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 | 13.90 | -0.13 | 315 | 0.00 | 1.07 | 1.07 | ||
2015 | 13.97 | 14.04 | 0.07 | 308 | 0.00 | 1.17 | 1.17 | ||
2016 | 13.91 | 14.08 | 0.17 | 301 | 0.00 | 1.20 | 1.20 | ||
2017 | 13.88 | 14.11 | 0.23 | 294 | 0.00 | 1.21 | 1.21 | ||
2018 | 13.91 | 14.13 | 0.22 | 288 | 0.00 | 1.20 | 1.20 | ||
2019 | 14.06 | 14.14 | 0.09 | 283 | 0.00 | 1.19 | 1.19 | ||
2020 | 14.25 | 14.15 | -0.11 | 277 | 0.00 | 1.18 | 1.18 | ||
2021 | 14.44 | 14.17 | -0.27 | 271 | 0.00 | 1.17 | 1.18 | ||
2022 | 14.70 | 14.19 | -0.51 | 263 | 0.00 | 1.17 | 1.17 | ||
2023 | 14.97 | 14.21 | -0.75 | 255 | 0.00 | 1.17 | 1.17 | ||
2024 | 15.22 | 14.23 | -1.00 | 247 | 0.00 | 1.17 | 1.17 | ||
2025 | 15.47 | 14.24 | -1.23 | 238 | -0.01 | 1.17 | 1.18 | ||
2026 | 15.70 | 14.25 | -1.45 | 229 | -0.01 | 1.17 | 1.18 | ||
2027 | 15.92 | 14.27 | -1.65 | 219 | -0.01 | 1.17 | 1.18 | ||
2028 | 16.13 | 14.28 | -1.84 | 209 | -0.01 | 1.17 | 1.18 | ||
2029 | 16.32 | 14.29 | -2.02 | 198 | -0.01 | 1.17 | 1.18 | ||
2030 | 16.48 | 14.30 | -2.18 | 187 | -0.01 | 1.17 | 1.18 | ||
2031 | 16.62 | 14.31 | -2.31 | 175 | -0.01 | 1.17 | 1.18 | ||
2032 | 16.74 | 14.32 | -2.42 | 163 | -0.01 | 1.17 | 1.19 | ||
2033 | 16.84 | 14.33 | -2.51 | 150 | -0.01 | 1.17 | 1.19 | ||
2034 | 16.92 | 14.33 | -2.58 | 137 | -0.02 | 1.17 | 1.19 | ||
2035 | 16.96 | 14.34 | -2.63 | 123 | -0.02 | 1.17 | 1.19 | ||
2036 | 16.99 | 14.34 | -2.65 | 109 | -0.02 | 1.17 | 1.19 | ||
2037 | 17.01 | 14.34 | -2.66 | 95 | -0.02 | 1.17 | 1.19 | ||
2038 | 17.00 | 14.35 | -2.65 | 81 | -0.02 | 1.17 | 1.19 | ||
2039 | 16.97 | 14.35 | -2.63 | 67 | -0.02 | 1.17 | 1.20 | ||
2040 | 16.94 | 14.35 | -2.60 | 53 | -0.02 | 1.18 | 1.20 | ||
2041 | 16.91 | 14.35 | -2.56 | 38 | -0.02 | 1.18 | 1.20 | ||
2042 | 16.87 | 14.35 | -2.52 | 24 | -0.02 | 1.18 | 1.20 | ||
2043 | 16.84 | 14.35 | -2.49 | 10 | -0.03 | 1.18 | 1.20 | ||
2044 | 16.82 | 14.35 | -2.47 | ---- | -0.03 | 1.18 | 1.20 | ||
2045 | 16.80 | 14.35 | -2.45 | ---- | -0.03 | 1.18 | 1.20 | ||
2046 | 16.79 | 14.35 | -2.44 | ---- | -0.03 | 1.18 | 1.21 | ||
2047 | 16.78 | 14.35 | -2.43 | ---- | -0.03 | 1.18 | 1.21 | ||
2048 | 16.76 | 14.35 | -2.41 | ---- | -0.03 | 1.18 | 1.21 | ||
2049 | 16.75 | 14.35 | -2.40 | ---- | -0.03 | 1.18 | 1.21 | ||
2050 | 16.75 | 14.35 | -2.40 | ---- | -0.03 | 1.18 | 1.21 | ||
2051 | 16.76 | 14.35 | -2.40 | ---- | -0.03 | 1.18 | 1.21 | ||
2052 | 16.77 | 14.35 | -2.42 | ---- | -0.04 | 1.18 | 1.22 | ||
