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 | 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 | -0.90 | 277 | 0.00 | 0.00 | 0.00 | ||
| 2018 | 13.96 | 13.03 | -0.92 | 266 | 0.00 | 0.00 | 0.00 | ||
| 2019 | 14.13 | 13.05 | -1.08 | 254 | -0.01 | 0.00 | 0.01 | ||
| 2020 | 14.36 | 13.07 | -1.29 | 241 | -0.01 | 0.00 | 0.01 | ||
| 2021 | 14.62 | 13.11 | -1.52 | 227 | -0.03 | 0.00 | 0.03 | ||
| 2022 | 14.92 | 13.13 | -1.79 | 214 | -0.05 | 0.00 | 0.05 | ||
| 2023 | 15.21 | 13.14 | -2.07 | 199 | -0.08 | 0.00 | 0.08 | ||
| 2024 | 15.49 | 13.16 | -2.33 | 183 | -0.10 | 0.00 | 0.10 | ||
| 2025 | 15.76 | 13.18 | -2.58 | 167 | -0.13 | 0.00 | 0.12 | ||
| 2026 | 16.01 | 13.19 | -2.82 | 151 | -0.14 | 0.00 | 0.14 | ||
| 2027 | 16.25 | 13.21 | -3.05 | 134 | -0.16 | -0.01 | 0.15 | ||
| 2028 | 16.46 | 13.22 | -3.24 | 116 | -0.17 | -0.01 | 0.17 | ||
| 2029 | 16.64 | 13.23 | -3.41 | 97 | -0.19 | -0.01 | 0.18 | ||
| 2030 | 16.80 | 13.24 | -3.55 | 77 | -0.21 | -0.01 | 0.20 | ||
| 2031 | 16.92 | 13.25 | -3.67 | 57 | -0.23 | -0.01 | 0.22 | ||
| 2032 | 17.00 | 13.25 | -3.75 | 36 | -0.25 | -0.01 | 0.24 | ||
| 2033 | 17.06 | 13.26 | -3.80 | 15 | -0.27 | -0.01 | 0.26 | ||
| 2034 | 17.09 | 13.26 | -3.82 | ---- | -0.29 | -0.01 | 0.28 | ||
| 2035 | 17.09 | 13.26 | -3.83 | ---- | -0.32 | -0.01 | 0.30 | ||
| 2036 | 17.08 | 13.27 | -3.82 | ---- | -0.34 | -0.02 | 0.33 | ||
| 2037 | 17.06 | 13.27 | -3.79 | ---- | -0.37 | -0.02 | 0.36 | ||
| 2038 | 17.02 | 13.27 | -3.75 | ---- | -0.40 | -0.02 | 0.38 | ||
| 2039 | 16.96 | 13.26 | -3.69 | ---- | -0.44 | -0.02 | 0.42 | ||
| 2040 | 16.89 | 13.26 | -3.63 | ---- | -0.47 | -0.02 | 0.45 | ||
| 2041 | 16.81 | 13.26 | -3.55 | ---- | -0.51 | -0.02 | 0.49 | ||
| 2042 | 16.73 | 13.26 | -3.48 | ---- | -0.55 | -0.02 | 0.52 | ||
| 2043 | 16.65 | 13.25 | -3.40 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2044 | 16.58 | 13.25 | -3.33 | ---- | -0.63 | -0.03 | 0.61 | ||
| 2045 | 16.51 | 13.25 | -3.26 | ---- | -0.68 | -0.03 | 0.65 | ||
| 2046 | 16.43 | 13.24 | -3.19 | ---- | -0.73 | -0.03 | 0.70 | ||
| 2047 | 16.36 | 13.24 | -3.12 | ---- | -0.78 | -0.03 | 0.74 | ||
| 2048 | 16.29 | 13.24 | -3.05 | ---- | -0.82 | -0.04 | 0.79 | ||
| 2049 | 16.22 | 13.24 | -2.99 | ---- | -0.87 | -0.04 | 0.83 | ||
| 2050 | 16.16 | 13.23 | -2.93 | ---- | -0.92 | -0.04 | 0.88 | ||
| 2051 | 16.10 | 13.23 | -2.87 | ---- | -0.97 | -0.04 | 0.93 | ||
| 2052 | 16.05 | 13.23 | -2.82 | ---- | -1.02 | -0.04 | 0.97 | ||
