Skip to content Social Security Online |
Actuarial Publications |
www.socialsecurity.gov | Home FAQs Contact Us Search |
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 |
|||
2013 | 13.95 | 12.69 | -1.26 | 330 | 0.00 | 0.00 | 0.00 | ||
2014 | 14.04 | 11.92 | -2.11 | 315 | 0.00 | -0.91 | -0.91 | ||
2015 | 13.97 | 11.91 | -2.06 | 295 | 0.00 | -0.96 | -0.96 | ||
2016 | 13.91 | 11.92 | -1.99 | 273 | 0.00 | -0.96 | -0.96 | ||
2017 | 13.88 | 11.95 | -1.94 | 252 | 0.00 | -0.96 | -0.96 | ||
2018 | 13.91 | 11.97 | -1.94 | 232 | 0.00 | -0.96 | -0.96 | ||
2019 | 14.06 | 11.99 | -2.06 | 213 | 0.00 | -0.96 | -0.96 | ||
2020 | 14.26 | 12.01 | -2.25 | 194 | 0.00 | -0.96 | -0.96 | ||
2021 | 14.44 | 12.04 | -2.41 | 175 | 0.00 | -0.96 | -0.96 | ||
2022 | 14.71 | 12.07 | -2.64 | 155 | 0.00 | -0.96 | -0.96 | ||
2023 | 14.97 | 12.08 | -2.89 | 135 | 0.00 | -0.96 | -0.96 | ||
2024 | 15.23 | 12.10 | -3.13 | 114 | 0.00 | -0.96 | -0.96 | ||
2025 | 15.48 | 12.11 | -3.37 | 93 | 0.01 | -0.96 | -0.96 | ||
2026 | 15.72 | 12.13 | -3.59 | 71 | 0.01 | -0.96 | -0.96 | ||
2027 | 15.94 | 12.14 | -3.80 | 49 | 0.01 | -0.96 | -0.97 | ||
2028 | 16.14 | 12.15 | -3.99 | 26 | 0.01 | -0.96 | -0.97 | ||
2029 | 16.33 | 12.16 | -4.17 | 2 | 0.01 | -0.96 | -0.97 | ||
2030 | 16.50 | 12.17 | -4.33 | ---- | 0.01 | -0.96 | -0.97 | ||
2031 | 16.64 | 12.18 | -4.46 | ---- | 0.01 | -0.96 | -0.97 | ||
2032 | 16.76 | 12.19 | -4.57 | ---- | 0.01 | -0.96 | -0.97 | ||
2033 | 16.87 | 12.20 | -4.67 | ---- | 0.01 | -0.96 | -0.97 | ||
2034 | 16.95 | 12.20 | -4.74 | ---- | 0.01 | -0.96 | -0.97 | ||
2035 | 16.99 | 12.21 | -4.79 | ---- | 0.01 | -0.96 | -0.97 | ||
2036 | 17.02 | 12.21 | -4.82 | ---- | 0.01 | -0.96 | -0.97 | ||
2037 | 17.04 | 12.21 | -4.83 | ---- | 0.02 | -0.96 | -0.97 | ||
2038 | 17.03 | 12.21 | -4.82 | ---- | 0.02 | -0.96 | -0.98 | ||
2039 | 17.01 | 12.21 | -4.80 | ---- | 0.02 | -0.96 | -0.98 | ||
2040 | 16.98 | 12.21 | -4.77 | ---- | 0.02 | -0.96 | -0.98 | ||
2041 | 16.95 | 12.21 | -4.74 | ---- | 0.02 | -0.96 | -0.98 | ||
2042 | 16.91 | 12.21 | -4.70 | ---- | 0.02 | -0.96 | -0.98 | ||
2043 | 16.88 | 12.21 | -4.68 | ---- | 0.02 | -0.96 | -0.98 | ||
2044 | 16.86 | 12.21 | -4.66 | ---- | 0.02 | -0.96 | -0.98 | ||
2045 | 16.85 | 12.21 | -4.64 | ---- | 0.02 | -0.96 | -0.98 | ||
2046 | 16.84 | 12.21 | -4.63 | ---- | 0.02 | -0.96 | -0.98 | ||
2047 | 16.83 | 12.21 | -4.62 | ---- | 0.03 | -0.96 | -0.98 | ||
2048 | 16.82 | 12.21 | -4.61 | ---- | 0.03 | -0.96 | -0.99 | ||
2049 | 16.81 | 12.21 | -4.60 | ---- | 0.03 | -0.96 | -0.99 | ||
2050 | 16.81 | 12.21 | -4.60 | ---- | 0.03 | -0.96 | -0.99 | ||
2051 | 16.82 | 12.21 | -4.61 | ---- | 0.03 | -0.96 | -0.99 | ||
