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 | 12.49 | -1.49 | 315 | 0.00 | -0.45 | -0.44 | ||
2015 | 13.96 | 12.48 | -1.48 | 299 | 0.00 | -0.47 | -0.47 | ||
2016 | 13.93 | 12.51 | -1.42 | 284 | -0.01 | -0.47 | -0.46 | ||
2017 | 13.89 | 12.53 | -1.36 | 269 | -0.02 | -0.47 | -0.45 | ||
2018 | 13.92 | 12.56 | -1.36 | 254 | -0.04 | -0.48 | -0.43 | ||
2019 | 14.07 | 12.58 | -1.49 | 240 | -0.07 | -0.48 | -0.41 | ||
2020 | 14.28 | 12.60 | -1.68 | 225 | -0.10 | -0.48 | -0.38 | ||
2021 | 14.52 | 12.63 | -1.90 | 209 | -0.13 | -0.48 | -0.35 | ||
2022 | 14.81 | 12.65 | -2.16 | 193 | -0.16 | -0.48 | -0.32 | ||
2023 | 15.09 | 12.66 | -2.43 | 176 | -0.20 | -0.48 | -0.28 | ||
2024 | 15.36 | 12.68 | -2.69 | 159 | -0.23 | -0.48 | -0.25 | ||
2025 | 15.62 | 12.69 | -2.92 | 140 | -0.26 | -0.49 | -0.22 | ||
2026 | 15.86 | 12.71 | -3.15 | 122 | -0.30 | -0.49 | -0.19 | ||
2027 | 16.09 | 12.72 | -3.36 | 103 | -0.33 | -0.49 | -0.16 | ||
2028 | 16.28 | 12.73 | -3.55 | 82 | -0.36 | -0.49 | -0.14 | ||
2029 | 16.45 | 12.75 | -3.70 | 62 | -0.38 | -0.49 | -0.11 | ||
2030 | 16.60 | 12.76 | -3.84 | 40 | -0.41 | -0.49 | -0.09 | ||
2031 | 16.71 | 12.76 | -3.95 | 18 | -0.43 | -0.50 | -0.06 | ||
2032 | 16.79 | 12.77 | -4.03 | ---- | -0.46 | -0.50 | -0.04 | ||
2033 | 16.85 | 12.77 | -4.08 | ---- | -0.48 | -0.50 | -0.02 | ||
2034 | 16.88 | 12.78 | -4.11 | ---- | -0.50 | -0.50 | 0.00 | ||
2035 | 16.90 | 12.78 | -4.12 | ---- | -0.51 | -0.50 | 0.01 | ||
2036 | 16.90 | 12.78 | -4.12 | ---- | -0.53 | -0.50 | 0.03 | ||
2037 | 16.89 | 12.78 | -4.11 | ---- | -0.55 | -0.50 | 0.04 | ||
2038 | 16.86 | 12.78 | -4.08 | ---- | -0.56 | -0.50 | 0.06 | ||
2039 | 16.82 | 12.78 | -4.04 | ---- | -0.57 | -0.50 | 0.07 | ||
2040 | 16.78 | 12.78 | -4.00 | ---- | -0.58 | -0.50 | 0.08 | ||
2041 | 16.73 | 12.78 | -3.95 | ---- | -0.59 | -0.50 | 0.09 | ||
2042 | 16.68 | 12.77 | -3.90 | ---- | -0.60 | -0.50 | 0.10 | ||
2043 | 16.64 | 12.77 | -3.86 | ---- | -0.61 | -0.51 | 0.10 | ||
2044 | 16.60 | 12.77 | -3.83 | ---- | -0.61 | -0.51 | 0.11 | ||
2045 | 16.56 | 12.77 | -3.79 | ---- | -0.62 | -0.51 | 0.11 | ||
2046 | 16.53 | 12.77 | -3.76 | ---- | -0.63 | -0.51 | 0.12 | ||
2047 | 16.51 | 12.77 | -3.74 | ---- | -0.63 | -0.51 | 0.12 | ||
2048 | 16.48 | 12.77 | -3.71 | ---- | -0.63 | -0.51 | 0.13 | ||
2049 | 16.46 | 12.77 | -3.69 | ---- | -0.64 | -0.51 | 0.13 | ||
2050 | 16.44 | 12.77 | -3.67 | ---- | -0.64 | -0.51 | 0.13 | ||
2051 | 16.43 | 12.77 | -3.66 | ---- | -0.64 | -0.51 | 0.13 | ||