| 2053 | 16.01 | 13.23 | -2.78 | ---- | -1.06 | -0.05 | 1.01 | ||
| 2054 | 15.98 | 13.23 | -2.75 | ---- | -1.10 | -0.05 | 1.05 | ||
| 2055 | 15.95 | 13.23 | -2.73 | ---- | -1.14 | -0.05 | 1.09 | ||
| 2056 | 15.94 | 13.23 | -2.71 | ---- | -1.17 | -0.05 | 1.11 | ||
| 2057 | 15.93 | 13.23 | -2.70 | ---- | -1.19 | -0.05 | 1.14 | ||
| 2058 | 15.92 | 13.23 | -2.69 | ---- | -1.21 | -0.05 | 1.16 | ||
| 2059 | 15.91 | 13.23 | -2.68 | ---- | -1.24 | -0.06 | 1.18 | ||
| 2060 | 15.90 | 13.23 | -2.67 | ---- | -1.26 | -0.06 | 1.20 | ||
| 2061 | 15.88 | 13.23 | -2.65 | ---- | -1.28 | -0.06 | 1.23 | ||
| 2062 | 15.86 | 13.23 | -2.64 | ---- | -1.30 | -0.06 | 1.25 | ||
| 2063 | 15.86 | 13.23 | -2.63 | ---- | -1.32 | -0.06 | 1.26 | ||
| 2064 | 15.85 | 13.23 | -2.62 | ---- | -1.33 | -0.06 | 1.27 | ||
| 2065 | 15.85 | 13.23 | -2.62 | ---- | -1.35 | -0.06 | 1.29 | ||
| 2066 | 15.86 | 13.23 | -2.63 | ---- | -1.36 | -0.06 | 1.30 | ||
| 2067 | 15.86 | 13.23 | -2.63 | ---- | -1.38 | -0.06 | 1.32 | ||
| 2068 | 15.87 | 13.23 | -2.64 | ---- | -1.39 | -0.06 | 1.33 | ||
| 2069 | 15.89 | 13.23 | -2.66 | ---- | -1.40 | -0.06 | 1.34 | ||
| 2070 | 15.91 | 13.23 | -2.68 | ---- | -1.41 | -0.06 | 1.35 | ||
| 2071 | 15.93 | 13.24 | -2.69 | ---- | -1.42 | -0.06 | 1.36 | ||
| 2072 | 15.95 | 13.24 | -2.71 | ---- | -1.43 | -0.06 | 1.37 | ||
| 2073 | 15.96 | 13.24 | -2.72 | ---- | -1.44 | -0.06 | 1.38 | ||
| 2074 | 15.98 | 13.24 | -2.74 | ---- | -1.45 | -0.06 | 1.39 | ||
| 2075 | 16.00 | 13.24 | -2.76 | ---- | -1.46 | -0.06 | 1.40 | ||
| 2076 | 16.01 | 13.24 | -2.77 | ---- | -1.47 | -0.06 | 1.41 | ||
| 2077 | 16.03 | 13.25 | -2.78 | ---- | -1.48 | -0.06 | 1.42 | ||
| 2078 | 16.05 | 13.25 | -2.80 | ---- | -1.49 | -0.06 | 1.43 | ||
| 2079 | 16.07 | 13.25 | -2.82 | ---- | -1.50 | -0.06 | 1.44 | ||
| 2080 | 16.09 | 13.25 | -2.84 | ---- | -1.51 | -0.06 | 1.45 | ||
| 2081 | 16.12 | 13.25 | -2.87 | ---- | -1.52 | -0.07 | 1.45 | ||
| 2082 | 16.15 | 13.25 | -2.89 | ---- | -1.53 | -0.07 | 1.46 | ||
| 2083 | 16.18 | 13.26 | -2.92 | ---- | -1.54 | -0.07 | 1.47 | ||
| 2084 | 16.21 | 13.26 | -2.95 | ---- | -1.55 | -0.07 | 1.48 | ||
| 2085 | 16.24 | 13.26 | -2.98 | ---- | -1.56 | -0.07 | 1.49 | ||
| 2086 | 16.27 | 13.26 | -3.01 | ---- | -1.56 | -0.07 | 1.50 | ||
| 2087 | 16.30 | 13.27 | -3.03 | ---- | -1.57 | -0.07 | 1.50 | ||
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 | 16.01% | 13.99% | -2.01% | 2033 | -0.68% | -0.03% | 0.65% | ||
| | |||||||||
| 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 |