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 | 13.84 | 12.86 | -0.98 | 304 | -0.13 | 0.00 | 0.13 | ||
2016 | 13.65 | 12.87 | -0.78 | 292 | -0.26 | -0.01 | 0.25 | ||
2017 | 13.50 | 12.89 | -0.61 | 281 | -0.38 | -0.02 | 0.37 | ||
2018 | 13.42 | 12.91 | -0.51 | 272 | -0.50 | -0.02 | 0.48 | ||
2019 | 13.44 | 12.92 | -0.52 | 264 | -0.61 | -0.03 | 0.59 | ||
2020 | 13.53 | 12.94 | -0.60 | 256 | -0.72 | -0.03 | 0.69 | ||
2021 | 13.61 | 12.96 | -0.66 | 248 | -0.83 | -0.04 | 0.79 | ||
2022 | 13.77 | 12.98 | -0.78 | 240 | -0.94 | -0.04 | 0.89 | ||
2023 | 13.93 | 12.99 | -0.93 | 232 | -1.04 | -0.05 | 1.00 | ||
2024 | 14.08 | 13.00 | -1.08 | 223 | -1.14 | -0.05 | 1.09 | ||
2025 | 14.23 | 13.01 | -1.22 | 215 | -1.24 | -0.06 | 1.19 | ||
2026 | 14.37 | 13.02 | -1.35 | 206 | -1.34 | -0.06 | 1.28 | ||
2027 | 14.50 | 13.03 | -1.47 | 197 | -1.43 | -0.07 | 1.36 | ||
2028 | 14.62 | 13.04 | -1.58 | 188 | -1.51 | -0.07 | 1.44 | ||
2029 | 14.73 | 13.05 | -1.68 | 179 | -1.59 | -0.07 | 1.52 | ||
2030 | 14.82 | 13.05 | -1.77 | 169 | -1.67 | -0.08 | 1.59 | ||
2031 | 14.89 | 13.06 | -1.83 | 159 | -1.74 | -0.08 | 1.66 | ||
2032 | 14.94 | 13.06 | -1.88 | 149 | -1.81 | -0.09 | 1.72 | ||
2033 | 14.99 | 13.07 | -1.92 | 138 | -1.87 | -0.09 | 1.78 | ||
2034 | 15.01 | 13.07 | -1.94 | 127 | -1.92 | -0.09 | 1.83 | ||
2035 | 15.01 | 13.07 | -1.94 | 116 | -1.97 | -0.09 | 1.88 | ||
2036 | 14.99 | 13.07 | -1.92 | 105 | -2.02 | -0.10 | 1.92 | ||
2037 | 14.97 | 13.07 | -1.90 | 94 | -2.05 | -0.10 | 1.96 | ||
2038 | 14.93 | 13.07 | -1.86 | 83 | -2.09 | -0.10 | 1.99 | ||
2039 | 14.88 | 13.07 | -1.81 | 72 | -2.12 | -0.10 | 2.01 | ||
2040 | 14.83 | 13.07 | -1.76 | 61 | -2.14 | -0.10 | 2.03 | ||
2041 | 14.77 | 13.07 | -1.71 | 50 | -2.16 | -0.10 | 2.05 | ||
2042 | 14.72 | 13.06 | -1.66 | 40 | -2.17 | -0.11 | 2.07 | ||
2043 | 14.68 | 13.06 | -1.62 | 29 | -2.18 | -0.11 | 2.08 | ||
2044 | 14.65 | 13.06 | -1.59 | 19 | -2.19 | -0.11 | 2.09 | ||
2045 | 14.63 | 13.06 | -1.57 | 9 | -2.20 | -0.11 | 2.09 | ||
2046 | 14.61 | 13.06 | -1.55 | ---- | -2.21 | -0.11 | 2.10 | ||
2047 | 14.60 | 13.06 | -1.54 | ---- | -2.21 | -0.11 | 2.10 | ||
2048 | 14.58 | 13.06 | -1.52 | ---- | -2.21 | -0.11 | 2.10 | ||
2049 | 14.57 | 13.06 | -1.51 | ---- | -2.21 | -0.11 | 2.10 | ||
2050 | 14.57 | 13.06 | -1.51 | ---- | -2.21 | -0.11 | 2.10 | ||
2051 | 14.58 | 13.06 | -1.52 | ---- | -2.21 | -0.11 | 2.10 | ||
2052 | 14.60 | 13.06 | -1.53 | ---- | -2.21 | -0.11 | 2.10 | ||
