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 | 13.86 | 12.93 | -0.93 | 318 | -0.12 | -0.01 | 0.12 | ||
2015 | 13.72 | 12.94 | -0.78 | 308 | -0.24 | -0.01 | 0.23 | ||
2016 | 13.58 | 12.96 | -0.62 | 300 | -0.36 | -0.02 | 0.34 | ||
2017 | 13.45 | 12.99 | -0.46 | 292 | -0.46 | -0.02 | 0.44 | ||
2018 | 13.39 | 13.01 | -0.39 | 285 | -0.57 | -0.03 | 0.54 | ||
2019 | 13.47 | 13.02 | -0.45 | 278 | -0.67 | -0.03 | 0.64 | ||
2020 | 13.61 | 13.04 | -0.57 | 270 | -0.77 | -0.04 | 0.73 | ||
2021 | 13.79 | 13.06 | -0.73 | 262 | -0.87 | -0.04 | 0.82 | ||
2022 | 14.01 | 13.08 | -0.93 | 254 | -0.97 | -0.05 | 0.92 | ||
2023 | 14.23 | 13.09 | -1.14 | 245 | -1.06 | -0.06 | 1.01 | ||
2024 | 14.44 | 13.10 | -1.34 | 235 | -1.16 | -0.06 | 1.10 | ||
2025 | 14.64 | 13.11 | -1.52 | 225 | -1.25 | -0.07 | 1.18 | ||
2026 | 14.82 | 13.13 | -1.69 | 215 | -1.33 | -0.07 | 1.26 | ||
2027 | 15.00 | 13.14 | -1.86 | 204 | -1.41 | -0.07 | 1.34 | ||
2028 | 15.14 | 13.15 | -2.00 | 193 | -1.49 | -0.08 | 1.41 | ||
2029 | 15.27 | 13.16 | -2.11 | 181 | -1.57 | -0.08 | 1.48 | ||
2030 | 15.37 | 13.16 | -2.21 | 169 | -1.64 | -0.09 | 1.55 | ||
2031 | 15.45 | 13.17 | -2.28 | 156 | -1.70 | -0.09 | 1.61 | ||
2032 | 15.49 | 13.17 | -2.32 | 143 | -1.76 | -0.09 | 1.66 | ||
2033 | 15.52 | 13.17 | -2.35 | 130 | -1.81 | -0.10 | 1.71 | ||
2034 | 15.53 | 13.18 | -2.35 | 117 | -1.85 | -0.10 | 1.75 | ||
2035 | 15.51 | 13.18 | -2.34 | 104 | -1.89 | -0.10 | 1.79 | ||
2036 | 15.50 | 13.18 | -2.32 | 90 | -1.93 | -0.10 | 1.83 | ||
2037 | 15.47 | 13.18 | -2.29 | 77 | -1.96 | -0.11 | 1.86 | ||
2038 | 15.43 | 13.18 | -2.25 | 64 | -1.99 | -0.11 | 1.88 | ||
2039 | 15.38 | 13.17 | -2.20 | 50 | -2.01 | -0.11 | 1.90 | ||
2040 | 15.33 | 13.17 | -2.15 | 37 | -2.03 | -0.11 | 1.92 | ||
2041 | 15.27 | 13.17 | -2.10 | 24 | -2.05 | -0.11 | 1.94 | ||
2042 | 15.22 | 13.17 | -2.05 | 11 | -2.06 | -0.11 | 1.95 | ||
2043 | 15.18 | 13.17 | -2.01 | ---- | -2.07 | -0.11 | 1.95 | ||
2044 | 15.14 | 13.16 | -1.97 | ---- | -2.07 | -0.11 | 1.96 | ||
2045 | 15.11 | 13.16 | -1.94 | ---- | -2.08 | -0.11 | 1.96 | ||
2046 | 15.08 | 13.16 | -1.92 | ---- | -2.08 | -0.11 | 1.97 | ||
2047 | 15.05 | 13.16 | -1.89 | ---- | -2.08 | -0.11 | 1.97 | ||
2048 | 15.03 | 13.16 | -1.87 | ---- | -2.08 | -0.11 | 1.97 | ||
2049 | 15.02 | 13.16 | -1.85 | ---- | -2.08 | -0.11 | 1.97 | ||
2050 | 15.00 | 13.16 | -1.84 | ---- | -2.08 | -0.11 | 1.97 | ||
2051 | 14.99 | 13.16 | -1.83 | ---- | -2.08 | -0.11 | 1.96 | ||
