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 | -1.21 | 315 | 0.00 | 0.00 | 0.00 | ||
2015 | 13.98 | 12.86 | -1.11 | 301 | 0.01 | 0.00 | -0.01 | ||
2016 | 13.93 | 12.88 | -1.05 | 285 | 0.02 | 0.00 | -0.02 | ||
2017 | 13.91 | 12.90 | -1.01 | 270 | 0.03 | 0.00 | -0.03 | ||
2018 | 13.95 | 12.93 | -1.02 | 256 | 0.04 | 0.00 | -0.04 | ||
2019 | 14.10 | 12.95 | -1.15 | 243 | 0.05 | 0.00 | -0.05 | ||
2020 | 14.32 | 12.97 | -1.35 | 229 | 0.06 | 0.00 | -0.06 | ||
2021 | 14.51 | 13.00 | -1.52 | 215 | 0.07 | 0.00 | -0.07 | ||
2022 | 14.78 | 13.03 | -1.76 | 201 | 0.08 | 0.00 | -0.08 | ||
2023 | 15.06 | 13.05 | -2.01 | 185 | 0.09 | 0.00 | -0.09 | ||
2024 | 15.33 | 13.06 | -2.26 | 170 | 0.10 | 0.00 | -0.09 | ||
2025 | 15.58 | 13.08 | -2.51 | 153 | 0.11 | 0.00 | -0.10 | ||
2026 | 15.83 | 13.09 | -2.74 | 137 | 0.12 | 0.01 | -0.11 | ||
2027 | 16.06 | 13.10 | -2.95 | 119 | 0.13 | 0.01 | -0.12 | ||
2028 | 16.27 | 13.12 | -3.16 | 102 | 0.14 | 0.01 | -0.13 | ||
2029 | 16.47 | 13.13 | -3.34 | 83 | 0.15 | 0.01 | -0.14 | ||
2030 | 16.65 | 13.14 | -3.51 | 63 | 0.16 | 0.01 | -0.15 | ||
2031 | 16.80 | 13.15 | -3.65 | 43 | 0.16 | 0.01 | -0.16 | ||
2032 | 16.92 | 13.16 | -3.77 | 22 | 0.17 | 0.01 | -0.16 | ||
2033 | 17.04 | 13.16 | -3.87 | 1 | 0.18 | 0.01 | -0.17 | ||
2034 | 17.12 | 13.17 | -3.95 | ---- | 0.19 | 0.01 | -0.18 | ||
2035 | 17.18 | 13.17 | -4.00 | ---- | 0.20 | 0.01 | -0.19 | ||
2036 | 17.21 | 13.18 | -4.04 | ---- | 0.20 | 0.01 | -0.19 | ||
2037 | 17.23 | 13.18 | -4.05 | ---- | 0.21 | 0.01 | -0.20 | ||
2038 | 17.24 | 13.18 | -4.05 | ---- | 0.22 | 0.01 | -0.21 | ||
2039 | 17.22 | 13.18 | -4.03 | ---- | 0.22 | 0.01 | -0.21 | ||
2040 | 17.19 | 13.18 | -4.01 | ---- | 0.23 | 0.01 | -0.22 | ||
2041 | 17.16 | 13.18 | -3.98 | ---- | 0.23 | 0.01 | -0.22 | ||
2042 | 17.13 | 13.18 | -3.95 | ---- | 0.24 | 0.01 | -0.23 | ||
2043 | 17.11 | 13.18 | -3.93 | ---- | 0.24 | 0.01 | -0.23 | ||
2044 | 17.09 | 13.18 | -3.91 | ---- | 0.25 | 0.01 | -0.24 | ||
2045 | 17.08 | 13.18 | -3.90 | ---- | 0.25 | 0.01 | -0.24 | ||
2046 | 17.07 | 13.18 | -3.89 | ---- | 0.26 | 0.01 | -0.24 | ||
2047 | 17.07 | 13.18 | -3.88 | ---- | 0.26 | 0.01 | -0.25 | ||
2048 | 17.06 | 13.18 | -3.87 | ---- | 0.26 | 0.01 | -0.25 | ||
2049 | 17.05 | 13.18 | -3.87 | ---- | 0.27 | 0.01 | -0.26 | ||
2050 | 17.06 | 13.18 | -3.87 | ---- | 0.27 | 0.01 | -0.26 | ||
2051 | 17.07 | 13.19 | -3.88 | ---- | 0.28 | 0.01 | -0.26 | ||
2052 | 17.09 | 13.19 | -3.90 | ---- | 0.28 | 0.01 | -0.27 | ||
