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 | 12.61 | -1.34 | 329 | 0.00 | -0.22 | -0.22 | ||
2014 | 13.98 | 12.69 | -1.29 | 314 | 0.00 | -0.24 | -0.24 | ||
2015 | 13.96 | 12.71 | -1.25 | 299 | -0.01 | -0.24 | -0.24 | ||
2016 | 13.93 | 12.74 | -1.19 | 285 | -0.01 | -0.24 | -0.24 | ||
2017 | 13.90 | 12.76 | -1.14 | 271 | -0.01 | -0.25 | -0.23 | ||
2018 | 13.95 | 12.79 | -1.16 | 258 | -0.01 | -0.25 | -0.23 | ||
2019 | 14.12 | 12.80 | -1.32 | 245 | -0.02 | -0.25 | -0.23 | ||
2020 | 14.36 | 12.82 | -1.53 | 230 | -0.02 | -0.25 | -0.23 | ||
2021 | 14.63 | 12.85 | -1.78 | 215 | -0.02 | -0.25 | -0.23 | ||
2022 | 14.95 | 12.87 | -2.08 | 199 | -0.02 | -0.26 | -0.23 | ||
2023 | 15.26 | 12.89 | -2.38 | 183 | -0.03 | -0.26 | -0.23 | ||
2024 | 15.56 | 12.90 | -2.66 | 165 | -0.03 | -0.26 | -0.23 | ||
2025 | 15.85 | 12.92 | -2.93 | 147 | -0.03 | -0.26 | -0.23 | ||
2026 | 16.12 | 12.93 | -3.19 | 129 | -0.03 | -0.27 | -0.23 | ||
2027 | 16.38 | 12.94 | -3.43 | 109 | -0.04 | -0.27 | -0.23 | ||
2028 | 16.60 | 12.95 | -3.64 | 89 | -0.04 | -0.27 | -0.23 | ||
2029 | 16.79 | 12.96 | -3.83 | 68 | -0.04 | -0.27 | -0.23 | ||
2030 | 16.96 | 12.97 | -3.99 | 46 | -0.04 | -0.28 | -0.23 | ||
2031 | 17.10 | 12.98 | -4.12 | 23 | -0.05 | -0.28 | -0.23 | ||
2032 | 17.20 | 12.98 | -4.22 | 0 | -0.05 | -0.28 | -0.23 | ||
2033 | 17.28 | 12.99 | -4.29 | ---- | -0.05 | -0.28 | -0.24 | ||
2034 | 17.33 | 12.99 | -4.34 | ---- | -0.05 | -0.29 | -0.24 | ||
2035 | 17.36 | 12.99 | -4.37 | ---- | -0.05 | -0.29 | -0.24 | ||
2036 | 17.37 | 12.99 | -4.38 | ---- | -0.05 | -0.29 | -0.24 | ||
2037 | 17.38 | 12.99 | -4.39 | ---- | -0.05 | -0.29 | -0.24 | ||
2038 | 17.37 | 12.99 | -4.38 | ---- | -0.05 | -0.30 | -0.24 | ||
2039 | 17.34 | 12.98 | -4.35 | ---- | -0.05 | -0.30 | -0.24 | ||
2040 | 17.30 | 12.98 | -4.32 | ---- | -0.05 | -0.30 | -0.25 | ||
2041 | 17.26 | 12.98 | -4.29 | ---- | -0.06 | -0.30 | -0.25 | ||
2042 | 17.22 | 12.97 | -4.25 | ---- | -0.06 | -0.31 | -0.25 | ||
2043 | 17.19 | 12.97 | -4.22 | ---- | -0.06 | -0.31 | -0.25 | ||
2044 | 17.16 | 12.96 | -4.19 | ---- | -0.06 | -0.31 | -0.26 | ||
2045 | 17.13 | 12.96 | -4.17 | ---- | -0.06 | -0.31 | -0.26 | ||
2046 | 17.10 | 12.96 | -4.15 | ---- | -0.06 | -0.32 | -0.26 | ||
2047 | 17.08 | 12.95 | -4.12 | ---- | -0.06 | -0.32 | -0.26 | ||
2048 | 17.06 | 12.95 | -4.11 | ---- | -0.06 | -0.32 | -0.27 | ||
2049 | 17.04 | 12.95 | -4.09 | ---- | -0.06 | -0.33 | -0.27 | ||
2050 | 17.02 | 12.95 | -4.08 | ---- | -0.06 | -0.33 | -0.27 | ||
2051 | 17.02 | 12.94 | -4.07 | ---- | -0.06 | -0.33 | -0.28 | ||
