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 | 13.24 | -1.13 | 240 | 0.00 | 0.17 | 0.17 | ||
2021 | 14.65 | 13.29 | -1.37 | 228 | 0.00 | 0.18 | 0.18 | ||
2022 | 14.97 | 13.31 | -1.67 | 215 | 0.00 | 0.18 | 0.18 | ||
2023 | 15.29 | 13.32 | -1.96 | 201 | 0.00 | 0.18 | 0.18 | ||
2024 | 15.59 | 13.34 | -2.25 | 186 | 0.00 | 0.18 | 0.18 | ||
2025 | 15.88 | 13.36 | -2.52 | 170 | 0.00 | 0.18 | 0.18 | ||
2026 | 16.15 | 13.38 | -2.78 | 154 | 0.00 | 0.18 | 0.18 | ||
2027 | 16.41 | 13.39 | -3.02 | 137 | 0.00 | 0.18 | 0.18 | ||
2028 | 16.64 | 13.40 | -3.23 | 119 | 0.00 | 0.18 | 0.18 | ||
2029 | 16.83 | 13.42 | -3.41 | 100 | 0.00 | 0.18 | 0.18 | ||
2030 | 17.00 | 13.43 | -3.58 | 81 | 0.00 | 0.18 | 0.18 | ||
2031 | 17.14 | 13.44 | -3.71 | 61 | 0.00 | 0.18 | 0.18 | ||
2032 | 17.25 | 13.45 | -3.80 | 40 | 0.00 | 0.18 | 0.18 | ||
2033 | 17.33 | 13.45 | -3.88 | 19 | 0.00 | 0.18 | 0.18 | ||
2034 | 17.38 | 13.46 | -3.92 | ---- | 0.00 | 0.18 | 0.18 | ||
2035 | 17.41 | 13.46 | -3.95 | ---- | 0.00 | 0.18 | 0.18 | ||
2036 | 17.42 | 13.46 | -3.96 | ---- | 0.00 | 0.18 | 0.18 | ||
2037 | 17.43 | 13.46 | -3.97 | ---- | 0.00 | 0.18 | 0.18 | ||
2038 | 17.42 | 13.46 | -3.95 | ---- | 0.00 | 0.18 | 0.18 | ||
2039 | 17.39 | 13.46 | -3.93 | ---- | 0.00 | 0.18 | 0.18 | ||
2040 | 17.36 | 13.46 | -3.89 | ---- | 0.00 | 0.18 | 0.18 | ||
2041 | 17.32 | 13.46 | -3.85 | ---- | 0.00 | 0.18 | 0.18 | ||
2042 | 17.28 | 13.46 | -3.82 | ---- | 0.00 | 0.18 | 0.18 | ||
2043 | 17.24 | 13.46 | -3.78 | ---- | 0.00 | 0.18 | 0.18 | ||
2044 | 17.21 | 13.46 | -3.75 | ---- | 0.00 | 0.18 | 0.18 | ||
2045 | 17.18 | 13.46 | -3.72 | ---- | 0.00 | 0.18 | 0.18 | ||
2046 | 17.16 | 13.46 | -3.70 | ---- | 0.00 | 0.18 | 0.18 | ||
2047 | 17.13 | 13.46 | -3.68 | ---- | 0.00 | 0.18 | 0.18 | ||
2048 | 17.11 | 13.46 | -3.65 | ---- | 0.00 | 0.18 | 0.19 | ||
2049 | 17.09 | 13.46 | -3.64 | ---- | 0.00 | 0.18 | 0.19 | ||
2050 | 17.08 | 13.46 | -3.62 | ---- | 0.00 | 0.18 | 0.19 | ||
2051 | 17.07 | 13.46 | -3.61 | ---- | 0.00 | 0.18 | 0.19 | ||
2052 | 17.06 | 13.46 | -3.61 | ---- | 0.00 | 0.18 | 0.19 | ||
2053 | 17.07 | 13.46 | -3.61 | ---- | 0.00 | 0.18 | 0.19 | ||
2054 | 17.08 | 13.46 | -3.62 | ---- | 0.00 | 0.18 | 0.19 | ||
2055 | 17.09 | 13.46 | -3.63 | ---- | 0.00 | 0.18 | 0.19 | ||
