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 | -0.91 | 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 | 14.65 | 13.11 | -1.55 | 227 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.97 | 13.13 | -1.84 | 212 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 15.29 | 13.15 | -2.14 | 197 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 15.59 | 13.16 | -2.43 | 181 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 15.88 | 15.75 | -0.12 | 164 | 0.00 | 2.57 | 2.58 | ||
| 2026 | 16.15 | 15.93 | -0.22 | 163 | 0.00 | 2.73 | 2.74 | ||
| 2027 | 16.41 | 15.94 | -0.46 | 161 | -0.01 | 2.73 | 2.74 | ||
| 2028 | 16.63 | 15.96 | -0.67 | 159 | -0.01 | 2.73 | 2.74 | ||
| 2029 | 16.83 | 15.97 | -0.85 | 155 | -0.01 | 2.73 | 2.74 | ||
| 2030 | 17.00 | 15.98 | -1.01 | 151 | -0.01 | 2.73 | 2.74 | ||
| 2031 | 17.14 | 15.99 | -1.15 | 146 | -0.01 | 2.73 | 2.74 | ||
| 2032 | 17.24 | 16.00 | -1.24 | 140 | -0.01 | 2.73 | 2.74 | ||
| 2033 | 17.32 | 16.01 | -1.31 | 135 | -0.01 | 2.74 | 2.74 | ||
| 2034 | 17.37 | 16.01 | -1.36 | 128 | -0.01 | 2.74 | 2.75 | ||
| 2035 | 17.40 | 16.01 | -1.38 | 122 | -0.01 | 2.74 | 2.75 | ||
| 2036 | 17.41 | 16.02 | -1.40 | 116 | -0.01 | 2.74 | 2.75 | ||
| 2037 | 17.42 | 16.02 | -1.40 | 110 | -0.01 | 2.74 | 2.75 | ||
| 2038 | 17.40 | 16.02 | -1.38 | 103 | -0.02 | 2.74 | 2.75 | ||
| 2039 | 17.37 | 16.02 | -1.35 | 97 | -0.02 | 2.74 | 2.76 | ||
| 2040 | 17.34 | 16.02 | -1.32 | 91 | -0.02 | 2.74 | 2.76 | ||
| 2041 | 17.30 | 16.02 | -1.28 | 85 | -0.02 | 2.74 | 2.76 | ||
| 2042 | 17.26 | 16.02 | -1.24 | 79 | -0.02 | 2.74 | 2.76 | ||
| 2043 | 17.22 | 16.02 | -1.20 | 73 | -0.03 | 2.74 | 2.76 | ||
| 2044 | 17.18 | 16.02 | -1.17 | 67 | -0.03 | 2.74 | 2.77 | ||
| 2045 | 17.16 | 16.02 | -1.14 | 61 | -0.03 | 2.74 | 2.77 | ||
| 2046 | 17.13 | 16.02 | -1.11 | 56 | -0.03 | 2.74 | 2.77 | ||
| 2047 | 17.10 | 16.02 | -1.09 | 50 | -0.03 | 2.74 | 2.77 | ||
| 2048 | 17.08 | 16.02 | -1.06 | 45 | -0.04 | 2.74 | 2.78 | ||
| 2049 | 17.06 | 16.02 | -1.04 | 40 | -0.04 | 2.74 | 2.78 | ||
| 2050 | 17.04 | 16.02 | -1.02 | 34 | -0.04 | 2.74 | 2.78 | ||
| 2051 | 17.03 | 16.02 | -1.01 | 29 | -0.04 | 2.74 | 2.79 | ||
| 2052 | 17.02 | 16.02 | -1.01 | 24 | -0.05 | 2.74 | 2.79 | ||
| 2053 | 17.02 | 16.02 | -1.00 | 18 | -0.05 | 2.74 | 2.79 | ||
