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 | 13.96 | 12.95 | -1.01 | 302 | -0.01 | 0.00 | 0.01 | ||
2016 | 13.92 | 12.98 | -0.93 | 290 | -0.02 | 0.00 | 0.02 | ||
2017 | 13.88 | 13.02 | -0.86 | 278 | -0.04 | 0.01 | 0.05 | ||
2018 | 13.90 | 13.05 | -0.86 | 267 | -0.06 | 0.01 | 0.07 | ||
2019 | 14.06 | 13.06 | -1.00 | 256 | -0.07 | 0.01 | 0.08 | ||
2020 | 14.29 | 13.09 | -1.21 | 243 | -0.08 | 0.01 | 0.09 | ||
2021 | 14.56 | 13.12 | -1.44 | 231 | -0.10 | 0.01 | 0.11 | ||
2022 | 14.86 | 13.14 | -1.72 | 217 | -0.11 | 0.01 | 0.13 | ||
2023 | 15.16 | 13.16 | -2.00 | 203 | -0.13 | 0.01 | 0.14 | ||
2024 | 15.45 | 13.17 | -2.27 | 188 | -0.15 | 0.01 | 0.16 | ||
2025 | 15.72 | 13.19 | -2.53 | 172 | -0.16 | 0.01 | 0.17 | ||
2026 | 15.97 | 13.21 | -2.77 | 156 | -0.18 | 0.01 | 0.19 | ||
2027 | 16.22 | 13.22 | -3.00 | 139 | -0.19 | 0.01 | 0.20 | ||
2028 | 16.43 | 13.23 | -3.19 | 121 | -0.21 | 0.01 | 0.22 | ||
2029 | 16.61 | 13.25 | -3.37 | 103 | -0.22 | 0.01 | 0.23 | ||
2030 | 16.77 | 13.26 | -3.52 | 83 | -0.23 | 0.01 | 0.24 | ||
2031 | 16.90 | 13.26 | -3.64 | 63 | -0.24 | 0.01 | 0.25 | ||
2032 | 16.99 | 13.27 | -3.72 | 43 | -0.26 | 0.00 | 0.26 | ||
2033 | 17.06 | 13.28 | -3.78 | 22 | -0.27 | 0.00 | 0.27 | ||
2034 | 17.09 | 13.28 | -3.82 | 0 | -0.28 | 0.00 | 0.29 | ||
2035 | 17.11 | 13.28 | -3.83 | ---- | -0.30 | 0.00 | 0.30 | ||
2036 | 17.12 | 13.28 | -3.84 | ---- | -0.31 | 0.00 | 0.31 | ||
2037 | 17.12 | 13.28 | -3.83 | ---- | -0.32 | 0.00 | 0.32 | ||
2038 | 17.10 | 13.28 | -3.81 | ---- | -0.32 | 0.00 | 0.32 | ||
2039 | 17.06 | 13.28 | -3.78 | ---- | -0.34 | 0.00 | 0.33 | ||
2040 | 17.01 | 13.28 | -3.73 | ---- | -0.35 | 0.00 | 0.35 | ||
2041 | 16.96 | 13.28 | -3.68 | ---- | -0.36 | 0.00 | 0.36 | ||
2042 | 16.90 | 13.28 | -3.63 | ---- | -0.37 | 0.00 | 0.37 | ||
2043 | 16.85 | 13.27 | -3.58 | ---- | -0.39 | 0.00 | 0.39 | ||
2044 | 16.81 | 13.27 | -3.53 | ---- | -0.41 | 0.00 | 0.40 | ||
2045 | 16.76 | 13.27 | -3.49 | ---- | -0.42 | -0.01 | 0.42 | ||
2046 | 16.72 | 13.27 | -3.45 | ---- | -0.44 | -0.01 | 0.43 | ||
2047 | 16.68 | 13.27 | -3.41 | ---- | -0.45 | -0.01 | 0.45 | ||
2048 | 16.65 | 13.27 | -3.38 | ---- | -0.47 | -0.01 | 0.46 | ||
2049 | 16.61 | 13.27 | -3.34 | ---- | -0.49 | -0.01 | 0.48 | ||
2050 | 16.58 | 13.26 | -3.31 | ---- | -0.50 | -0.01 | 0.49 | ||
2051 | 16.55 | 13.26 | -3.29 | ---- | -0.52 | -0.01 | 0.51 | ||
2052 | 16.53 | 13.26 | -3.27 | ---- | -0.54 | -0.01 | 0.53 | ||
