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 | 14.06 | 13.04 | -1.02 | 244 | 0.00 | 0.09 | 0.09 | ||
2020 | 14.26 | 13.15 | -1.10 | 232 | 0.00 | 0.19 | 0.19 | ||
2021 | 14.44 | 13.28 | -1.17 | 220 | 0.00 | 0.28 | 0.28 | ||
2022 | 14.70 | 13.40 | -1.30 | 207 | 0.00 | 0.38 | 0.38 | ||
2023 | 14.97 | 13.51 | -1.45 | 195 | 0.00 | 0.47 | 0.47 | ||
2024 | 15.23 | 13.62 | -1.60 | 183 | 0.00 | 0.57 | 0.57 | ||
2025 | 15.47 | 13.73 | -1.74 | 170 | 0.00 | 0.66 | 0.66 | ||
2026 | 15.71 | 13.84 | -1.86 | 158 | 0.00 | 0.76 | 0.76 | ||
2027 | 15.93 | 13.95 | -1.98 | 146 | 0.00 | 0.85 | 0.86 | ||
2028 | 16.13 | 14.06 | -2.07 | 134 | 0.00 | 0.95 | 0.95 | ||
2029 | 16.32 | 14.16 | -2.16 | 122 | 0.00 | 1.04 | 1.05 | ||
2030 | 16.49 | 14.27 | -2.22 | 110 | 0.00 | 1.14 | 1.14 | ||
2031 | 16.63 | 14.37 | -2.26 | 97 | 0.00 | 1.23 | 1.24 | ||
2032 | 16.75 | 14.48 | -2.27 | 85 | 0.00 | 1.33 | 1.33 | ||
2033 | 16.85 | 14.58 | -2.27 | 72 | -0.01 | 1.42 | 1.43 | ||
2034 | 16.93 | 14.68 | -2.25 | 60 | -0.01 | 1.52 | 1.52 | ||
2035 | 16.97 | 14.77 | -2.20 | 47 | -0.01 | 1.61 | 1.62 | ||
2036 | 17.00 | 14.87 | -2.13 | 35 | -0.01 | 1.70 | 1.71 | ||
2037 | 17.01 | 14.97 | -2.05 | 23 | -0.01 | 1.80 | 1.81 | ||
2038 | 17.01 | 15.06 | -1.94 | 12 | -0.01 | 1.89 | 1.90 | ||
2039 | 16.98 | 15.07 | -1.91 | 1 | -0.01 | 1.90 | 1.91 | ||
2040 | 16.95 | 15.07 | -1.88 | ---- | -0.01 | 1.90 | 1.91 | ||
2041 | 16.92 | 15.07 | -1.85 | ---- | -0.01 | 1.90 | 1.91 | ||
2042 | 16.88 | 15.07 | -1.81 | ---- | -0.01 | 1.90 | 1.91 | ||
2043 | 16.85 | 15.07 | -1.78 | ---- | -0.01 | 1.90 | 1.91 | ||
2044 | 16.83 | 15.07 | -1.76 | ---- | -0.02 | 1.90 | 1.91 | ||
2045 | 16.81 | 15.07 | -1.74 | ---- | -0.02 | 1.90 | 1.92 | ||
2046 | 16.80 | 15.07 | -1.73 | ---- | -0.02 | 1.90 | 1.92 | ||
2047 | 16.79 | 15.07 | -1.72 | ---- | -0.02 | 1.90 | 1.92 | ||
2048 | 16.77 | 15.07 | -1.70 | ---- | -0.02 | 1.90 | 1.92 | ||
2049 | 16.76 | 15.07 | -1.69 | ---- | -0.02 | 1.90 | 1.92 | ||
2050 | 16.76 | 15.07 | -1.69 | ---- | -0.02 | 1.90 | 1.92 | ||
2051 | 16.77 | 15.07 | -1.69 | ---- | -0.03 | 1.90 | 1.93 | ||
2052 | 16.78 | 15.07 | -1.71 | ---- | -0.03 | 1.90 | 1.93 | ||
2053 | 16.81 | 15.08 | -1.73 | ---- | -0.03 | 1.90 | 1.93 | ||
2054 | 16.84 | 15.08 | -1.76 | ---- | -0.03 | 1.90 | 1.93 | ||