2053 | 14.62 | 13.07 | -1.56 | ---- | -2.21 | -0.11 | 2.10 | ||
2054 | 14.65 | 13.07 | -1.59 | ---- | -2.22 | -0.11 | 2.11 | ||
2055 | 14.69 | 13.07 | -1.62 | ---- | -2.22 | -0.11 | 2.11 | ||
2056 | 14.73 | 13.07 | -1.66 | ---- | -2.22 | -0.11 | 2.11 | ||
2057 | 14.78 | 13.08 | -1.70 | ---- | -2.23 | -0.11 | 2.12 | ||
2058 | 14.82 | 13.08 | -1.74 | ---- | -2.23 | -0.11 | 2.12 | ||
2059 | 14.86 | 13.08 | -1.77 | ---- | -2.24 | -0.11 | 2.13 | ||
2060 | 14.89 | 13.08 | -1.81 | ---- | -2.25 | -0.11 | 2.14 | ||
2061 | 14.93 | 13.09 | -1.84 | ---- | -2.26 | -0.11 | 2.15 | ||
2062 | 14.96 | 13.09 | -1.87 | ---- | -2.27 | -0.11 | 2.15 | ||
2063 | 14.99 | 13.09 | -1.90 | ---- | -2.28 | -0.11 | 2.16 | ||
2064 | 15.03 | 13.09 | -1.93 | ---- | -2.29 | -0.11 | 2.17 | ||
2065 | 15.06 | 13.09 | -1.97 | ---- | -2.30 | -0.11 | 2.18 | ||
2066 | 15.10 | 13.10 | -2.00 | ---- | -2.31 | -0.11 | 2.19 | ||
2067 | 15.13 | 13.10 | -2.03 | ---- | -2.32 | -0.11 | 2.20 | ||
2068 | 15.16 | 13.10 | -2.06 | ---- | -2.33 | -0.12 | 2.22 | ||
2069 | 15.20 | 13.10 | -2.10 | ---- | -2.34 | -0.12 | 2.23 | ||
2070 | 15.23 | 13.10 | -2.13 | ---- | -2.35 | -0.12 | 2.24 | ||
2071 | 15.26 | 13.11 | -2.15 | ---- | -2.36 | -0.12 | 2.25 | ||
2072 | 15.28 | 13.11 | -2.17 | ---- | -2.37 | -0.12 | 2.26 | ||
2073 | 15.30 | 13.11 | -2.19 | ---- | -2.38 | -0.12 | 2.27 | ||
2074 | 15.31 | 13.11 | -2.20 | ---- | -2.39 | -0.12 | 2.27 | ||
2075 | 15.32 | 13.11 | -2.21 | ---- | -2.40 | -0.12 | 2.28 | ||
2076 | 15.32 | 13.11 | -2.21 | ---- | -2.41 | -0.12 | 2.29 | ||
2077 | 15.32 | 13.11 | -2.21 | ---- | -2.42 | -0.12 | 2.30 | ||
2078 | 15.32 | 13.11 | -2.21 | ---- | -2.42 | -0.12 | 2.30 | ||
2079 | 15.32 | 13.11 | -2.21 | ---- | -2.43 | -0.12 | 2.31 | ||
2080 | 15.33 | 13.11 | -2.21 | ---- | -2.43 | -0.12 | 2.31 | ||
2081 | 15.34 | 13.11 | -2.23 | ---- | -2.44 | -0.12 | 2.32 | ||
2082 | 15.36 | 13.11 | -2.24 | ---- | -2.44 | -0.12 | 2.32 | ||
2083 | 15.38 | 13.11 | -2.27 | ---- | -2.45 | -0.12 | 2.33 | ||
2084 | 15.42 | 13.12 | -2.30 | ---- | -2.45 | -0.12 | 2.33 | ||
2085 | 15.46 | 13.12 | -2.34 | ---- | -2.46 | -0.12 | 2.34 | ||
2086 | 15.50 | 13.12 | -2.38 | ---- | -2.47 | -0.12 | 2.34 | ||
2087 | 15.54 | 13.12 | -2.42 | ---- | -2.47 | -0.12 | 2.35 | ||
2088 | 15.59 | 13.13 | -2.46 | ---- | -2.48 | -0.12 | 2.36 |
  | 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 | 14.78% | 13.79% | -0.99% | 2045 | -1.81% | -0.09% | 1.73% | ||
  | |||||||||
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 30, 2013 |