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 | 13.06 | -0.85 | 286 | 0.00 | 0.18 | 0.18 | ||
2017 | 13.88 | 13.09 | -0.79 | 272 | 0.00 | 0.19 | 0.19 | ||
2018 | 13.91 | 13.12 | -0.79 | 260 | 0.00 | 0.19 | 0.19 | ||
2019 | 14.06 | 13.14 | -0.92 | 248 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.26 | 13.16 | -1.10 | 236 | 0.00 | 0.19 | 0.19 | ||
2021 | 14.44 | 13.18 | -1.26 | 224 | 0.00 | 0.19 | 0.19 | ||
2022 | 14.70 | 13.22 | -1.49 | 211 | 0.00 | 0.19 | 0.19 | ||
2023 | 14.97 | 13.23 | -1.74 | 197 | 0.00 | 0.19 | 0.19 | ||
2024 | 15.23 | 13.52 | -1.71 | 183 | 0.00 | 0.46 | 0.46 | ||
2025 | 15.47 | 13.55 | -1.93 | 170 | 0.00 | 0.48 | 0.48 | ||
2026 | 15.71 | 13.56 | -2.15 | 157 | 0.00 | 0.48 | 0.48 | ||
2027 | 15.93 | 13.57 | -2.35 | 143 | 0.00 | 0.48 | 0.48 | ||
2028 | 16.13 | 13.59 | -2.55 | 129 | 0.00 | 0.48 | 0.48 | ||
2029 | 16.32 | 13.60 | -2.72 | 114 | 0.00 | 0.48 | 0.48 | ||
2030 | 16.49 | 13.61 | -2.88 | 98 | 0.00 | 0.48 | 0.48 | ||
2031 | 16.63 | 13.62 | -3.01 | 82 | 0.00 | 0.48 | 0.48 | ||
2032 | 16.75 | 13.63 | -3.12 | 65 | 0.00 | 0.48 | 0.48 | ||
2033 | 16.85 | 13.63 | -3.22 | 47 | 0.00 | 0.48 | 0.48 | ||
2034 | 16.93 | 13.82 | -3.11 | 29 | 0.00 | 0.66 | 0.66 | ||
2035 | 16.98 | 13.83 | -3.14 | 11 | 0.00 | 0.67 | 0.67 | ||
2036 | 17.01 | 13.84 | -3.17 | ---- | 0.00 | 0.67 | 0.67 | ||
2037 | 17.02 | 13.84 | -3.18 | ---- | 0.00 | 0.67 | 0.67 | ||
2038 | 17.01 | 13.84 | -3.17 | ---- | -0.01 | 0.67 | 0.67 | ||
2039 | 16.99 | 13.84 | -3.15 | ---- | -0.01 | 0.67 | 0.67 | ||
2040 | 16.96 | 13.84 | -3.12 | ---- | -0.01 | 0.67 | 0.67 | ||
2041 | 16.92 | 13.84 | -3.08 | ---- | -0.01 | 0.67 | 0.68 | ||
2042 | 16.89 | 13.84 | -3.05 | ---- | -0.01 | 0.67 | 0.68 | ||
2043 | 16.86 | 13.84 | -3.02 | ---- | -0.01 | 0.67 | 0.68 | ||
2044 | 16.83 | 14.56 | -2.27 | ---- | -0.01 | 1.39 | 1.40 | ||
2045 | 16.82 | 14.60 | -2.22 | ---- | -0.01 | 1.43 | 1.44 | ||
2046 | 16.81 | 14.60 | -2.21 | ---- | -0.01 | 1.43 | 1.44 | ||
2047 | 16.80 | 14.60 | -2.20 | ---- | -0.01 | 1.43 | 1.44 | ||
2048 | 16.78 | 14.60 | -2.18 | ---- | -0.01 | 1.43 | 1.44 | ||
2049 | 16.77 | 14.60 | -2.17 | ---- | -0.01 | 1.43 | 1.44 | ||
2050 | 16.77 | 14.60 | -2.17 | ---- | -0.01 | 1.43 | 1.44 | ||
2051 | 16.78 | 14.60 | -2.18 | ---- | -0.01 | 1.43 | 1.44 | ||
2052 | 16.79 | 14.60 | -2.19 | ---- | -0.02 | 1.43 | 1.44 | ||
2053 | 16.82 | 14.61 | -2.21 | ---- | -0.02 | 1.43 | 1.45 | ||