2052 | 14.99 | 13.16 | -1.83 | ---- | -2.08 | -0.11 | 1.96 | ||
2053 | 15.00 | 13.16 | -1.83 | ---- | -2.08 | -0.11 | 1.96 | ||
2054 | 15.00 | 13.16 | -1.84 | ---- | -2.08 | -0.11 | 1.96 | ||
2055 | 15.01 | 13.16 | -1.85 | ---- | -2.08 | -0.11 | 1.96 | ||
2056 | 15.03 | 13.17 | -1.86 | ---- | -2.08 | -0.11 | 1.97 | ||
2057 | 15.04 | 13.17 | -1.87 | ---- | -2.08 | -0.11 | 1.97 | ||
2058 | 15.05 | 13.17 | -1.88 | ---- | -2.09 | -0.11 | 1.97 | ||
2059 | 15.06 | 13.17 | -1.89 | ---- | -2.09 | -0.11 | 1.98 | ||
2060 | 15.06 | 13.17 | -1.89 | ---- | -2.09 | -0.11 | 1.98 | ||
2061 | 15.06 | 13.17 | -1.89 | ---- | -2.10 | -0.12 | 1.98 | ||
2062 | 15.06 | 13.17 | -1.89 | ---- | -2.10 | -0.12 | 1.99 | ||
2063 | 15.07 | 13.17 | -1.89 | ---- | -2.11 | -0.12 | 1.99 | ||
2064 | 15.07 | 13.17 | -1.90 | ---- | -2.12 | -0.12 | 2.00 | ||
2065 | 15.08 | 13.17 | -1.90 | ---- | -2.12 | -0.12 | 2.01 | ||
2066 | 15.09 | 13.17 | -1.91 | ---- | -2.13 | -0.12 | 2.01 | ||
2067 | 15.10 | 13.17 | -1.93 | ---- | -2.14 | -0.12 | 2.02 | ||
2068 | 15.12 | 13.18 | -1.95 | ---- | -2.15 | -0.12 | 2.03 | ||
2069 | 15.14 | 13.18 | -1.97 | ---- | -2.15 | -0.12 | 2.03 | ||
2070 | 15.16 | 13.18 | -1.99 | ---- | -2.16 | -0.12 | 2.04 | ||
2071 | 15.19 | 13.18 | -2.01 | ---- | -2.17 | -0.12 | 2.05 | ||
2072 | 15.20 | 13.18 | -2.02 | ---- | -2.17 | -0.12 | 2.05 | ||
2073 | 15.22 | 13.18 | -2.04 | ---- | -2.18 | -0.12 | 2.06 | ||
2074 | 15.25 | 13.18 | -2.06 | ---- | -2.19 | -0.12 | 2.07 | ||
2075 | 15.27 | 13.19 | -2.08 | ---- | -2.19 | -0.12 | 2.07 | ||
2076 | 15.29 | 13.19 | -2.10 | ---- | -2.20 | -0.12 | 2.08 | ||
2077 | 15.30 | 13.19 | -2.12 | ---- | -2.21 | -0.12 | 2.08 | ||
2078 | 15.33 | 13.19 | -2.14 | ---- | -2.21 | -0.12 | 2.09 | ||
2079 | 15.35 | 13.19 | -2.16 | ---- | -2.22 | -0.12 | 2.10 | ||
2080 | 15.38 | 13.19 | -2.19 | ---- | -2.22 | -0.12 | 2.10 | ||
2081 | 15.41 | 13.19 | -2.22 | ---- | -2.23 | -0.12 | 2.11 | ||
2082 | 15.44 | 13.20 | -2.25 | ---- | -2.24 | -0.12 | 2.11 | ||
2083 | 15.47 | 13.20 | -2.28 | ---- | -2.24 | -0.12 | 2.12 | ||
2084 | 15.51 | 13.20 | -2.31 | ---- | -2.25 | -0.12 | 2.12 | ||
2085 | 15.54 | 13.20 | -2.34 | ---- | -2.25 | -0.12 | 2.13 | ||
2086 | 15.57 | 13.20 | -2.37 | ---- | -2.26 | -0.13 | 2.14 | ||
2087 | 15.60 | 13.21 | -2.40 | ---- | -2.27 | -0.13 | 2.14 |
  | 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 | 15.01% | 13.93% | -1.08% | 2042 | -1.68% | -0.09% | 1.59% | ||
  | |||||||||
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 |