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 | 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 | 14.43 | 12.99 | -1.44 | 218 | -0.01 | 0.00 | 0.01 | ||
2022 | 14.67 | 13.02 | -1.65 | 204 | -0.03 | 0.00 | 0.03 | ||
2023 | 14.91 | 13.04 | -1.87 | 190 | -0.06 | 0.00 | 0.06 | ||
2024 | 15.14 | 13.05 | -2.08 | 175 | -0.09 | 0.00 | 0.09 | ||
2025 | 15.34 | 13.07 | -2.27 | 160 | -0.14 | -0.01 | 0.13 | ||
2026 | 15.52 | 13.08 | -2.44 | 145 | -0.19 | -0.01 | 0.18 | ||
2027 | 15.68 | 13.09 | -2.59 | 130 | -0.25 | -0.01 | 0.24 | ||
2028 | 15.82 | 13.10 | -2.72 | 115 | -0.32 | -0.01 | 0.30 | ||
2029 | 15.93 | 13.11 | -2.83 | 99 | -0.39 | -0.02 | 0.38 | ||
2030 | 16.02 | 13.11 | -2.91 | 82 | -0.47 | -0.02 | 0.45 | ||
2031 | 16.07 | 13.12 | -2.96 | 65 | -0.56 | -0.02 | 0.54 | ||
2032 | 16.10 | 13.12 | -2.98 | 48 | -0.65 | -0.03 | 0.63 | ||
2033 | 16.10 | 13.12 | -2.98 | 31 | -0.75 | -0.03 | 0.72 | ||
2034 | 16.08 | 13.12 | -2.95 | 13 | -0.86 | -0.04 | 0.82 | ||
2035 | 16.02 | 13.12 | -2.90 | ---- | -0.96 | -0.04 | 0.92 | ||
2036 | 15.94 | 13.12 | -2.82 | ---- | -1.07 | -0.05 | 1.02 | ||
2037 | 15.84 | 13.12 | -2.72 | ---- | -1.19 | -0.05 | 1.13 | ||
2038 | 15.72 | 13.11 | -2.60 | ---- | -1.30 | -0.06 | 1.24 | ||
2039 | 15.57 | 13.11 | -2.47 | ---- | -1.42 | -0.06 | 1.36 | ||
2040 | 15.42 | 13.10 | -2.32 | ---- | -1.54 | -0.07 | 1.47 | ||
2041 | 15.26 | 13.09 | -2.17 | ---- | -1.67 | -0.08 | 1.59 | ||
2042 | 15.10 | 13.09 | -2.01 | ---- | -1.80 | -0.08 | 1.72 | ||
2043 | 14.93 | 13.08 | -1.85 | ---- | -1.93 | -0.09 | 1.84 | ||
2044 | 14.77 | 13.07 | -1.70 | ---- | -2.07 | -0.09 | 1.97 | ||
2045 | 14.62 | 13.07 | -1.55 | ---- | -2.21 | -0.10 | 2.11 | ||
2046 | 14.46 | 13.06 | -1.40 | ---- | -2.35 | -0.11 | 2.25 | ||
2047 | 14.31 | 13.05 | -1.25 | ---- | -2.50 | -0.12 | 2.39 | ||
2048 | 14.14 | 13.05 | -1.10 | ---- | -2.65 | -0.12 | 2.53 | ||
2049 | 13.99 | 13.04 | -0.95 | ---- | -2.80 | -0.13 | 2.67 | ||
2050 | 13.84 | 13.03 | -0.80 | ---- | -2.95 | -0.14 | 2.81 | ||
2051 | 13.69 | 13.03 | -0.67 | ---- | -3.10 | -0.14 | 2.95 | ||
2052 | 13.56 | 13.02 | -0.54 | ---- | -3.25 | -0.15 | 3.10 | ||
2053 | 13.43 | 13.02 | -0.41 | ---- | -3.41 | -0.16 | 3.25 | ||
2054 | 13.30 | 13.01 | -0.29 | ---- | -3.56 | -0.17 | 3.40 | ||
2055 | 13.19 | 13.01 | -0.18 | ---- | -3.72 | -0.17 | 3.55 | ||
