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 | 15.43 | 1.39 | 315 | 0.00 | 2.59 | 2.59 | ||
2015 | 13.97 | 15.59 | 1.63 | 319 | 0.00 | 2.73 | 2.73 | ||
2016 | 13.91 | 15.61 | 1.70 | 322 | 0.00 | 2.73 | 2.73 | ||
2017 | 13.88 | 15.63 | 1.75 | 325 | 0.00 | 2.73 | 2.73 | ||
2018 | 13.91 | 15.66 | 1.75 | 329 | 0.00 | 2.73 | 2.73 | ||
2019 | 14.05 | 15.68 | 1.63 | 333 | 0.00 | 2.73 | 2.73 | ||
2020 | 14.25 | 15.70 | 1.44 | 337 | 0.00 | 2.73 | 2.73 | ||
2021 | 14.44 | 15.72 | 1.28 | 340 | 0.00 | 2.73 | 2.73 | ||
2022 | 14.70 | 15.76 | 1.06 | 342 | 0.00 | 2.73 | 2.74 | ||
2023 | 14.96 | 15.77 | 0.81 | 343 | -0.01 | 2.73 | 2.74 | ||
2024 | 15.22 | 15.79 | 0.57 | 343 | -0.01 | 2.73 | 2.74 | ||
2025 | 15.46 | 15.80 | 0.34 | 343 | -0.01 | 2.73 | 2.75 | ||
2026 | 15.69 | 15.82 | 0.12 | 343 | -0.02 | 2.73 | 2.75 | ||
2027 | 15.91 | 15.83 | -0.08 | 343 | -0.02 | 2.73 | 2.75 | ||
2028 | 16.12 | 15.84 | -0.27 | 343 | -0.02 | 2.73 | 2.75 | ||
2029 | 16.30 | 15.86 | -0.45 | 342 | -0.02 | 2.73 | 2.76 | ||
2030 | 16.47 | 15.87 | -0.60 | 341 | -0.02 | 2.73 | 2.76 | ||
2031 | 16.61 | 15.88 | -0.73 | 339 | -0.03 | 2.73 | 2.76 | ||
2032 | 16.72 | 15.88 | -0.84 | 337 | -0.03 | 2.74 | 2.76 | ||
2033 | 16.83 | 15.89 | -0.94 | 334 | -0.03 | 2.74 | 2.77 | ||
2034 | 16.90 | 15.90 | -1.00 | 332 | -0.03 | 2.74 | 2.77 | ||
2035 | 16.95 | 15.90 | -1.05 | 329 | -0.03 | 2.74 | 2.77 | ||
2036 | 16.97 | 15.90 | -1.07 | 327 | -0.04 | 2.74 | 2.77 | ||
2037 | 16.98 | 15.91 | -1.08 | 324 | -0.04 | 2.74 | 2.78 | ||
2038 | 16.98 | 15.91 | -1.07 | 322 | -0.04 | 2.74 | 2.78 | ||
2039 | 16.95 | 15.91 | -1.04 | 320 | -0.04 | 2.74 | 2.78 | ||
2040 | 16.92 | 15.91 | -1.01 | 319 | -0.05 | 2.74 | 2.78 | ||
2041 | 16.88 | 15.91 | -0.97 | 317 | -0.05 | 2.74 | 2.79 | ||
2042 | 16.84 | 15.91 | -0.94 | 316 | -0.05 | 2.74 | 2.79 | ||
2043 | 16.81 | 15.91 | -0.90 | 315 | -0.05 | 2.74 | 2.79 | ||
2044 | 16.79 | 15.91 | -0.88 | 314 | -0.06 | 2.74 | 2.79 | ||
2045 | 16.77 | 15.91 | -0.86 | 314 | -0.06 | 2.74 | 2.80 | ||
2046 | 16.76 | 15.91 | -0.85 | 313 | -0.06 | 2.74 | 2.80 | ||
2047 | 16.74 | 15.91 | -0.83 | 312 | -0.06 | 2.74 | 2.80 | ||
2048 | 16.73 | 15.91 | -0.82 | 312 | -0.07 | 2.74 | 2.81 | ||
2049 | 16.72 | 15.91 | -0.81 | 311 | -0.07 | 2.74 | 2.81 | ||
2050 | 16.71 | 15.91 | -0.80 | 311 | -0.07 | 2.74 | 2.81 | ||
2051 | 16.72 | 15.91 | -0.80 | 310 | -0.07 | 2.74 | 2.82 | ||
2052 | 16.73 | 15.92 | -0.82 | 309 | -0.08 | 2.74 | 2.82 | ||
