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 | 14.14 | 13.05 | -1.08 | 253 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.38 | 13.07 | -1.30 | 240 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.66 | 13.11 | -1.55 | 227 | 0.01 | 0.00 | -0.01 | ||
2022 | 14.98 | 13.13 | -1.85 | 212 | 0.01 | 0.00 | -0.01 | ||
2023 | 15.31 | 13.15 | -2.16 | 197 | 0.02 | 0.00 | -0.02 | ||
2024 | 15.62 | 13.16 | -2.46 | 180 | 0.03 | 0.00 | -0.03 | ||
2025 | 15.92 | 13.18 | -2.74 | 164 | 0.04 | 0.00 | -0.04 | ||
2026 | 16.20 | 13.20 | -3.01 | 146 | 0.05 | 0.00 | -0.05 | ||
2027 | 16.48 | 13.21 | -3.27 | 128 | 0.07 | 0.00 | -0.06 | ||
2028 | 16.72 | 13.23 | -3.49 | 108 | 0.09 | 0.00 | -0.08 | ||
2029 | 16.94 | 13.24 | -3.69 | 88 | 0.10 | 0.00 | -0.10 | ||
2030 | 17.13 | 13.26 | -3.88 | 67 | 0.13 | 0.01 | -0.12 | ||
2031 | 17.30 | 13.27 | -4.03 | 45 | 0.15 | 0.01 | -0.14 | ||
2032 | 17.42 | 13.27 | -4.15 | 23 | 0.17 | 0.01 | -0.17 | ||
2033 | 17.53 | 13.28 | -4.25 | ---- | 0.20 | 0.01 | -0.19 | ||
2034 | 17.61 | 13.29 | -4.32 | ---- | 0.23 | 0.01 | -0.22 | ||
2035 | 17.66 | 13.29 | -4.37 | ---- | 0.25 | 0.01 | -0.24 | ||
2036 | 17.71 | 13.29 | -4.41 | ---- | 0.28 | 0.01 | -0.27 | ||
2037 | 17.74 | 13.30 | -4.44 | ---- | 0.31 | 0.02 | -0.29 | ||
2038 | 17.75 | 13.30 | -4.45 | ---- | 0.33 | 0.02 | -0.32 | ||
2039 | 17.75 | 13.30 | -4.45 | ---- | 0.36 | 0.02 | -0.34 | ||
2040 | 17.74 | 13.30 | -4.44 | ---- | 0.38 | 0.02 | -0.36 | ||
2041 | 17.72 | 13.30 | -4.42 | ---- | 0.40 | 0.02 | -0.38 | ||
2042 | 17.71 | 13.30 | -4.41 | ---- | 0.43 | 0.02 | -0.41 | ||
2043 | 17.69 | 13.30 | -4.39 | ---- | 0.45 | 0.02 | -0.43 | ||
2044 | 17.68 | 13.30 | -4.38 | ---- | 0.47 | 0.02 | -0.45 | ||
2045 | 17.68 | 13.30 | -4.38 | ---- | 0.49 | 0.03 | -0.47 | ||
2046 | 17.67 | 13.30 | -4.37 | ---- | 0.51 | 0.03 | -0.49 | ||
2047 | 17.67 | 13.30 | -4.36 | ---- | 0.53 | 0.03 | -0.50 | ||
2048 | 17.66 | 13.30 | -4.36 | ---- | 0.55 | 0.03 | -0.52 | ||
2049 | 17.66 | 13.30 | -4.36 | ---- | 0.57 | 0.03 | -0.54 | ||
2050 | 17.66 | 13.30 | -4.36 | ---- | 0.58 | 0.03 | -0.55 | ||
2051 | 17.67 | 13.31 | -4.36 | ---- | 0.60 | 0.03 | -0.57 | ||
2052 | 17.68 | 13.31 | -4.38 | ---- | 0.61 | 0.03 | -0.58 | ||
2053 | 17.70 | 13.31 | -4.39 | ---- | 0.63 | 0.03 | -0.59 | ||
2054 | 17.72 | 13.31 | -4.41 | ---- | 0.64 | 0.03 | -0.61 | ||