2052 | 16.43 | 12.77 | -3.66 | ---- | -0.64 | -0.51 | 0.13 | ||
2053 | 16.43 | 12.77 | -3.66 | ---- | -0.64 | -0.51 | 0.14 | ||
2054 | 16.43 | 12.77 | -3.67 | ---- | -0.65 | -0.51 | 0.14 | ||
2055 | 16.44 | 12.77 | -3.67 | ---- | -0.65 | -0.51 | 0.14 | ||
2056 | 16.46 | 12.77 | -3.69 | ---- | -0.65 | -0.51 | 0.14 | ||
2057 | 16.47 | 12.77 | -3.70 | ---- | -0.65 | -0.51 | 0.14 | ||
2058 | 16.49 | 12.77 | -3.71 | ---- | -0.65 | -0.51 | 0.14 | ||
2059 | 16.50 | 12.78 | -3.72 | ---- | -0.65 | -0.51 | 0.14 | ||
2060 | 16.50 | 12.78 | -3.73 | ---- | -0.65 | -0.51 | 0.14 | ||
2061 | 16.51 | 12.78 | -3.73 | ---- | -0.65 | -0.51 | 0.15 | ||
2062 | 16.51 | 12.78 | -3.74 | ---- | -0.65 | -0.51 | 0.15 | ||
2063 | 16.52 | 12.78 | -3.74 | ---- | -0.65 | -0.51 | 0.15 | ||
2064 | 16.53 | 12.78 | -3.75 | ---- | -0.66 | -0.51 | 0.15 | ||
2065 | 16.54 | 12.78 | -3.76 | ---- | -0.66 | -0.51 | 0.15 | ||
2066 | 16.56 | 12.78 | -3.78 | ---- | -0.66 | -0.51 | 0.15 | ||
2067 | 16.58 | 12.78 | -3.80 | ---- | -0.66 | -0.51 | 0.15 | ||
2068 | 16.61 | 12.78 | -3.82 | ---- | -0.66 | -0.51 | 0.15 | ||
2069 | 16.63 | 12.79 | -3.85 | ---- | -0.66 | -0.51 | 0.15 | ||
2070 | 16.66 | 12.79 | -3.88 | ---- | -0.66 | -0.51 | 0.15 | ||
2071 | 16.69 | 12.79 | -3.90 | ---- | -0.66 | -0.51 | 0.15 | ||
2072 | 16.71 | 12.79 | -3.92 | ---- | -0.66 | -0.51 | 0.15 | ||
2073 | 16.74 | 12.79 | -3.95 | ---- | -0.67 | -0.51 | 0.16 | ||
2074 | 16.77 | 12.80 | -3.97 | ---- | -0.67 | -0.51 | 0.16 | ||
2075 | 16.79 | 12.80 | -4.00 | ---- | -0.67 | -0.51 | 0.16 | ||
2076 | 16.82 | 12.80 | -4.02 | ---- | -0.67 | -0.51 | 0.16 | ||
2077 | 16.84 | 12.80 | -4.04 | ---- | -0.67 | -0.51 | 0.16 | ||
2078 | 16.87 | 12.80 | -4.07 | ---- | -0.67 | -0.51 | 0.16 | ||
2079 | 16.90 | 12.80 | -4.10 | ---- | -0.67 | -0.51 | 0.16 | ||
2080 | 16.93 | 12.81 | -4.13 | ---- | -0.67 | -0.51 | 0.16 | ||
2081 | 16.97 | 12.81 | -4.16 | ---- | -0.67 | -0.51 | 0.16 | ||
2082 | 17.00 | 12.81 | -4.19 | ---- | -0.68 | -0.51 | 0.17 | ||
2083 | 17.04 | 12.81 | -4.23 | ---- | -0.68 | -0.51 | 0.17 | ||
2084 | 17.08 | 12.81 | -4.26 | ---- | -0.68 | -0.51 | 0.17 | ||
2085 | 17.11 | 12.82 | -4.30 | ---- | -0.68 | -0.51 | 0.17 | ||
2086 | 17.15 | 12.82 | -4.33 | ---- | -0.68 | -0.51 | 0.17 | ||
2087 | 17.19 | 12.82 | -4.37 | ---- | -0.68 | -0.51 | 0.17 |
  | 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 | 16.22% | 13.54% | -2.68% | 2031 | -0.47% | -0.48% | -0.01% | ||
  | |||||||||
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 |