2054 | 16.85 | 14.25 | -2.61 | ---- | -0.02 | 1.07 | 1.09 | ||
2055 | 16.89 | 14.23 | -2.66 | ---- | -0.02 | 1.05 | 1.07 | ||
2056 | 16.94 | 14.23 | -2.70 | ---- | -0.02 | 1.05 | 1.07 | ||
2057 | 16.98 | 14.24 | -2.75 | ---- | -0.02 | 1.05 | 1.07 | ||
2058 | 17.03 | 14.24 | -2.79 | ---- | -0.02 | 1.05 | 1.07 | ||
2059 | 17.07 | 14.24 | -2.83 | ---- | -0.02 | 1.05 | 1.07 | ||
2060 | 17.12 | 14.25 | -2.87 | ---- | -0.02 | 1.05 | 1.07 | ||
2061 | 17.16 | 14.25 | -2.91 | ---- | -0.02 | 1.05 | 1.08 | ||
2062 | 17.20 | 14.25 | -2.95 | ---- | -0.03 | 1.05 | 1.08 | ||
2063 | 17.24 | 14.26 | -2.99 | ---- | -0.03 | 1.05 | 1.08 | ||
2064 | 17.29 | 14.08 | -3.21 | ---- | -0.03 | 0.87 | 0.90 | ||
2065 | 17.33 | 14.07 | -3.26 | ---- | -0.03 | 0.86 | 0.89 | ||
2066 | 17.37 | 14.07 | -3.30 | ---- | -0.03 | 0.86 | 0.89 | ||
2067 | 17.42 | 14.08 | -3.34 | ---- | -0.03 | 0.86 | 0.89 | ||
2068 | 17.46 | 14.08 | -3.39 | ---- | -0.03 | 0.86 | 0.89 | ||
2069 | 17.51 | 14.08 | -3.43 | ---- | -0.03 | 0.86 | 0.89 | ||
2070 | 17.55 | 14.08 | -3.47 | ---- | -0.03 | 0.86 | 0.90 | ||
2071 | 17.59 | 14.09 | -3.50 | ---- | -0.03 | 0.86 | 0.90 | ||
2072 | 17.62 | 14.09 | -3.53 | ---- | -0.03 | 0.86 | 0.90 | ||
2073 | 17.65 | 14.09 | -3.56 | ---- | -0.04 | 0.86 | 0.90 | ||
2074 | 17.67 | 14.09 | -3.58 | ---- | -0.04 | 0.86 | 0.90 | ||
2075 | 17.68 | 14.09 | -3.59 | ---- | -0.04 | 0.86 | 0.90 | ||
2076 | 17.69 | 14.09 | -3.60 | ---- | -0.04 | 0.86 | 0.90 | ||
2077 | 17.70 | 14.10 | -3.60 | ---- | -0.04 | 0.86 | 0.90 | ||
2078 | 17.70 | 14.10 | -3.61 | ---- | -0.04 | 0.86 | 0.90 | ||
2079 | 17.71 | 14.10 | -3.61 | ---- | -0.04 | 0.86 | 0.90 | ||
2080 | 17.72 | 14.10 | -3.62 | ---- | -0.04 | 0.86 | 0.90 | ||
2081 | 17.74 | 14.10 | -3.64 | ---- | -0.04 | 0.86 | 0.90 | ||
2082 | 17.76 | 14.10 | -3.66 | ---- | -0.04 | 0.87 | 0.91 | ||
2083 | 17.79 | 14.10 | -3.69 | ---- | -0.04 | 0.87 | 0.91 | ||
2084 | 17.83 | 14.10 | -3.73 | ---- | -0.04 | 0.87 | 0.91 | ||
2085 | 17.87 | 14.11 | -3.77 | ---- | -0.04 | 0.87 | 0.91 | ||
2086 | 17.92 | 14.11 | -3.81 | ---- | -0.04 | 0.87 | 0.91 | ||
2087 | 17.97 | 14.11 | -3.86 | ---- | -0.04 | 0.87 | 0.91 | ||
2088 | 18.02 | 14.12 | -3.91 | ---- | -0.04 | 0.87 | 0.91 |
  | 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 | 16.58% | 14.61% | -1.98% | 2035 | -0.01% | 0.73% | 0.74% | ||
  | |||||||||
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 |