2052 | 16.84 | 12.21 | -4.63 | ---- | 0.03 | -0.96 | -0.99 | ||
2053 | 16.87 | 12.21 | -4.65 | ---- | 0.03 | -0.96 | -0.99 | ||
2054 | 16.90 | 12.22 | -4.68 | ---- | 0.03 | -0.96 | -0.99 | ||
2055 | 16.94 | 12.22 | -4.72 | ---- | 0.03 | -0.96 | -0.99 | ||
2056 | 16.99 | 12.22 | -4.77 | ---- | 0.03 | -0.96 | -1.00 | ||
2057 | 17.04 | 12.23 | -4.81 | ---- | 0.04 | -0.96 | -1.00 | ||
2058 | 17.09 | 12.23 | -4.86 | ---- | 0.04 | -0.96 | -1.00 | ||
2059 | 17.13 | 12.23 | -4.90 | ---- | 0.04 | -0.96 | -1.00 | ||
2060 | 17.18 | 12.23 | -4.94 | ---- | 0.04 | -0.96 | -1.00 | ||
2061 | 17.22 | 12.24 | -4.99 | ---- | 0.04 | -0.96 | -1.00 | ||
2062 | 17.27 | 12.24 | -5.03 | ---- | 0.04 | -0.96 | -1.00 | ||
2063 | 17.31 | 12.24 | -5.07 | ---- | 0.04 | -0.96 | -1.00 | ||
2064 | 17.35 | 12.24 | -5.11 | ---- | 0.04 | -0.96 | -1.00 | ||
2065 | 17.40 | 12.25 | -5.15 | ---- | 0.04 | -0.96 | -1.00 | ||
2066 | 17.44 | 12.25 | -5.20 | ---- | 0.04 | -0.96 | -1.00 | ||
2067 | 17.49 | 12.25 | -5.24 | ---- | 0.04 | -0.96 | -1.00 | ||
2068 | 17.54 | 12.25 | -5.28 | ---- | 0.04 | -0.96 | -1.00 | ||
2069 | 17.58 | 12.26 | -5.33 | ---- | 0.04 | -0.96 | -1.01 | ||
2070 | 17.63 | 12.26 | -5.37 | ---- | 0.04 | -0.96 | -1.01 | ||
2071 | 17.67 | 12.26 | -5.41 | ---- | 0.04 | -0.96 | -1.01 | ||
2072 | 17.70 | 12.26 | -5.44 | ---- | 0.04 | -0.96 | -1.01 | ||
2073 | 17.73 | 12.26 | -5.46 | ---- | 0.04 | -0.96 | -1.01 | ||
2074 | 17.75 | 12.27 | -5.48 | ---- | 0.04 | -0.96 | -1.01 | ||
2075 | 17.76 | 12.27 | -5.50 | ---- | 0.04 | -0.96 | -1.01 | ||
2076 | 17.77 | 12.27 | -5.51 | ---- | 0.04 | -0.96 | -1.01 | ||
2077 | 17.78 | 12.27 | -5.51 | ---- | 0.04 | -0.96 | -1.01 | ||
2078 | 17.78 | 12.27 | -5.52 | ---- | 0.04 | -0.96 | -1.01 | ||
2079 | 17.79 | 12.27 | -5.52 | ---- | 0.04 | -0.96 | -1.01 | ||
2080 | 17.80 | 12.27 | -5.54 | ---- | 0.04 | -0.97 | -1.01 | ||
2081 | 17.82 | 12.27 | -5.55 | ---- | 0.04 | -0.97 | -1.01 | ||
2082 | 17.84 | 12.27 | -5.58 | ---- | 0.04 | -0.97 | -1.01 | ||
2083 | 17.88 | 12.27 | -5.61 | ---- | 0.04 | -0.97 | -1.01 | ||
2084 | 17.91 | 12.27 | -5.64 | ---- | 0.04 | -0.97 | -1.01 | ||
2085 | 17.96 | 12.27 | -5.68 | ---- | 0.04 | -0.97 | -1.01 | ||
2086 | 18.01 | 12.28 | -5.73 | ---- | 0.04 | -0.97 | -1.01 | ||
2087 | 18.06 | 12.28 | -5.78 | ---- | 0.04 | -0.97 | -1.01 | ||
2088 | 18.11 | 12.28 | -5.83 | ---- | 0.04 | -0.97 | -1.01 |
  | 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 2013 Trustees Report. | |||||||||
2013-2087 | 16.62% | 12.93% | -3.69% | 2029 | 0.02% | -0.95% | -0.97% | ||
  | |||||||||
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 September 11, 2013 |