2053 | 16.52 | 13.26 | -3.25 | ---- | -0.56 | -0.01 | 0.54 | ||
2054 | 16.51 | 13.26 | -3.24 | ---- | -0.57 | -0.01 | 0.56 | ||
2055 | 16.50 | 13.26 | -3.24 | ---- | -0.59 | -0.01 | 0.58 | ||
2056 | 16.50 | 13.26 | -3.24 | ---- | -0.61 | -0.01 | 0.59 | ||
2057 | 16.50 | 13.26 | -3.24 | ---- | -0.62 | -0.02 | 0.60 | ||
2058 | 16.50 | 13.27 | -3.24 | ---- | -0.63 | -0.02 | 0.62 | ||
2059 | 16.50 | 13.27 | -3.24 | ---- | -0.64 | -0.02 | 0.63 | ||
2060 | 16.50 | 13.27 | -3.23 | ---- | -0.65 | -0.02 | 0.64 | ||
2061 | 16.50 | 13.27 | -3.23 | ---- | -0.67 | -0.02 | 0.65 | ||
2062 | 16.49 | 13.27 | -3.23 | ---- | -0.68 | -0.02 | 0.66 | ||
2063 | 16.49 | 13.27 | -3.22 | ---- | -0.69 | -0.02 | 0.67 | ||
2064 | 16.49 | 13.27 | -3.22 | ---- | -0.70 | -0.02 | 0.67 | ||
2065 | 16.50 | 13.27 | -3.23 | ---- | -0.70 | -0.02 | 0.68 | ||
2066 | 16.51 | 13.27 | -3.24 | ---- | -0.71 | -0.02 | 0.69 | ||
2067 | 16.52 | 13.27 | -3.25 | ---- | -0.72 | -0.02 | 0.70 | ||
2068 | 16.54 | 13.27 | -3.26 | ---- | -0.73 | -0.02 | 0.71 | ||
2069 | 16.56 | 13.27 | -3.28 | ---- | -0.74 | -0.02 | 0.72 | ||
2070 | 16.58 | 13.27 | -3.30 | ---- | -0.75 | -0.02 | 0.72 | ||
2071 | 16.60 | 13.27 | -3.32 | ---- | -0.76 | -0.02 | 0.73 | ||
2072 | 16.62 | 13.28 | -3.34 | ---- | -0.76 | -0.02 | 0.74 | ||
2073 | 16.64 | 13.28 | -3.36 | ---- | -0.77 | -0.02 | 0.74 | ||
2074 | 16.66 | 13.28 | -3.38 | ---- | -0.77 | -0.02 | 0.75 | ||
2075 | 16.69 | 13.28 | -3.40 | ---- | -0.78 | -0.03 | 0.75 | ||
2076 | 16.70 | 13.28 | -3.42 | ---- | -0.78 | -0.03 | 0.76 | ||
2077 | 16.72 | 13.28 | -3.44 | ---- | -0.79 | -0.03 | 0.76 | ||
2078 | 16.75 | 13.29 | -3.46 | ---- | -0.79 | -0.03 | 0.77 | ||
2079 | 16.77 | 13.29 | -3.49 | ---- | -0.80 | -0.03 | 0.77 | ||
2080 | 16.80 | 13.29 | -3.51 | ---- | -0.80 | -0.03 | 0.78 | ||
2081 | 16.83 | 13.29 | -3.54 | ---- | -0.81 | -0.03 | 0.78 | ||
2082 | 16.86 | 13.29 | -3.57 | ---- | -0.81 | -0.03 | 0.79 | ||
2083 | 16.90 | 13.30 | -3.60 | ---- | -0.82 | -0.03 | 0.79 | ||
2084 | 16.93 | 13.30 | -3.64 | ---- | -0.82 | -0.03 | 0.79 | ||
2085 | 16.97 | 13.30 | -3.67 | ---- | -0.83 | -0.03 | 0.80 | ||
2086 | 17.00 | 13.30 | -3.70 | ---- | -0.83 | -0.03 | 0.80 | ||
2087 | 17.04 | 13.30 | -3.73 | ---- | -0.83 | -0.03 | 0.81 |
  | 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 | 16.28% | 14.02% | -2.26% | 2034 | -0.41% | -0.01% | 0.40% | ||
  | |||||||||
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 |