2053 | 16.76 | 15.92 | -0.84 | 308 | -0.08 | 2.74 | 2.82 | ||
2054 | 16.79 | 15.92 | -0.87 | 307 | -0.08 | 2.74 | 2.82 | ||
2055 | 16.83 | 15.92 | -0.90 | 306 | -0.08 | 2.74 | 2.83 | ||
2056 | 16.87 | 15.93 | -0.94 | 304 | -0.09 | 2.75 | 2.83 | ||
2057 | 16.92 | 15.93 | -0.98 | 302 | -0.09 | 2.75 | 2.83 | ||
2058 | 16.96 | 15.94 | -1.02 | 299 | -0.09 | 2.75 | 2.84 | ||
2059 | 17.00 | 15.94 | -1.06 | 297 | -0.09 | 2.75 | 2.84 | ||
2060 | 17.05 | 15.94 | -1.10 | 294 | -0.09 | 2.75 | 2.84 | ||
2061 | 17.09 | 15.95 | -1.14 | 291 | -0.10 | 2.75 | 2.84 | ||
2062 | 17.13 | 15.95 | -1.18 | 288 | -0.10 | 2.75 | 2.85 | ||
2063 | 17.17 | 15.95 | -1.22 | 285 | -0.10 | 2.75 | 2.85 | ||
2064 | 17.21 | 15.96 | -1.26 | 281 | -0.10 | 2.75 | 2.85 | ||
2065 | 17.26 | 15.96 | -1.30 | 277 | -0.10 | 2.75 | 2.85 | ||
2066 | 17.30 | 15.96 | -1.34 | 273 | -0.10 | 2.75 | 2.85 | ||
2067 | 17.35 | 15.97 | -1.38 | 268 | -0.10 | 2.75 | 2.85 | ||
2068 | 17.39 | 15.97 | -1.42 | 263 | -0.10 | 2.75 | 2.86 | ||
2069 | 17.44 | 15.97 | -1.46 | 258 | -0.10 | 2.75 | 2.86 | ||
2070 | 17.48 | 15.98 | -1.50 | 253 | -0.11 | 2.75 | 2.86 | ||
2071 | 17.52 | 15.98 | -1.54 | 247 | -0.11 | 2.75 | 2.86 | ||
2072 | 17.55 | 15.98 | -1.57 | 242 | -0.11 | 2.76 | 2.86 | ||
2073 | 17.58 | 15.98 | -1.59 | 236 | -0.11 | 2.76 | 2.86 | ||
2074 | 17.60 | 15.99 | -1.61 | 230 | -0.11 | 2.76 | 2.86 | ||
2075 | 17.61 | 15.99 | -1.62 | 224 | -0.11 | 2.76 | 2.87 | ||
2076 | 17.62 | 15.99 | -1.63 | 217 | -0.11 | 2.76 | 2.87 | ||
2077 | 17.63 | 15.99 | -1.64 | 211 | -0.11 | 2.76 | 2.87 | ||
2078 | 17.63 | 15.99 | -1.64 | 205 | -0.11 | 2.76 | 2.87 | ||
2079 | 17.64 | 15.99 | -1.65 | 198 | -0.11 | 2.76 | 2.87 | ||
2080 | 17.65 | 15.99 | -1.66 | 192 | -0.11 | 2.76 | 2.87 | ||
2081 | 17.67 | 16.00 | -1.67 | 185 | -0.11 | 2.76 | 2.87 | ||
2082 | 17.69 | 16.00 | -1.70 | 178 | -0.11 | 2.76 | 2.87 | ||
2083 | 17.73 | 16.00 | -1.72 | 171 | -0.11 | 2.77 | 2.87 | ||
2084 | 17.76 | 16.00 | -1.76 | 163 | -0.11 | 2.77 | 2.87 | ||
2085 | 17.81 | 16.01 | -1.80 | 155 | -0.11 | 2.77 | 2.87 | ||
2086 | 17.86 | 16.01 | -1.85 | 147 | -0.11 | 2.77 | 2.87 | ||
2087 | 17.91 | 16.02 | -1.89 | 139 | -0.11 | 2.77 | 2.87 | ||
2088 | 17.96 | 16.02 | -1.94 | 130 | -0.11 | 2.77 | 2.88 |
  | 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 | 16.54% | 16.58% | 0.04% | N/A | -0.06% | 2.70% | 2.75% | ||
  | |||||||||
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 |