| 2054 | 17.03 | 16.02 | -1.01 | 13 | -0.05 | 2.74 | 2.80 | ||
| 2055 | 17.04 | 18.54 | 1.50 | 7 | -0.05 | 5.26 | 5.31 | ||
| 2056 | 17.05 | 18.69 | 1.65 | 16 | -0.06 | 5.41 | 5.47 | ||
| 2057 | 17.06 | 18.70 | 1.64 | 26 | -0.06 | 5.42 | 5.48 | ||
| 2058 | 17.07 | 18.70 | 1.63 | 36 | -0.07 | 5.42 | 5.48 | ||
| 2059 | 17.08 | 18.70 | 1.62 | 46 | -0.07 | 5.42 | 5.49 | ||
| 2060 | 17.08 | 18.70 | 1.62 | 56 | -0.07 | 5.42 | 5.49 | ||
| 2061 | 17.09 | 18.71 | 1.62 | 66 | -0.08 | 5.42 | 5.50 | ||
| 2062 | 17.09 | 18.71 | 1.62 | 77 | -0.08 | 5.42 | 5.50 | ||
| 2063 | 17.09 | 18.71 | 1.62 | 87 | -0.08 | 5.42 | 5.51 | ||
| 2064 | 17.10 | 18.71 | 1.61 | 98 | -0.08 | 5.43 | 5.51 | ||
| 2065 | 17.11 | 18.72 | 1.60 | 108 | -0.09 | 5.43 | 5.52 | ||
| 2066 | 17.13 | 18.72 | 1.59 | 119 | -0.09 | 5.43 | 5.52 | ||
| 2067 | 17.15 | 18.72 | 1.58 | 130 | -0.10 | 5.43 | 5.53 | ||
| 2068 | 17.17 | 18.73 | 1.56 | 141 | -0.10 | 5.43 | 5.53 | ||
| 2069 | 17.19 | 18.73 | 1.54 | 151 | -0.10 | 5.43 | 5.54 | ||
| 2070 | 17.22 | 18.73 | 1.51 | 162 | -0.11 | 5.44 | 5.54 | ||
| 2071 | 17.24 | 18.74 | 1.49 | 173 | -0.11 | 5.44 | 5.55 | ||
| 2072 | 17.27 | 18.74 | 1.47 | 183 | -0.11 | 5.44 | 5.55 | ||
| 2073 | 17.29 | 18.74 | 1.45 | 194 | -0.11 | 5.44 | 5.56 | ||
| 2074 | 17.32 | 18.75 | 1.43 | 205 | -0.12 | 5.44 | 5.56 | ||
| 2075 | 17.34 | 18.75 | 1.41 | 216 | -0.12 | 5.44 | 5.57 | ||
| 2076 | 17.36 | 18.75 | 1.39 | 226 | -0.12 | 5.45 | 5.57 | ||
| 2077 | 17.38 | 18.76 | 1.37 | 237 | -0.13 | 5.45 | 5.58 | ||
| 2078 | 17.41 | 18.76 | 1.35 | 248 | -0.13 | 5.45 | 5.58 | ||
| 2079 | 17.44 | 18.77 | 1.33 | 259 | -0.13 | 5.45 | 5.58 | ||
| 2080 | 17.47 | 18.77 | 1.30 | 269 | -0.14 | 5.45 | 5.59 | ||
| 2081 | 17.50 | 18.77 | 1.27 | 280 | -0.14 | 5.46 | 5.59 | ||
| 2082 | 17.54 | 18.78 | 1.24 | 290 | -0.14 | 5.46 | 5.60 | ||
| 2083 | 17.57 | 18.78 | 1.21 | 301 | -0.14 | 5.46 | 5.60 | ||
| 2084 | 17.61 | 18.79 | 1.18 | 311 | -0.15 | 5.46 | 5.61 | ||
| 2085 | 17.64 | 18.79 | 1.15 | 321 | -0.15 | 5.46 | 5.61 | ||
| 2086 | 17.68 | 18.80 | 1.11 | 332 | -0.15 | 5.47 | 5.62 | ||
| 2087 | 17.72 | 18.80 | 1.08 | 342 | -0.15 | 5.47 | 5.62 | ||
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% | 16.99% | 0.35% | N/A | -0.04% | 2.97% | 3.02% | ||
| | |||||||||
| 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 |