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 | 12.83 | -1.20 | 315 | 0.00 | 0.00 | 0.00 | ||
2015 | 13.97 | 12.86 | -1.10 | 301 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.91 | 12.88 | -1.03 | 286 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.88 | 12.90 | -0.98 | 271 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.91 | 12.93 | -0.98 | 257 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.05 | 12.95 | -1.11 | 244 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.25 | 12.97 | -1.29 | 231 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.44 | 12.99 | -1.44 | 218 | -0.01 | 0.00 | 0.01 | ||
2022 | 14.69 | 13.02 | -1.67 | 204 | -0.01 | 0.00 | 0.01 | ||
2023 | 14.95 | 13.04 | -1.91 | 189 | -0.02 | 0.00 | 0.02 | ||
2024 | 15.19 | 13.05 | -2.14 | 174 | -0.04 | 0.00 | 0.03 | ||
2025 | 15.42 | 13.07 | -2.35 | 159 | -0.06 | 0.00 | 0.05 | ||
2026 | 15.63 | 13.08 | -2.55 | 143 | -0.08 | 0.00 | 0.08 | ||
2027 | 15.81 | 13.09 | -2.72 | 127 | -0.12 | -0.01 | 0.11 | ||
2028 | 15.98 | 13.10 | -2.88 | 111 | -0.16 | -0.01 | 0.15 | ||
2029 | 16.12 | 13.11 | -3.01 | 94 | -0.20 | -0.01 | 0.19 | ||
2030 | 16.23 | 13.12 | -3.12 | 76 | -0.26 | -0.01 | 0.25 | ||
2031 | 16.31 | 13.13 | -3.19 | 58 | -0.32 | -0.02 | 0.30 | ||
2032 | 16.36 | 13.13 | -3.23 | 40 | -0.39 | -0.02 | 0.37 | ||
2033 | 16.40 | 13.13 | -3.26 | 21 | -0.46 | -0.02 | 0.44 | ||
2034 | 16.39 | 13.13 | -3.26 | 2 | -0.54 | -0.03 | 0.51 | ||
2035 | 16.36 | 13.13 | -3.22 | ---- | -0.62 | -0.03 | 0.59 | ||
2036 | 16.30 | 13.13 | -3.17 | ---- | -0.71 | -0.04 | 0.67 | ||
2037 | 16.22 | 13.13 | -3.09 | ---- | -0.80 | -0.04 | 0.76 | ||
2038 | 16.12 | 13.13 | -3.00 | ---- | -0.90 | -0.05 | 0.85 | ||
2039 | 16.00 | 13.12 | -2.88 | ---- | -0.99 | -0.05 | 0.94 | ||
2040 | 15.87 | 13.12 | -2.75 | ---- | -1.09 | -0.06 | 1.04 | ||
2041 | 15.73 | 13.11 | -2.62 | ---- | -1.20 | -0.06 | 1.14 | ||
2042 | 15.59 | 13.10 | -2.48 | ---- | -1.31 | -0.07 | 1.24 | ||
2043 | 15.44 | 13.10 | -2.35 | ---- | -1.42 | -0.07 | 1.35 | ||
2044 | 15.31 | 13.09 | -2.21 | ---- | -1.54 | -0.08 | 1.46 | ||
2045 | 15.17 | 13.08 | -2.08 | ---- | -1.66 | -0.08 | 1.58 | ||
2046 | 15.03 | 13.08 | -1.95 | ---- | -1.79 | -0.09 | 1.70 | ||
2047 | 14.89 | 13.07 | -1.82 | ---- | -1.92 | -0.10 | 1.82 | ||
2048 | 14.74 | 13.07 | -1.67 | ---- | -2.05 | -0.10 | 1.95 | ||
2049 | 14.60 | 13.06 | -1.54 | ---- | -2.19 | -0.11 | 2.08 | ||
2050 | 14.46 | 13.05 | -1.41 | ---- | -2.33 | -0.12 | 2.21 | ||
2051 | 14.32 | 13.05 | -1.28 | ---- | -2.47 | -0.13 | 2.34 | ||
