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 | 13.97 | -0.06 | 315 | 0.00 | 1.14 | 1.14 | ||
2015 | 13.97 | 14.14 | 0.17 | 309 | 0.00 | 1.27 | 1.27 | ||
2016 | 13.91 | 14.23 | 0.32 | 302 | 0.00 | 1.35 | 1.35 | ||
2017 | 13.88 | 14.32 | 0.43 | 296 | 0.00 | 1.41 | 1.41 | ||
2018 | 13.91 | 14.40 | 0.49 | 292 | 0.00 | 1.47 | 1.47 | ||
2019 | 14.05 | 14.46 | 0.41 | 288 | 0.00 | 1.52 | 1.52 | ||
2020 | 14.25 | 14.52 | 0.27 | 284 | 0.00 | 1.55 | 1.56 | ||
2021 | 14.44 | 14.59 | 0.15 | 281 | 0.00 | 1.60 | 1.60 | ||
2022 | 14.70 | 14.66 | -0.04 | 276 | 0.00 | 1.64 | 1.64 | ||
2023 | 14.96 | 14.73 | -0.23 | 271 | 0.00 | 1.69 | 1.70 | ||
2024 | 15.22 | 14.80 | -0.42 | 265 | -0.01 | 1.74 | 1.75 | ||
2025 | 15.47 | 14.87 | -0.60 | 260 | -0.01 | 1.80 | 1.81 | ||
2026 | 15.70 | 14.94 | -0.76 | 254 | -0.01 | 1.85 | 1.86 | ||
2027 | 15.92 | 15.01 | -0.91 | 249 | -0.01 | 1.91 | 1.93 | ||
2028 | 16.12 | 15.09 | -1.04 | 244 | -0.01 | 1.98 | 1.99 | ||
2029 | 16.31 | 15.17 | -1.15 | 238 | -0.01 | 2.04 | 2.06 | ||
2030 | 16.48 | 15.25 | -1.23 | 232 | -0.02 | 2.11 | 2.13 | ||
2031 | 16.62 | 15.33 | -1.29 | 226 | -0.02 | 2.19 | 2.20 | ||
2032 | 16.73 | 15.41 | -1.32 | 220 | -0.02 | 2.27 | 2.28 | ||
2033 | 16.84 | 15.47 | -1.36 | 214 | -0.02 | 2.32 | 2.34 | ||
2034 | 16.91 | 15.48 | -1.43 | 208 | -0.02 | 2.32 | 2.34 | ||
2035 | 16.96 | 15.49 | -1.47 | 201 | -0.02 | 2.32 | 2.34 | ||
2036 | 16.98 | 15.49 | -1.49 | 195 | -0.02 | 2.32 | 2.35 | ||
2037 | 17.00 | 15.49 | -1.50 | 189 | -0.03 | 2.32 | 2.35 | ||
2038 | 16.99 | 15.50 | -1.49 | 183 | -0.03 | 2.32 | 2.35 | ||
2039 | 16.96 | 15.50 | -1.47 | 176 | -0.03 | 2.32 | 2.35 | ||
2040 | 16.93 | 15.50 | -1.44 | 170 | -0.03 | 2.33 | 2.36 | ||
2041 | 16.90 | 15.50 | -1.40 | 165 | -0.03 | 2.33 | 2.36 | ||
2042 | 16.86 | 15.50 | -1.36 | 159 | -0.04 | 2.33 | 2.36 | ||
2043 | 16.83 | 15.50 | -1.33 | 153 | -0.04 | 2.33 | 2.37 | ||
2044 | 16.80 | 15.50 | -1.31 | 148 | -0.04 | 2.33 | 2.37 | ||
2045 | 16.79 | 15.50 | -1.29 | 142 | -0.04 | 2.33 | 2.37 | ||
2046 | 16.77 | 15.50 | -1.27 | 136 | -0.04 | 2.33 | 2.37 | ||
2047 | 16.76 | 15.50 | -1.26 | 131 | -0.05 | 2.33 | 2.38 | ||
2048 | 16.74 | 15.50 | -1.24 | 125 | -0.05 | 2.33 | 2.38 | ||
2049 | 16.73 | 15.50 | -1.23 | 120 | -0.05 | 2.33 | 2.38 | ||
2050 | 16.73 | 15.51 | -1.23 | 114 | -0.05 | 2.33 | 2.39 | ||
2051 | 16.74 | 15.51 | -1.23 | 109 | -0.05 | 2.34 | 2.39 | ||
2052 | 16.75 | 15.51 | -1.24 | 103 | -0.06 | 2.34 | 2.39 | ||
