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 | 12.97 | -1.06 | 315 | 0.00 | 0.14 | 0.14 | ||
2015 | 13.97 | 13.14 | -0.82 | 302 | 0.00 | 0.28 | 0.28 | ||
2016 | 13.91 | 13.30 | -0.61 | 288 | 0.00 | 0.41 | 0.41 | ||
2017 | 13.88 | 13.43 | -0.45 | 277 | 0.00 | 0.53 | 0.53 | ||
2018 | 13.91 | 13.56 | -0.35 | 267 | 0.00 | 0.63 | 0.63 | ||
2019 | 14.06 | 13.67 | -0.39 | 258 | 0.00 | 0.72 | 0.72 | ||
2020 | 14.26 | 13.77 | -0.49 | 249 | 0.00 | 0.80 | 0.80 | ||
2021 | 14.44 | 13.87 | -0.58 | 241 | 0.00 | 0.87 | 0.87 | ||
2022 | 14.70 | 13.97 | -0.73 | 232 | 0.00 | 0.95 | 0.95 | ||
2023 | 14.97 | 14.06 | -0.91 | 223 | 0.00 | 1.02 | 1.02 | ||
2024 | 15.22 | 14.08 | -1.14 | 214 | 0.00 | 1.02 | 1.03 | ||
2025 | 15.47 | 14.10 | -1.38 | 204 | 0.00 | 1.02 | 1.03 | ||
2026 | 15.70 | 14.11 | -1.60 | 194 | 0.00 | 1.02 | 1.03 | ||
2027 | 15.92 | 14.12 | -1.80 | 184 | -0.01 | 1.03 | 1.03 | ||
2028 | 16.13 | 14.14 | -1.99 | 173 | -0.01 | 1.03 | 1.03 | ||
2029 | 16.32 | 14.15 | -2.17 | 161 | -0.01 | 1.03 | 1.03 | ||
2030 | 16.49 | 14.16 | -2.33 | 149 | -0.01 | 1.03 | 1.04 | ||
2031 | 16.62 | 14.17 | -2.46 | 136 | -0.01 | 1.03 | 1.04 | ||
2032 | 16.74 | 14.18 | -2.56 | 123 | -0.01 | 1.03 | 1.04 | ||
2033 | 16.85 | 14.19 | -2.66 | 109 | -0.01 | 1.03 | 1.04 | ||
2034 | 16.92 | 14.19 | -2.73 | 94 | -0.01 | 1.03 | 1.04 | ||
2035 | 16.97 | 14.19 | -2.78 | 79 | -0.01 | 1.03 | 1.04 | ||
2036 | 17.00 | 14.20 | -2.80 | 64 | -0.01 | 1.03 | 1.04 | ||
2037 | 17.01 | 14.20 | -2.81 | 49 | -0.01 | 1.03 | 1.04 | ||
2038 | 17.00 | 14.20 | -2.80 | 33 | -0.01 | 1.03 | 1.04 | ||
2039 | 16.98 | 14.20 | -2.78 | 17 | -0.01 | 1.03 | 1.05 | ||
2040 | 16.95 | 14.20 | -2.75 | 2 | -0.02 | 1.03 | 1.05 | ||
2041 | 16.91 | 14.20 | -2.71 | ---- | -0.02 | 1.03 | 1.05 | ||
2042 | 16.88 | 14.20 | -2.67 | ---- | -0.02 | 1.03 | 1.05 | ||
2043 | 16.85 | 14.20 | -2.64 | ---- | -0.02 | 1.03 | 1.05 | ||
2044 | 16.82 | 14.20 | -2.62 | ---- | -0.02 | 1.03 | 1.05 | ||
2045 | 16.81 | 14.20 | -2.60 | ---- | -0.02 | 1.03 | 1.05 | ||
2046 | 16.80 | 14.20 | -2.59 | ---- | -0.02 | 1.03 | 1.06 | ||
2047 | 16.78 | 14.20 | -2.58 | ---- | -0.02 | 1.03 | 1.06 | ||
2048 | 16.77 | 14.20 | -2.56 | ---- | -0.02 | 1.03 | 1.06 | ||
2049 | 16.76 | 14.21 | -2.55 | ---- | -0.03 | 1.04 | 1.06 | ||
2050 | 16.76 | 14.21 | -2.55 | ---- | -0.03 | 1.04 | 1.06 | ||
2051 | 16.76 | 14.21 | -2.56 | ---- | -0.03 | 1.04 | 1.06 | ||
2052 | 16.78 | 14.21 | -2.57 | ---- | -0.03 | 1.04 | 1.07 | ||