2053 | 16.80 | 14.36 | -2.44 | ---- | -0.04 | 1.18 | 1.22 | ||
2054 | 16.83 | 14.36 | -2.47 | ---- | -0.04 | 1.18 | 1.22 | ||
2055 | 16.87 | 14.36 | -2.51 | ---- | -0.04 | 1.18 | 1.22 | ||
2056 | 16.92 | 14.37 | -2.55 | ---- | -0.04 | 1.18 | 1.22 | ||
2057 | 16.96 | 14.37 | -2.59 | ---- | -0.04 | 1.18 | 1.23 | ||
2058 | 17.01 | 14.37 | -2.63 | ---- | -0.04 | 1.18 | 1.23 | ||
2059 | 17.05 | 14.38 | -2.67 | ---- | -0.04 | 1.18 | 1.23 | ||
2060 | 17.10 | 14.38 | -2.72 | ---- | -0.05 | 1.18 | 1.23 | ||
2061 | 17.14 | 14.38 | -2.76 | ---- | -0.05 | 1.19 | 1.23 | ||
2062 | 17.18 | 14.39 | -2.79 | ---- | -0.05 | 1.19 | 1.23 | ||
2063 | 17.22 | 14.39 | -2.83 | ---- | -0.05 | 1.19 | 1.23 | ||
2064 | 17.26 | 14.39 | -2.87 | ---- | -0.05 | 1.19 | 1.24 | ||
2065 | 17.31 | 14.40 | -2.91 | ---- | -0.05 | 1.19 | 1.24 | ||
2066 | 17.35 | 14.40 | -2.95 | ---- | -0.05 | 1.19 | 1.24 | ||
2067 | 17.40 | 14.40 | -3.00 | ---- | -0.05 | 1.19 | 1.24 | ||
2068 | 17.44 | 14.41 | -3.04 | ---- | -0.05 | 1.19 | 1.24 | ||
2069 | 17.49 | 14.41 | -3.08 | ---- | -0.05 | 1.19 | 1.24 | ||
2070 | 17.53 | 14.41 | -3.12 | ---- | -0.05 | 1.19 | 1.24 | ||
2071 | 17.57 | 14.42 | -3.16 | ---- | -0.05 | 1.19 | 1.24 | ||
2072 | 17.60 | 14.42 | -3.19 | ---- | -0.05 | 1.19 | 1.24 | ||
2073 | 17.63 | 14.42 | -3.21 | ---- | -0.05 | 1.19 | 1.24 | ||
2074 | 17.65 | 14.42 | -3.23 | ---- | -0.05 | 1.19 | 1.25 | ||
2075 | 17.67 | 14.42 | -3.24 | ---- | -0.05 | 1.19 | 1.25 | ||
2076 | 17.68 | 14.43 | -3.25 | ---- | -0.05 | 1.19 | 1.25 | ||
2077 | 17.68 | 14.43 | -3.26 | ---- | -0.05 | 1.20 | 1.25 | ||
2078 | 17.69 | 14.43 | -3.26 | ---- | -0.05 | 1.20 | 1.25 | ||
2079 | 17.70 | 14.43 | -3.27 | ---- | -0.05 | 1.20 | 1.25 | ||
2080 | 17.71 | 14.43 | -3.28 | ---- | -0.05 | 1.20 | 1.25 | ||
2081 | 17.72 | 14.43 | -3.29 | ---- | -0.05 | 1.20 | 1.25 | ||
2082 | 17.75 | 14.43 | -3.32 | ---- | -0.05 | 1.20 | 1.25 | ||
2083 | 17.78 | 14.44 | -3.35 | ---- | -0.05 | 1.20 | 1.25 | ||
2084 | 17.82 | 14.44 | -3.38 | ---- | -0.05 | 1.20 | 1.25 | ||
2085 | 17.86 | 14.44 | -3.42 | ---- | -0.05 | 1.20 | 1.25 | ||
2086 | 17.91 | 14.44 | -3.47 | ---- | -0.05 | 1.20 | 1.25 | ||
2087 | 17.96 | 14.45 | -3.51 | ---- | -0.05 | 1.20 | 1.25 | ||
2088 | 18.01 | 14.45 | -3.56 | ---- | -0.05 | 1.20 | 1.25 |
  | 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 | 16.57% | 15.04% | -1.53% | 2043 | -0.03% | 1.16% | 1.19% | ||
  | |||||||||
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 |