2053 | 16.78 | 15.51 | -1.26 | 97 | -0.06 | 2.34 | 2.40 | ||
2054 | 16.81 | 15.52 | -1.29 | 91 | -0.06 | 2.34 | 2.40 | ||
2055 | 16.85 | 15.52 | -1.33 | 84 | -0.06 | 2.34 | 2.40 | ||
2056 | 16.89 | 15.52 | -1.37 | 78 | -0.07 | 2.34 | 2.41 | ||
2057 | 16.93 | 15.53 | -1.41 | 71 | -0.07 | 2.34 | 2.41 | ||
2058 | 16.98 | 15.53 | -1.45 | 63 | -0.07 | 2.34 | 2.41 | ||
2059 | 17.02 | 15.54 | -1.49 | 56 | -0.07 | 2.34 | 2.42 | ||
2060 | 17.07 | 15.54 | -1.53 | 48 | -0.07 | 2.35 | 2.42 | ||
2061 | 17.11 | 15.54 | -1.56 | 40 | -0.08 | 2.35 | 2.42 | ||
2062 | 17.15 | 15.55 | -1.60 | 31 | -0.08 | 2.35 | 2.43 | ||
2063 | 17.19 | 15.55 | -1.64 | 23 | -0.08 | 2.35 | 2.43 | ||
2064 | 17.23 | 15.56 | -1.68 | 14 | -0.08 | 2.35 | 2.43 | ||
2065 | 17.27 | 15.56 | -1.71 | 4 | -0.08 | 2.35 | 2.43 | ||
2066 | 17.32 | 15.56 | -1.75 | ---- | -0.08 | 2.35 | 2.44 | ||
2067 | 17.36 | 15.57 | -1.80 | ---- | -0.09 | 2.35 | 2.44 | ||
2068 | 17.41 | 15.57 | -1.84 | ---- | -0.09 | 2.36 | 2.44 | ||
2069 | 17.45 | 15.58 | -1.88 | ---- | -0.09 | 2.36 | 2.45 | ||
2070 | 17.49 | 15.58 | -1.92 | ---- | -0.09 | 2.36 | 2.45 | ||
2071 | 17.53 | 15.58 | -1.95 | ---- | -0.09 | 2.36 | 2.45 | ||
2072 | 17.56 | 15.59 | -1.98 | ---- | -0.09 | 2.36 | 2.45 | ||
2073 | 17.59 | 15.59 | -2.00 | ---- | -0.09 | 2.36 | 2.45 | ||
2074 | 17.61 | 15.59 | -2.02 | ---- | -0.09 | 2.36 | 2.46 | ||
2075 | 17.63 | 15.59 | -2.03 | ---- | -0.09 | 2.36 | 2.46 | ||
2076 | 17.64 | 15.60 | -2.04 | ---- | -0.09 | 2.37 | 2.46 | ||
2077 | 17.64 | 15.60 | -2.04 | ---- | -0.09 | 2.37 | 2.46 | ||
2078 | 17.65 | 15.60 | -2.05 | ---- | -0.09 | 2.37 | 2.46 | ||
2079 | 17.65 | 15.60 | -2.05 | ---- | -0.09 | 2.37 | 2.46 | ||
2080 | 17.66 | 15.60 | -2.06 | ---- | -0.09 | 2.37 | 2.47 | ||
2081 | 17.68 | 15.61 | -2.08 | ---- | -0.09 | 2.37 | 2.47 | ||
2082 | 17.71 | 15.61 | -2.10 | ---- | -0.10 | 2.37 | 2.47 | ||
2083 | 17.74 | 15.61 | -2.13 | ---- | -0.10 | 2.38 | 2.47 | ||
2084 | 17.78 | 15.62 | -2.16 | ---- | -0.10 | 2.38 | 2.47 | ||
2085 | 17.82 | 15.62 | -2.20 | ---- | -0.10 | 2.38 | 2.47 | ||
2086 | 17.87 | 15.62 | -2.24 | ---- | -0.10 | 2.38 | 2.47 | ||
2087 | 17.92 | 15.63 | -2.29 | ---- | -0.10 | 2.38 | 2.48 | ||
2088 | 17.97 | 15.63 | -2.34 | ---- | -0.10 | 2.38 | 2.48 |
  | 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 | 16.55% | 15.98% | -0.57% | 2065 | -0.04% | 2.10% | 2.14% | ||
  | |||||||||
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 |