2053 | 17.12 | 13.19 | -3.93 | ---- | 0.28 | 0.01 | -0.27 | ||
2054 | 17.16 | 13.19 | -3.96 | ---- | 0.29 | 0.01 | -0.27 | ||
2055 | 17.20 | 13.19 | -4.01 | ---- | 0.29 | 0.01 | -0.28 | ||
2056 | 17.25 | 13.20 | -4.05 | ---- | 0.29 | 0.01 | -0.28 | ||
2057 | 17.30 | 13.20 | -4.10 | ---- | 0.30 | 0.01 | -0.28 | ||
2058 | 17.35 | 13.20 | -4.14 | ---- | 0.30 | 0.01 | -0.28 | ||
2059 | 17.40 | 13.21 | -4.19 | ---- | 0.30 | 0.01 | -0.29 | ||
2060 | 17.44 | 13.21 | -4.23 | ---- | 0.30 | 0.01 | -0.29 | ||
2061 | 17.49 | 13.21 | -4.28 | ---- | 0.30 | 0.01 | -0.29 | ||
2062 | 17.53 | 13.22 | -4.32 | ---- | 0.31 | 0.01 | -0.29 | ||
2063 | 17.58 | 13.22 | -4.36 | ---- | 0.31 | 0.02 | -0.29 | ||
2064 | 17.62 | 13.22 | -4.40 | ---- | 0.31 | 0.02 | -0.29 | ||
2065 | 17.67 | 13.22 | -4.44 | ---- | 0.31 | 0.02 | -0.30 | ||
2066 | 17.72 | 13.23 | -4.49 | ---- | 0.31 | 0.02 | -0.30 | ||
2067 | 17.76 | 13.23 | -4.53 | ---- | 0.31 | 0.02 | -0.30 | ||
2068 | 17.81 | 13.23 | -4.58 | ---- | 0.31 | 0.02 | -0.30 | ||
2069 | 17.86 | 13.23 | -4.62 | ---- | 0.32 | 0.02 | -0.30 | ||
2070 | 17.90 | 13.24 | -4.66 | ---- | 0.32 | 0.02 | -0.30 | ||
2071 | 17.94 | 13.24 | -4.70 | ---- | 0.32 | 0.02 | -0.30 | ||
2072 | 17.97 | 13.24 | -4.73 | ---- | 0.32 | 0.02 | -0.30 | ||
2073 | 18.00 | 13.24 | -4.76 | ---- | 0.32 | 0.02 | -0.30 | ||
2074 | 18.02 | 13.24 | -4.78 | ---- | 0.32 | 0.02 | -0.30 | ||
2075 | 18.04 | 13.25 | -4.79 | ---- | 0.32 | 0.02 | -0.30 | ||
2076 | 18.05 | 13.25 | -4.80 | ---- | 0.32 | 0.02 | -0.30 | ||
2077 | 18.06 | 13.25 | -4.81 | ---- | 0.32 | 0.02 | -0.30 | ||
2078 | 18.06 | 13.25 | -4.81 | ---- | 0.32 | 0.02 | -0.30 | ||
2079 | 18.07 | 13.25 | -4.82 | ---- | 0.32 | 0.02 | -0.30 | ||
2080 | 18.08 | 13.25 | -4.83 | ---- | 0.32 | 0.02 | -0.30 | ||
2081 | 18.10 | 13.25 | -4.85 | ---- | 0.32 | 0.02 | -0.30 | ||
2082 | 18.12 | 13.25 | -4.87 | ---- | 0.32 | 0.02 | -0.30 | ||
2083 | 18.15 | 13.25 | -4.90 | ---- | 0.32 | 0.02 | -0.30 | ||
2084 | 18.19 | 13.25 | -4.94 | ---- | 0.32 | 0.02 | -0.31 | ||
2085 | 18.24 | 13.26 | -4.98 | ---- | 0.32 | 0.02 | -0.31 | ||
2086 | 18.28 | 13.26 | -5.03 | ---- | 0.32 | 0.02 | -0.31 | ||
2087 | 18.34 | 13.26 | -5.07 | ---- | 0.32 | 0.02 | -0.31 | ||
2088 | 18.39 | 13.27 | -5.12 | ---- | 0.32 | 0.02 | -0.31 |
  | 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 | 16.81% | 13.89% | -2.92% | 2033 | 0.21% | 0.01% | -0.20% | ||
  | |||||||||
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 |