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 | 13.27 | -0.64 | 286 | 0.00 | 0.39 | 0.39 | ||
2017 | 13.88 | 13.32 | -0.57 | 274 | 0.00 | 0.41 | 0.41 | ||
2018 | 13.91 | 13.34 | -0.57 | 263 | 0.00 | 0.41 | 0.41 | ||
2019 | 14.06 | 13.36 | -0.70 | 252 | 0.00 | 0.41 | 0.41 | ||
2020 | 14.26 | 13.37 | -0.88 | 242 | 0.00 | 0.40 | 0.40 | ||
2021 | 14.44 | 13.40 | -1.05 | 231 | 0.00 | 0.40 | 0.40 | ||
2022 | 14.70 | 13.43 | -1.28 | 219 | 0.00 | 0.40 | 0.40 | ||
2023 | 14.97 | 13.44 | -1.53 | 207 | 0.00 | 0.40 | 0.40 | ||
2024 | 15.23 | 13.46 | -1.77 | 194 | 0.00 | 0.40 | 0.40 | ||
2025 | 15.47 | 13.47 | -2.00 | 181 | 0.00 | 0.40 | 0.40 | ||
2026 | 15.71 | 13.49 | -2.22 | 167 | 0.00 | 0.40 | 0.40 | ||
2027 | 15.93 | 13.50 | -2.43 | 153 | 0.00 | 0.40 | 0.40 | ||
2028 | 16.13 | 13.51 | -2.62 | 138 | 0.00 | 0.40 | 0.40 | ||
2029 | 16.32 | 13.71 | -2.61 | 122 | 0.00 | 0.59 | 0.59 | ||
2030 | 16.49 | 13.73 | -2.76 | 107 | 0.00 | 0.60 | 0.60 | ||
2031 | 16.63 | 13.74 | -2.89 | 92 | 0.00 | 0.60 | 0.60 | ||
2032 | 16.75 | 13.75 | -3.00 | 75 | 0.00 | 0.60 | 0.60 | ||
2033 | 16.85 | 13.75 | -3.10 | 58 | 0.00 | 0.60 | 0.60 | ||
2034 | 16.93 | 13.76 | -3.17 | 41 | 0.00 | 0.60 | 0.60 | ||
2035 | 16.98 | 13.76 | -3.21 | 23 | -0.01 | 0.60 | 0.60 | ||
2036 | 17.00 | 13.77 | -3.24 | 5 | -0.01 | 0.60 | 0.61 | ||
2037 | 17.02 | 13.77 | -3.25 | ---- | -0.01 | 0.60 | 0.61 | ||
2038 | 17.01 | 13.77 | -3.24 | ---- | -0.01 | 0.60 | 0.61 | ||
2039 | 16.99 | 13.77 | -3.22 | ---- | -0.01 | 0.60 | 0.61 | ||
2040 | 16.96 | 13.77 | -3.18 | ---- | -0.01 | 0.60 | 0.61 | ||
2041 | 16.92 | 13.77 | -3.15 | ---- | -0.01 | 0.60 | 0.61 | ||
2042 | 16.89 | 13.77 | -3.12 | ---- | -0.01 | 0.60 | 0.61 | ||
2043 | 16.85 | 13.77 | -3.09 | ---- | -0.01 | 0.60 | 0.61 | ||
2044 | 16.83 | 13.86 | -2.97 | ---- | -0.01 | 0.69 | 0.70 | ||
2045 | 16.82 | 13.87 | -2.95 | ---- | -0.01 | 0.70 | 0.71 | ||
2046 | 16.81 | 13.87 | -2.94 | ---- | -0.01 | 0.70 | 0.71 | ||
2047 | 16.80 | 13.87 | -2.93 | ---- | -0.01 | 0.70 | 0.71 | ||
2048 | 16.78 | 13.87 | -2.91 | ---- | -0.01 | 0.70 | 0.71 | ||
2049 | 16.77 | 13.87 | -2.90 | ---- | -0.01 | 0.70 | 0.71 | ||
2050 | 16.77 | 13.87 | -2.90 | ---- | -0.01 | 0.70 | 0.71 | ||
2051 | 16.78 | 13.87 | -2.91 | ---- | -0.01 | 0.70 | 0.71 | ||
2052 | 16.79 | 13.87 | -2.92 | ---- | -0.01 | 0.70 | 0.72 | ||
2053 | 16.82 | 13.88 | -2.94 | ---- | -0.02 | 0.70 | 0.72 | ||
