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 | -0.91 | 277 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.96 | 13.03 | -0.93 | 265 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.13 | 13.05 | -1.08 | 253 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.37 | 13.07 | -1.30 | 240 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.64 | 13.11 | -1.54 | 227 | -0.01 | 0.00 | 0.01 | ||
2022 | 14.94 | 13.13 | -1.82 | 213 | -0.03 | 0.00 | 0.03 | ||
2023 | 15.25 | 13.14 | -2.10 | 198 | -0.04 | 0.00 | 0.04 | ||
2024 | 15.53 | 13.16 | -2.37 | 182 | -0.07 | 0.00 | 0.06 | ||
2025 | 15.78 | 13.17 | -2.61 | 166 | -0.10 | -0.01 | 0.10 | ||
2026 | 16.01 | 13.19 | -2.82 | 150 | -0.14 | -0.01 | 0.14 | ||
2027 | 16.24 | 13.20 | -3.04 | 133 | -0.17 | -0.01 | 0.16 | ||
2028 | 16.44 | 13.22 | -3.23 | 115 | -0.19 | -0.01 | 0.18 | ||
2029 | 16.62 | 13.23 | -3.39 | 96 | -0.22 | -0.01 | 0.21 | ||
2030 | 16.77 | 13.24 | -3.53 | 77 | -0.24 | -0.01 | 0.23 | ||
2031 | 16.89 | 13.24 | -3.64 | 57 | -0.26 | -0.01 | 0.25 | ||
2032 | 16.97 | 13.25 | -3.72 | 36 | -0.28 | -0.01 | 0.26 | ||
2033 | 17.04 | 13.26 | -3.78 | 15 | -0.29 | -0.02 | 0.27 | ||
2034 | 17.08 | 13.26 | -3.82 | ---- | -0.30 | -0.02 | 0.28 | ||
2035 | 17.10 | 13.26 | -3.83 | ---- | -0.31 | -0.02 | 0.30 | ||
2036 | 17.10 | 13.26 | -3.84 | ---- | -0.32 | -0.02 | 0.30 | ||
2037 | 17.10 | 13.27 | -3.84 | ---- | -0.33 | -0.02 | 0.31 | ||
2038 | 17.08 | 13.27 | -3.82 | ---- | -0.34 | -0.02 | 0.32 | ||
2039 | 17.05 | 13.26 | -3.78 | ---- | -0.34 | -0.02 | 0.33 | ||
2040 | 17.01 | 13.26 | -3.74 | ---- | -0.35 | -0.02 | 0.33 | ||
2041 | 16.96 | 13.26 | -3.70 | ---- | -0.36 | -0.02 | 0.34 | ||
2042 | 16.91 | 13.26 | -3.65 | ---- | -0.37 | -0.02 | 0.35 | ||
2043 | 16.88 | 13.26 | -3.62 | ---- | -0.37 | -0.02 | 0.35 | ||
2044 | 16.84 | 13.26 | -3.59 | ---- | -0.37 | -0.02 | 0.35 | ||
2045 | 16.81 | 13.26 | -3.56 | ---- | -0.37 | -0.02 | 0.35 | ||
2046 | 16.79 | 13.26 | -3.53 | ---- | -0.37 | -0.02 | 0.35 | ||
2047 | 16.76 | 13.26 | -3.51 | ---- | -0.38 | -0.02 | 0.36 | ||
2048 | 16.74 | 13.25 | -3.48 | ---- | -0.38 | -0.02 | 0.36 | ||
2049 | 16.72 | 13.25 | -3.46 | ---- | -0.38 | -0.02 | 0.36 | ||
2050 | 16.70 | 13.25 | -3.45 | ---- | -0.38 | -0.02 | 0.36 | ||
2051 | 16.69 | 13.25 | -3.43 | ---- | -0.38 | -0.02 | 0.36 | ||
2052 | 16.68 | 13.25 | -3.43 | ---- | -0.38 | -0.02 | 0.36 | ||