2052 | 17.01 | 12.94 | -4.07 | ---- | -0.06 | -0.33 | -0.28 | ||
2053 | 17.02 | 12.94 | -4.08 | ---- | -0.06 | -0.34 | -0.28 | ||
2054 | 17.02 | 12.94 | -4.09 | ---- | -0.06 | -0.34 | -0.28 | ||
2055 | 17.04 | 12.93 | -4.10 | ---- | -0.06 | -0.34 | -0.29 | ||
2056 | 17.05 | 12.93 | -4.12 | ---- | -0.06 | -0.35 | -0.29 | ||
2057 | 17.07 | 12.93 | -4.14 | ---- | -0.06 | -0.35 | -0.29 | ||
2058 | 17.08 | 12.93 | -4.15 | ---- | -0.06 | -0.35 | -0.30 | ||
2059 | 17.09 | 12.93 | -4.16 | ---- | -0.06 | -0.35 | -0.30 | ||
2060 | 17.10 | 12.93 | -4.17 | ---- | -0.06 | -0.36 | -0.30 | ||
2061 | 17.11 | 12.92 | -4.18 | ---- | -0.06 | -0.36 | -0.31 | ||
2062 | 17.11 | 12.92 | -4.19 | ---- | -0.06 | -0.36 | -0.31 | ||
2063 | 17.12 | 12.92 | -4.20 | ---- | -0.06 | -0.37 | -0.31 | ||
2064 | 17.13 | 12.92 | -4.21 | ---- | -0.06 | -0.37 | -0.31 | ||
2065 | 17.14 | 12.92 | -4.23 | ---- | -0.06 | -0.37 | -0.32 | ||
2066 | 17.16 | 12.91 | -4.25 | ---- | -0.06 | -0.38 | -0.32 | ||
2067 | 17.18 | 12.91 | -4.27 | ---- | -0.06 | -0.38 | -0.32 | ||
2068 | 17.21 | 12.91 | -4.30 | ---- | -0.06 | -0.38 | -0.33 | ||
2069 | 17.24 | 12.91 | -4.33 | ---- | -0.06 | -0.39 | -0.33 | ||
2070 | 17.27 | 12.91 | -4.36 | ---- | -0.06 | -0.39 | -0.33 | ||
2071 | 17.30 | 12.91 | -4.39 | ---- | -0.06 | -0.39 | -0.34 | ||
2072 | 17.32 | 12.90 | -4.42 | ---- | -0.06 | -0.40 | -0.34 | ||
2073 | 17.35 | 12.90 | -4.44 | ---- | -0.06 | -0.40 | -0.34 | ||
2074 | 17.38 | 12.90 | -4.47 | ---- | -0.06 | -0.40 | -0.34 | ||
2075 | 17.40 | 12.90 | -4.50 | ---- | -0.06 | -0.41 | -0.35 | ||
2076 | 17.43 | 12.90 | -4.53 | ---- | -0.06 | -0.41 | -0.35 | ||
2077 | 17.45 | 12.90 | -4.56 | ---- | -0.06 | -0.41 | -0.35 | ||
2078 | 17.48 | 12.89 | -4.59 | ---- | -0.06 | -0.42 | -0.36 | ||
2079 | 17.51 | 12.89 | -4.62 | ---- | -0.06 | -0.42 | -0.36 | ||
2080 | 17.55 | 12.89 | -4.65 | ---- | -0.06 | -0.42 | -0.36 | ||
2081 | 17.58 | 12.89 | -4.69 | ---- | -0.06 | -0.43 | -0.37 | ||
2082 | 17.62 | 12.89 | -4.73 | ---- | -0.06 | -0.43 | -0.37 | ||
2083 | 17.66 | 12.89 | -4.77 | ---- | -0.06 | -0.43 | -0.38 | ||
2084 | 17.70 | 12.89 | -4.81 | ---- | -0.06 | -0.44 | -0.38 | ||
2085 | 17.73 | 12.89 | -4.85 | ---- | -0.06 | -0.44 | -0.38 | ||
2086 | 17.77 | 12.88 | -4.89 | ---- | -0.06 | -0.45 | -0.39 | ||
2087 | 17.81 | 12.88 | -4.93 | ---- | -0.06 | -0.45 | -0.39 |
  | 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 | 16.64% | 13.71% | -2.93% | 2032 | -0.04% | -0.31% | -0.27% | ||
  | |||||||||
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 |