www.socialsecurity.gov
|
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 | 303 | 0.00 | 0.00 | 0.00 | ||
| 2016 | 13.94 | 12.98 | -0.96 | 291 | 0.00 | 0.00 | 0.00 | ||
| 2017 | 13.91 | 13.01 | -0.91 | 280 | 0.00 | 0.00 | 0.00 | ||
| 2018 | 13.96 | 13.03 | -0.93 | 269 | 0.00 | 0.00 | 0.00 | ||
| 2019 | 14.13 | 13.05 | -1.08 | 258 | 0.00 | 0.00 | 0.00 | ||
| 2020 | 14.37 | 13.07 | -1.30 | 247 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.65 | 13.11 | -1.55 | 235 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.97 | 13.13 | -1.84 | 222 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 15.29 | 13.15 | -2.14 | 209 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 15.59 | 13.16 | -2.43 | 194 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 15.88 | 13.18 | -2.70 | 179 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 16.15 | 13.20 | -2.96 | 163 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 16.41 | 13.21 | -3.20 | 146 | 0.00 | 0.00 | 0.00 | ||
| 2028 | 16.64 | 13.23 | -3.41 | 129 | 0.00 | 0.00 | 0.00 | ||
| 2029 | 16.83 | 13.24 | -3.59 | 110 | 0.00 | 0.00 | 0.00 | ||
| 2030 | 17.01 | 13.25 | -3.76 | 91 | 0.00 | 0.00 | 0.00 | ||
| 2031 | 17.15 | 13.26 | -3.89 | 71 | 0.00 | 0.00 | 0.00 | ||
| 2032 | 17.25 | 13.27 | -3.98 | 50 | 0.00 | 0.00 | 0.00 | ||
| 2033 | 17.33 | 13.27 | -4.06 | 28 | 0.00 | 0.00 | 0.00 | ||
| 2034 | 17.38 | 13.28 | -4.10 | 6 | 0.00 | 0.00 | 0.00 | ||
| 2035 | 17.41 | 13.28 | -4.13 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2036 | 17.43 | 13.28 | -4.15 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2037 | 17.43 | 13.28 | -4.15 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2038 | 17.42 | 13.28 | -4.14 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2039 | 17.39 | 13.28 | -4.11 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2040 | 17.36 | 13.28 | -4.07 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2041 | 17.32 | 13.28 | -4.04 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2042 | 17.28 | 13.28 | -4.00 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2043 | 17.24 | 13.28 | -3.97 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2044 | 17.21 | 13.28 | -3.94 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2045 | 17.19 | 13.28 | -3.91 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2046 | 17.16 | 13.28 | -3.88 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2047 | 17.14 | 13.28 | -3.86 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2048 | 17.11 | 13.27 | -3.84 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2049 | 17.10 | 13.27 | -3.82 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2050 | 17.08 | 13.27 | -3.81 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2051 | 17.07 | 13.27 | -3.80 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2052 | 17.07 | 13.27 | -3.79 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2053 | 17.07 | 13.28 | -3.80 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2054 | 17.08 | 13.28 | -3.80 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2055 | 17.09 | 13.28 | -3.81 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2056 | 17.11 | 13.28 | -3.83 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2057 | 17.12 | 13.28 | -3.84 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2058 | 17.14 | 13.28 | -3.86 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2059 | 17.15 | 13.28 | -3.86 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2060 | 17.16 | 13.28 | -3.87 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2061 | 17.16 | 13.28 | -3.88 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2062 | 17.17 | 13.29 | -3.88 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2063 | 17.18 | 13.29 | -3.89 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2064 | 17.19 | 13.29 | -3.90 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2065 | 17.20 | 13.29 | -3.91 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2066 | 17.22 | 13.29 | -3.93 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2067 | 17.24 | 13.29 | -3.95 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2068 | 17.27 | 13.29 | -3.97 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2069 | 17.29 | 13.30 | -4.00 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2070 | 17.33 | 13.30 | -4.03 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2071 | 17.35 | 13.30 | -4.05 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2072 | 17.38 | 13.30 | -4.08 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2073 | 17.40 | 13.30 | -4.10 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2074 | 17.43 | 13.30 | -4.13 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2075 | 17.46 | 13.31 | -4.16 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2076 | 17.49 | 13.31 | -4.18 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2077 | 17.51 | 13.31 | -4.20 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2078 | 17.54 | 13.31 | -4.23 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2079 | 17.57 | 13.31 | -4.26 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2080 | 17.60 | 13.32 | -4.29 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2081 | 17.64 | 13.32 | -4.32 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2082 | 17.68 | 13.32 | -4.36 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2083 | 17.72 | 13.32 | -4.39 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2084 | 17.76 | 13.32 | -4.43 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2085 | 17.79 | 13.33 | -4.47 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2086 | 17.83 | 13.33 | -4.50 | ---- | 0.00 | 0.00 | 0.00 | ||
| 2087 | 17.87 | 13.33 | -4.54 | ---- | 0.00 | 0.00 | 0.00 | ||
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 | 16.45% | 14.22% | -2.24% | 2034 | -0.23% | 0.19% | 0.43% | ||
| | |||||||||
| 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 |