2056 | 17.10 | 13.46 | -3.64 | ---- | 0.00 | 0.18 | 0.19 | ||
2057 | 17.12 | 13.46 | -3.65 | ---- | -0.01 | 0.18 | 0.19 | ||
2058 | 17.13 | 13.47 | -3.67 | ---- | -0.01 | 0.18 | 0.19 | ||
2059 | 17.14 | 13.47 | -3.68 | ---- | -0.01 | 0.18 | 0.19 | ||
2060 | 17.15 | 13.47 | -3.68 | ---- | -0.01 | 0.18 | 0.19 | ||
2061 | 17.16 | 13.47 | -3.69 | ---- | -0.01 | 0.18 | 0.19 | ||
2062 | 17.16 | 13.47 | -3.69 | ---- | -0.01 | 0.18 | 0.19 | ||
2063 | 17.17 | 13.47 | -3.70 | ---- | -0.01 | 0.18 | 0.19 | ||
2064 | 17.18 | 13.47 | -3.71 | ---- | -0.01 | 0.18 | 0.19 | ||
2065 | 17.19 | 13.47 | -3.72 | ---- | -0.01 | 0.18 | 0.19 | ||
2066 | 17.21 | 13.47 | -3.74 | ---- | -0.01 | 0.18 | 0.19 | ||
2067 | 17.23 | 13.48 | -3.76 | ---- | -0.01 | 0.18 | 0.19 | ||
2068 | 17.26 | 13.48 | -3.78 | ---- | -0.01 | 0.18 | 0.19 | ||
2069 | 17.29 | 13.48 | -3.81 | ---- | -0.01 | 0.18 | 0.19 | ||
2070 | 17.32 | 13.48 | -3.84 | ---- | -0.01 | 0.19 | 0.19 | ||
2071 | 17.35 | 13.48 | -3.86 | ---- | -0.01 | 0.19 | 0.19 | ||
2072 | 17.37 | 13.49 | -3.88 | ---- | -0.01 | 0.19 | 0.19 | ||
2073 | 17.40 | 13.49 | -3.91 | ---- | -0.01 | 0.19 | 0.19 | ||
2074 | 17.43 | 13.49 | -3.94 | ---- | -0.01 | 0.19 | 0.19 | ||
2075 | 17.45 | 13.49 | -3.96 | ---- | -0.01 | 0.19 | 0.19 | ||
2076 | 17.48 | 13.49 | -3.99 | ---- | -0.01 | 0.19 | 0.19 | ||
2077 | 17.50 | 13.50 | -4.01 | ---- | -0.01 | 0.19 | 0.19 | ||
2078 | 17.53 | 13.50 | -4.04 | ---- | -0.01 | 0.19 | 0.19 | ||
2079 | 17.56 | 13.50 | -4.06 | ---- | -0.01 | 0.19 | 0.19 | ||
2080 | 17.60 | 13.50 | -4.10 | ---- | -0.01 | 0.19 | 0.19 | ||
2081 | 17.63 | 13.50 | -4.13 | ---- | -0.01 | 0.19 | 0.19 | ||
2082 | 17.67 | 13.51 | -4.16 | ---- | -0.01 | 0.19 | 0.19 | ||
2083 | 17.71 | 13.51 | -4.20 | ---- | -0.01 | 0.19 | 0.19 | ||
2084 | 17.75 | 13.51 | -4.24 | ---- | -0.01 | 0.19 | 0.19 | ||
2085 | 17.79 | 13.51 | -4.27 | ---- | -0.01 | 0.19 | 0.19 | ||
2086 | 17.83 | 13.52 | -4.31 | ---- | -0.01 | 0.19 | 0.19 | ||
2087 | 17.86 | 13.52 | -4.34 | ---- | -0.01 | 0.19 | 0.20 |
  | 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 | 16.68% | 14.18% | -2.51% | 2033 | -0.00% | 0.16% | 0.16% | ||
  | |||||||||
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 |