2055 | 16.88 | 15.08 | -1.80 | ---- | -0.03 | 1.90 | 1.93 | ||
2056 | 16.92 | 15.09 | -1.84 | ---- | -0.03 | 1.90 | 1.94 | ||
2057 | 16.97 | 15.09 | -1.88 | ---- | -0.04 | 1.90 | 1.94 | ||
2058 | 17.01 | 15.09 | -1.92 | ---- | -0.04 | 1.90 | 1.94 | ||
2059 | 17.06 | 15.10 | -1.96 | ---- | -0.04 | 1.90 | 1.94 | ||
2060 | 17.10 | 15.10 | -2.00 | ---- | -0.04 | 1.90 | 1.95 | ||
2061 | 17.14 | 15.10 | -2.04 | ---- | -0.04 | 1.90 | 1.95 | ||
2062 | 17.18 | 15.11 | -2.08 | ---- | -0.04 | 1.90 | 1.95 | ||
2063 | 17.22 | 15.11 | -2.12 | ---- | -0.05 | 1.91 | 1.95 | ||
2064 | 17.26 | 15.11 | -2.15 | ---- | -0.05 | 1.91 | 1.95 | ||
2065 | 17.31 | 15.11 | -2.19 | ---- | -0.05 | 1.91 | 1.96 | ||
2066 | 17.35 | 15.12 | -2.23 | ---- | -0.05 | 1.91 | 1.96 | ||
2067 | 17.40 | 15.12 | -2.28 | ---- | -0.05 | 1.91 | 1.96 | ||
2068 | 17.44 | 15.12 | -2.32 | ---- | -0.05 | 1.91 | 1.96 | ||
2069 | 17.48 | 15.13 | -2.36 | ---- | -0.06 | 1.91 | 1.96 | ||
2070 | 17.53 | 15.13 | -2.40 | ---- | -0.06 | 1.91 | 1.97 | ||
2071 | 17.57 | 15.13 | -2.43 | ---- | -0.06 | 1.91 | 1.97 | ||
2072 | 17.60 | 15.13 | -2.46 | ---- | -0.06 | 1.91 | 1.97 | ||
2073 | 17.62 | 15.14 | -2.48 | ---- | -0.06 | 1.91 | 1.97 | ||
2074 | 17.64 | 15.14 | -2.50 | ---- | -0.06 | 1.91 | 1.97 | ||
2075 | 17.66 | 15.14 | -2.52 | ---- | -0.06 | 1.91 | 1.97 | ||
2076 | 17.67 | 15.14 | -2.52 | ---- | -0.06 | 1.91 | 1.98 | ||
2077 | 17.67 | 15.14 | -2.53 | ---- | -0.06 | 1.91 | 1.98 | ||
2078 | 17.68 | 15.14 | -2.53 | ---- | -0.07 | 1.91 | 1.98 | ||
2079 | 17.68 | 15.14 | -2.54 | ---- | -0.07 | 1.91 | 1.98 | ||
2080 | 17.69 | 15.15 | -2.55 | ---- | -0.07 | 1.91 | 1.98 | ||
2081 | 17.71 | 15.15 | -2.56 | ---- | -0.07 | 1.91 | 1.98 | ||
2082 | 17.73 | 15.15 | -2.58 | ---- | -0.07 | 1.91 | 1.98 | ||
2083 | 17.76 | 15.15 | -2.61 | ---- | -0.07 | 1.91 | 1.98 | ||
2084 | 17.80 | 15.15 | -2.65 | ---- | -0.07 | 1.92 | 1.98 | ||
2085 | 17.85 | 15.16 | -2.69 | ---- | -0.07 | 1.92 | 1.99 | ||
2086 | 17.89 | 15.16 | -2.73 | ---- | -0.07 | 1.92 | 1.99 | ||
2087 | 17.94 | 15.16 | -2.78 | ---- | -0.07 | 1.92 | 1.99 | ||
2088 | 17.99 | 15.17 | -2.83 | ---- | -0.07 | 1.92 | 1.99 |
  | 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 | 16.57% | 15.27% | -1.30% | 2039 | -0.02% | 1.39% | 1.42% | ||
  | |||||||||
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 |