2053 | 16.68 | 13.25 | -3.43 | ---- | -0.39 | -0.02 | 0.37 | ||
2054 | 16.69 | 13.26 | -3.44 | ---- | -0.39 | -0.02 | 0.37 | ||
2055 | 16.70 | 13.26 | -3.44 | ---- | -0.39 | -0.02 | 0.37 | ||
2056 | 16.71 | 13.26 | -3.45 | ---- | -0.39 | -0.02 | 0.37 | ||
2057 | 16.73 | 13.26 | -3.47 | ---- | -0.40 | -0.02 | 0.38 | ||
2058 | 16.74 | 13.26 | -3.48 | ---- | -0.40 | -0.02 | 0.38 | ||
2059 | 16.75 | 13.26 | -3.49 | ---- | -0.40 | -0.02 | 0.38 | ||
2060 | 16.76 | 13.26 | -3.49 | ---- | -0.40 | -0.02 | 0.38 | ||
2061 | 16.76 | 13.26 | -3.50 | ---- | -0.40 | -0.02 | 0.38 | ||
2062 | 16.77 | 13.26 | -3.51 | ---- | -0.40 | -0.02 | 0.38 | ||
2063 | 16.78 | 13.27 | -3.51 | ---- | -0.40 | -0.02 | 0.38 | ||
2064 | 16.79 | 13.27 | -3.52 | ---- | -0.40 | -0.02 | 0.38 | ||
2065 | 16.80 | 13.27 | -3.53 | ---- | -0.40 | -0.02 | 0.38 | ||
2066 | 16.82 | 13.27 | -3.55 | ---- | -0.40 | -0.02 | 0.38 | ||
2067 | 16.84 | 13.27 | -3.57 | ---- | -0.40 | -0.02 | 0.38 | ||
2068 | 16.86 | 13.27 | -3.59 | ---- | -0.40 | -0.02 | 0.38 | ||
2069 | 16.89 | 13.27 | -3.62 | ---- | -0.40 | -0.02 | 0.38 | ||
2070 | 16.92 | 13.28 | -3.65 | ---- | -0.40 | -0.02 | 0.38 | ||
2071 | 16.95 | 13.28 | -3.67 | ---- | -0.40 | -0.02 | 0.38 | ||
2072 | 16.97 | 13.28 | -3.70 | ---- | -0.40 | -0.02 | 0.38 | ||
2073 | 17.00 | 13.28 | -3.72 | ---- | -0.40 | -0.02 | 0.38 | ||
2074 | 17.03 | 13.28 | -3.75 | ---- | -0.41 | -0.02 | 0.38 | ||
2075 | 17.06 | 13.28 | -3.77 | ---- | -0.41 | -0.02 | 0.38 | ||
2076 | 17.08 | 13.29 | -3.79 | ---- | -0.41 | -0.02 | 0.38 | ||
2077 | 17.10 | 13.29 | -3.82 | ---- | -0.41 | -0.02 | 0.39 | ||
2078 | 17.13 | 13.29 | -3.84 | ---- | -0.41 | -0.02 | 0.39 | ||
2079 | 17.16 | 13.29 | -3.87 | ---- | -0.41 | -0.02 | 0.39 | ||
2080 | 17.20 | 13.29 | -3.90 | ---- | -0.41 | -0.02 | 0.39 | ||
2081 | 17.23 | 13.30 | -3.93 | ---- | -0.41 | -0.02 | 0.39 | ||
2082 | 17.27 | 13.30 | -3.97 | ---- | -0.41 | -0.02 | 0.39 | ||
2083 | 17.30 | 13.30 | -4.00 | ---- | -0.41 | -0.02 | 0.39 | ||
2084 | 17.34 | 13.30 | -4.04 | ---- | -0.41 | -0.02 | 0.39 | ||
2085 | 17.38 | 13.30 | -4.08 | ---- | -0.41 | -0.02 | 0.39 | ||
2086 | 17.42 | 13.31 | -4.11 | ---- | -0.41 | -0.02 | 0.39 | ||
2087 | 17.46 | 13.31 | -4.15 | ---- | -0.42 | -0.02 | 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 | 16.41% | 14.01% | -2.41% | 2033 | -0.27% | -0.01% | 0.26% | ||
  | |||||||||
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 |