2054 | 16.85 | 14.06 | -2.79 | ---- | -0.02 | 0.89 | 0.90 | ||
2055 | 16.89 | 14.08 | -2.82 | ---- | -0.02 | 0.90 | 0.91 | ||
2056 | 16.94 | 14.08 | -2.86 | ---- | -0.02 | 0.90 | 0.91 | ||
2057 | 16.98 | 14.08 | -2.90 | ---- | -0.02 | 0.90 | 0.92 | ||
2058 | 17.03 | 14.09 | -2.94 | ---- | -0.02 | 0.90 | 0.92 | ||
2059 | 17.07 | 14.09 | -2.98 | ---- | -0.02 | 0.90 | 0.92 | ||
2060 | 17.12 | 14.09 | -3.03 | ---- | -0.02 | 0.90 | 0.92 | ||
2061 | 17.16 | 14.10 | -3.07 | ---- | -0.02 | 0.90 | 0.92 | ||
2062 | 17.20 | 14.10 | -3.11 | ---- | -0.02 | 0.90 | 0.92 | ||
2063 | 17.25 | 14.10 | -3.14 | ---- | -0.02 | 0.90 | 0.92 | ||
2064 | 17.29 | 14.29 | -3.00 | ---- | -0.02 | 1.08 | 1.11 | ||
2065 | 17.33 | 14.30 | -3.03 | ---- | -0.02 | 1.09 | 1.12 | ||
2066 | 17.38 | 14.30 | -3.07 | ---- | -0.03 | 1.09 | 1.12 | ||
2067 | 17.42 | 14.31 | -3.12 | ---- | -0.03 | 1.09 | 1.12 | ||
2068 | 17.47 | 14.31 | -3.16 | ---- | -0.03 | 1.09 | 1.12 | ||
2069 | 17.51 | 14.31 | -3.20 | ---- | -0.03 | 1.10 | 1.12 | ||
2070 | 17.56 | 14.32 | -3.24 | ---- | -0.03 | 1.10 | 1.12 | ||
2071 | 17.60 | 14.32 | -3.27 | ---- | -0.03 | 1.10 | 1.13 | ||
2072 | 17.63 | 14.32 | -3.30 | ---- | -0.03 | 1.10 | 1.13 | ||
2073 | 17.65 | 14.33 | -3.33 | ---- | -0.03 | 1.10 | 1.13 | ||
2074 | 17.67 | 14.33 | -3.35 | ---- | -0.03 | 1.10 | 1.13 | ||
2075 | 17.69 | 14.33 | -3.36 | ---- | -0.03 | 1.10 | 1.13 | ||
2076 | 17.70 | 14.33 | -3.37 | ---- | -0.03 | 1.10 | 1.13 | ||
2077 | 17.70 | 14.33 | -3.37 | ---- | -0.03 | 1.10 | 1.13 | ||
2078 | 17.71 | 14.33 | -3.38 | ---- | -0.03 | 1.10 | 1.13 | ||
2079 | 17.71 | 14.33 | -3.38 | ---- | -0.03 | 1.10 | 1.13 | ||
2080 | 17.73 | 14.33 | -3.39 | ---- | -0.03 | 1.10 | 1.14 | ||
2081 | 17.74 | 14.34 | -3.41 | ---- | -0.03 | 1.10 | 1.14 | ||
2082 | 17.77 | 14.34 | -3.43 | ---- | -0.03 | 1.10 | 1.14 | ||
2083 | 17.80 | 14.34 | -3.46 | ---- | -0.04 | 1.10 | 1.14 | ||
2084 | 17.84 | 14.34 | -3.49 | ---- | -0.04 | 1.10 | 1.14 | ||
2085 | 17.88 | 14.35 | -3.53 | ---- | -0.04 | 1.10 | 1.14 | ||
2086 | 17.93 | 14.35 | -3.58 | ---- | -0.04 | 1.10 | 1.14 | ||
2087 | 17.98 | 14.35 | -3.62 | ---- | -0.04 | 1.11 | 1.14 | ||
2088 | 18.03 | 14.36 | -3.67 | ---- | -0.04 | 1.11 | 1.14 |
  | 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% | 14.57% | -2.02% | 2036 | -0.01% | 0.69% | 0.70% | ||
  | |||||||||
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 |