 | -3.25 | ---- | -0.73 | -0.03 | 0.70 | ||
2068 | 16.53 | 13.26 | -3.27 | ---- | -0.73 | -0.03 | 0.70 | ||
2069 | 16.56 | 13.26 | -3.30 | ---- | -0.73 | -0.03 | 0.70 | ||
2070 | 16.59 | 13.26 | -3.33 | ---- | -0.74 | -0.03 | 0.70 | ||
2071 | 16.62 | 13.26 | -3.35 | ---- | -0.74 | -0.03 | 0.70 | ||
2072 | 16.64 | 13.27 | -3.37 | ---- | -0.74 | -0.03 | 0.70 | ||
2073 | 16.67 | 13.27 | -3.40 | ---- | -0.74 | -0.03 | 0.70 | ||
2074 | 16.69 | 13.27 | -3.42 | ---- | -0.74 | -0.03 | 0.71 | ||
2075 | 16.72 | 13.27 | -3.45 | ---- | -0.74 | -0.03 | 0.71 | ||
2076 | 16.75 | 13.27 | -3.47 | ---- | -0.74 | -0.03 | 0.71 | ||
2077 | 16.77 | 13.28 | -3.50 | ---- | -0.74 | -0.03 | 0.71 | ||
2078 | 16.80 | 13.28 | -3.52 | ---- | -0.74 | -0.03 | 0.71 | ||
2079 | 16.83 | 13.28 | -3.55 | ---- | -0.74 | -0.03 | 0.71 | ||
2080 | 16.86 | 13.28 | -3.58 | ---- | -0.74 | -0.03 | 0.71 | ||
2081 | 16.89 | 13.28 | -3.61 | ---- | -0.75 | -0.03 | 0.71 | ||
2082 | 16.93 | 13.29 | -3.64 | ---- | -0.75 | -0.03 | 0.71 | ||
2083 | 16.97 | 13.29 | -3.68 | ---- | -0.75 | -0.03 | 0.72 | ||
2084 | 17.00 | 13.29 | -3.71 | ---- | -0.75 | -0.03 | 0.72 | ||
2085 | 17.04 | 13.29 | -3.75 | ---- | -0.75 | -0.04 | 0.72 | ||
2086 | 17.08 | 13.29 | -3.78 | ---- | -0.75 | -0.04 | 0.72 | ||
2087 | 17.12 | 13.30 | -3.82 | ---- | -0.75 | -0.04 | 0.72 |
  | 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 | 16.25% | 14.00% | -2.25% | 2033 | -0.44% | -0.02% | 0.42% | ||
  | |||||||||
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 |