2056 | 13.08 | 13.00 | -0.08 | ---- | -3.88 | -0.18 | 3.69 | ||
2057 | 12.97 | 13.00 | 0.03 | ---- | -4.03 | -0.19 | 3.84 | ||
2058 | 12.86 | 12.99 | 0.13 | ---- | -4.19 | -0.20 | 3.99 | ||
2059 | 12.76 | 12.99 | 0.23 | ---- | -4.34 | -0.21 | 4.13 | ||
2060 | 12.65 | 12.98 | 0.33 | ---- | -4.49 | -0.21 | 4.27 | ||
2061 | 12.55 | 12.98 | 0.43 | ---- | -4.63 | -0.22 | 4.41 | ||
2062 | 12.45 | 12.97 | 0.52 | ---- | -4.78 | -0.23 | 4.55 | ||
2063 | 12.35 | 12.97 | 0.62 | ---- | -4.92 | -0.23 | 4.69 | ||
2064 | 12.25 | 12.96 | 0.71 | ---- | -5.06 | -0.24 | 4.82 | ||
2065 | 12.15 | 12.96 | 0.81 | ---- | -5.20 | -0.25 | 4.95 | ||
2066 | 12.06 | 12.96 | 0.90 | ---- | -5.34 | -0.25 | 5.09 | ||
2067 | 11.97 | 12.95 | 0.98 | ---- | -5.48 | -0.26 | 5.22 | ||
2068 | 11.87 | 12.95 | 1.07 | ---- | -5.62 | -0.27 | 5.35 | ||
2069 | 11.78 | 12.94 | 1.16 | ---- | -5.76 | -0.28 | 5.48 | ||
2070 | 11.69 | 12.94 | 1.25 | ---- | -5.89 | -0.28 | 5.61 | ||
2071 | 11.60 | 12.93 | 1.34 | ---- | -6.03 | -0.29 | 5.74 | ||
2072 | 11.50 | 12.93 | 1.43 | ---- | -6.16 | -0.30 | 5.86 | ||
2073 | 11.40 | 12.93 | 1.53 | ---- | -6.28 | -0.30 | 5.98 | ||
2074 | 11.30 | 12.92 | 1.62 | ---- | -6.41 | -0.31 | 6.10 | ||
2075 | 11.19 | 12.92 | 1.72 | ---- | -6.53 | -0.31 | 6.21 | ||
2076 | 11.09 | 12.91 | 1.82 | ---- | -6.64 | -0.32 | 6.32 | ||
2077 | 10.98 | 12.91 | 1.93 | ---- | -6.76 | -0.32 | 6.43 | ||
2078 | 10.87 | 12.90 | 2.03 | ---- | -6.87 | -0.33 | 6.54 | ||
2079 | 10.76 | 12.90 | 2.13 | ---- | -6.98 | -0.34 | 6.65 | ||
2080 | 10.66 | 12.89 | 2.23 | ---- | -7.10 | -0.34 | 6.76 | ||
2081 | 10.56 | 12.89 | 2.33 | ---- | -7.22 | -0.35 | 6.87 | ||
2082 | 10.46 | 12.88 | 2.42 | ---- | -7.34 | -0.35 | 6.98 | ||
2083 | 10.37 | 12.88 | 2.50 | ---- | -7.46 | -0.36 | 7.10 | ||
2084 | 10.29 | 12.87 | 2.59 | ---- | -7.59 | -0.37 | 7.22 | ||
2085 | 10.20 | 12.87 | 2.67 | ---- | -7.71 | -0.37 | 7.34 | ||
2086 | 10.12 | 12.87 | 2.75 | ---- | -7.84 | -0.38 | 7.47 | ||
2087 | 10.04 | 12.86 | 2.82 | ---- | -7.97 | -0.38 | 7.59 | ||
2088 | 9.96 | 12.86 | 2.90 | ---- | -8.10 | -0.39 | 7.71 |
  | 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 | 13.91% | 13.75% | -0.15% | 2034 | -2.69% | -0.12% | 2.57% | ||
  | |||||||||
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 |