2055 | 17.74 | 13.31 | -4.43 | ---- | 0.65 | 0.03 | -0.62 | ||
2056 | 17.77 | 13.31 | -4.45 | ---- | 0.66 | 0.03 | -0.63 | ||
2057 | 17.79 | 13.32 | -4.48 | ---- | 0.67 | 0.04 | -0.64 | ||
2058 | 17.82 | 13.32 | -4.50 | ---- | 0.68 | 0.04 | -0.64 | ||
2059 | 17.83 | 13.32 | -4.52 | ---- | 0.69 | 0.04 | -0.65 | ||
2060 | 17.85 | 13.32 | -4.53 | ---- | 0.69 | 0.04 | -0.66 | ||
2061 | 17.86 | 13.32 | -4.54 | ---- | 0.70 | 0.04 | -0.66 | ||
2062 | 17.87 | 13.32 | -4.55 | ---- | 0.70 | 0.04 | -0.66 | ||
2063 | 17.88 | 13.32 | -4.56 | ---- | 0.71 | 0.04 | -0.67 | ||
2064 | 17.89 | 13.32 | -4.57 | ---- | 0.71 | 0.04 | -0.67 | ||
2065 | 17.91 | 13.33 | -4.59 | ---- | 0.71 | 0.04 | -0.67 | ||
2066 | 17.93 | 13.33 | -4.61 | ---- | 0.71 | 0.04 | -0.68 | ||
2067 | 17.96 | 13.33 | -4.63 | ---- | 0.72 | 0.04 | -0.68 | ||
2068 | 17.99 | 13.33 | -4.65 | ---- | 0.72 | 0.04 | -0.68 | ||
2069 | 18.02 | 13.33 | -4.68 | ---- | 0.72 | 0.04 | -0.68 | ||
2070 | 18.05 | 13.34 | -4.71 | ---- | 0.72 | 0.04 | -0.69 | ||
2071 | 18.08 | 13.34 | -4.74 | ---- | 0.73 | 0.04 | -0.69 | ||
2072 | 18.11 | 13.34 | -4.77 | ---- | 0.73 | 0.04 | -0.69 | ||
2073 | 18.13 | 13.34 | -4.79 | ---- | 0.73 | 0.04 | -0.69 | ||
2074 | 18.17 | 13.34 | -4.82 | ---- | 0.73 | 0.04 | -0.69 | ||
2075 | 18.20 | 13.35 | -4.85 | ---- | 0.73 | 0.04 | -0.69 | ||
2076 | 18.22 | 13.35 | -4.87 | ---- | 0.74 | 0.04 | -0.70 | ||
2077 | 18.25 | 13.35 | -4.90 | ---- | 0.74 | 0.04 | -0.70 | ||
2078 | 18.28 | 13.35 | -4.93 | ---- | 0.74 | 0.04 | -0.70 | ||
2079 | 18.31 | 13.35 | -4.96 | ---- | 0.74 | 0.04 | -0.70 | ||
2080 | 18.35 | 13.35 | -4.99 | ---- | 0.74 | 0.04 | -0.70 | ||
2081 | 18.38 | 13.36 | -5.03 | ---- | 0.74 | 0.04 | -0.70 | ||
2082 | 18.42 | 13.36 | -5.06 | ---- | 0.74 | 0.04 | -0.70 | ||
2083 | 18.46 | 13.36 | -5.10 | ---- | 0.75 | 0.04 | -0.71 | ||
2084 | 18.50 | 13.36 | -5.14 | ---- | 0.75 | 0.04 | -0.71 | ||
2085 | 18.54 | 13.37 | -5.18 | ---- | 0.75 | 0.04 | -0.71 | ||
2086 | 18.59 | 13.37 | -5.22 | ---- | 0.75 | 0.04 | -0.71 | ||
2087 | 18.62 | 13.37 | -5.25 | ---- | 0.75 | 0.04 | -0.71 |
  | 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 | 17.07% | 14.04% | -3.03% | 2032 | 0.39% | 0.02% | -0.37% | ||
  | |||||||||
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 May 10, 2013 |