2052 | 14.20 | 13.04 | -1.16 | ---- | -2.61 | -0.13 | 2.48 | ||
2053 | 14.08 | 13.03 | -1.05 | ---- | -2.75 | -0.14 | 2.61 | ||
2054 | 13.97 | 13.03 | -0.94 | ---- | -2.90 | -0.15 | 2.75 | ||
2055 | 13.86 | 13.02 | -0.84 | ---- | -3.05 | -0.16 | 2.89 | ||
2056 | 13.76 | 13.02 | -0.74 | ---- | -3.20 | -0.16 | 3.03 | ||
2057 | 13.66 | 13.01 | -0.64 | ---- | -3.35 | -0.17 | 3.18 | ||
2058 | 13.55 | 13.01 | -0.54 | ---- | -3.50 | -0.18 | 3.32 | ||
2059 | 13.46 | 13.01 | -0.45 | ---- | -3.64 | -0.19 | 3.45 | ||
2060 | 13.36 | 13.00 | -0.36 | ---- | -3.78 | -0.19 | 3.59 | ||
2061 | 13.27 | 13.00 | -0.27 | ---- | -3.92 | -0.20 | 3.72 | ||
2062 | 13.18 | 12.99 | -0.19 | ---- | -4.05 | -0.21 | 3.84 | ||
2063 | 13.09 | 12.99 | -0.11 | ---- | -4.18 | -0.21 | 3.96 | ||
2064 | 13.01 | 12.98 | -0.03 | ---- | -4.30 | -0.22 | 4.08 | ||
2065 | 12.94 | 12.98 | 0.04 | ---- | -4.42 | -0.23 | 4.19 | ||
2066 | 12.88 | 12.98 | 0.10 | ---- | -4.53 | -0.23 | 4.29 | ||
2067 | 12.82 | 12.97 | 0.16 | ---- | -4.63 | -0.24 | 4.40 | ||
2068 | 12.76 | 12.97 | 0.21 | ---- | -4.73 | -0.24 | 4.49 | ||
2069 | 12.71 | 12.97 | 0.26 | ---- | -4.83 | -0.25 | 4.58 | ||
2070 | 12.67 | 12.97 | 0.30 | ---- | -4.92 | -0.25 | 4.66 | ||
2071 | 12.62 | 12.97 | 0.34 | ---- | -5.00 | -0.26 | 4.74 | ||
2072 | 12.58 | 12.96 | 0.38 | ---- | -5.08 | -0.26 | 4.81 | ||
2073 | 12.54 | 12.96 | 0.42 | ---- | -5.14 | -0.27 | 4.88 | ||
2074 | 12.50 | 12.96 | 0.46 | ---- | -5.21 | -0.27 | 4.94 | ||
2075 | 12.46 | 12.96 | 0.50 | ---- | -5.26 | -0.27 | 4.99 | ||
2076 | 12.42 | 12.96 | 0.54 | ---- | -5.31 | -0.27 | 5.04 | ||
2077 | 12.38 | 12.95 | 0.57 | ---- | -5.35 | -0.28 | 5.08 | ||
2078 | 12.35 | 12.95 | 0.60 | ---- | -5.39 | -0.28 | 5.11 | ||
2079 | 12.33 | 12.95 | 0.62 | ---- | -5.42 | -0.28 | 5.14 | ||
2080 | 12.31 | 12.95 | 0.64 | ---- | -5.45 | -0.28 | 5.17 | ||
2081 | 12.29 | 12.95 | 0.66 | ---- | -5.48 | -0.28 | 5.20 | ||
2082 | 12.29 | 12.95 | 0.66 | ---- | -5.51 | -0.29 | 5.23 | ||
2083 | 12.29 | 12.95 | 0.66 | ---- | -5.54 | -0.29 | 5.25 | ||
2084 | 12.30 | 12.95 | 0.65 | ---- | -5.57 | -0.29 | 5.28 | ||
2085 | 12.31 | 12.95 | 0.64 | ---- | -5.60 | -0.29 | 5.31 | ||
2086 | 12.33 | 12.95 | 0.62 | ---- | -5.63 | -0.29 | 5.34 | ||
2087 | 12.35 | 12.95 | 0.60 | ---- | -5.66 | -0.29 | 5.37 | ||
2088 | 12.38 | 12.95 | 0.58 | ---- | -5.69 | -0.29 | 5.39 |
  | 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 | 14.49% | 13.77% | -0.72% | 2034 | -2.11% | -0.11% | 2.00% | ||
  | |||||||||
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 |