2053 | 16.81 | 14.21 | -2.59 | ---- | -0.03 | 1.04 | 1.07 | ||
2054 | 16.84 | 14.22 | -2.62 | ---- | -0.03 | 1.04 | 1.07 | ||
2055 | 16.88 | 14.22 | -2.66 | ---- | -0.03 | 1.04 | 1.07 | ||
2056 | 16.92 | 14.22 | -2.70 | ---- | -0.03 | 1.04 | 1.07 | ||
2057 | 16.97 | 14.23 | -2.74 | ---- | -0.03 | 1.04 | 1.07 | ||
2058 | 17.01 | 14.23 | -2.78 | ---- | -0.04 | 1.04 | 1.08 | ||
2059 | 17.06 | 14.23 | -2.83 | ---- | -0.04 | 1.04 | 1.08 | ||
2060 | 17.10 | 14.24 | -2.87 | ---- | -0.04 | 1.04 | 1.08 | ||
2061 | 17.15 | 14.24 | -2.91 | ---- | -0.04 | 1.04 | 1.08 | ||
2062 | 17.19 | 14.24 | -2.94 | ---- | -0.04 | 1.04 | 1.08 | ||
2063 | 17.23 | 14.25 | -2.98 | ---- | -0.04 | 1.04 | 1.08 | ||
2064 | 17.27 | 14.25 | -3.02 | ---- | -0.04 | 1.04 | 1.09 | ||
2065 | 17.31 | 14.25 | -3.06 | ---- | -0.04 | 1.04 | 1.09 | ||
2066 | 17.36 | 14.26 | -3.10 | ---- | -0.04 | 1.05 | 1.09 | ||
2067 | 17.41 | 14.26 | -3.15 | ---- | -0.04 | 1.05 | 1.09 | ||
2068 | 17.45 | 14.26 | -3.19 | ---- | -0.04 | 1.05 | 1.09 | ||
2069 | 17.50 | 14.27 | -3.23 | ---- | -0.04 | 1.05 | 1.09 | ||
2070 | 17.54 | 14.27 | -3.27 | ---- | -0.05 | 1.05 | 1.09 | ||
2071 | 17.58 | 14.27 | -3.31 | ---- | -0.05 | 1.05 | 1.09 | ||
2072 | 17.61 | 14.28 | -3.33 | ---- | -0.05 | 1.05 | 1.10 | ||
2073 | 17.64 | 14.28 | -3.36 | ---- | -0.05 | 1.05 | 1.10 | ||
2074 | 17.66 | 14.28 | -3.38 | ---- | -0.05 | 1.05 | 1.10 | ||
2075 | 17.67 | 14.28 | -3.39 | ---- | -0.05 | 1.05 | 1.10 | ||
2076 | 17.68 | 14.28 | -3.40 | ---- | -0.05 | 1.05 | 1.10 | ||
2077 | 17.69 | 14.28 | -3.40 | ---- | -0.05 | 1.05 | 1.10 | ||
2078 | 17.69 | 14.29 | -3.41 | ---- | -0.05 | 1.05 | 1.10 | ||
2079 | 17.70 | 14.29 | -3.41 | ---- | -0.05 | 1.06 | 1.10 | ||
2080 | 17.71 | 14.29 | -3.42 | ---- | -0.05 | 1.06 | 1.10 | ||
2081 | 17.73 | 14.29 | -3.44 | ---- | -0.05 | 1.06 | 1.10 | ||
2082 | 17.75 | 14.29 | -3.46 | ---- | -0.05 | 1.06 | 1.10 | ||
2083 | 17.79 | 14.29 | -3.49 | ---- | -0.05 | 1.06 | 1.11 | ||
2084 | 17.82 | 14.30 | -3.53 | ---- | -0.05 | 1.06 | 1.11 | ||
2085 | 17.87 | 14.30 | -3.57 | ---- | -0.05 | 1.06 | 1.11 | ||
2086 | 17.91 | 14.30 | -3.61 | ---- | -0.05 | 1.06 | 1.11 | ||
2087 | 17.97 | 14.31 | -3.66 | ---- | -0.05 | 1.06 | 1.11 | ||
2088 | 18.02 | 14.31 | -3.71 | ---- | -0.05 | 1.06 | 1.11 |
  | 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% | 14.83% | -1.74% | 2040 | -0.02% | 0.95% | 0.98% | ||
  | |||||||||
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 |