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 | 13.93 | 12.87 | -1.06 | 302 | -0.04 | 0.00 | 0.04 | ||
2016 | 13.83 | 12.89 | -0.94 | 288 | -0.08 | 0.00 | 0.09 | ||
2017 | 13.76 | 12.91 | -0.85 | 274 | -0.12 | 0.01 | 0.13 | ||
2018 | 13.75 | 12.94 | -0.81 | 262 | -0.16 | 0.01 | 0.17 | ||
2019 | 13.85 | 12.96 | -0.89 | 251 | -0.21 | 0.01 | 0.22 | ||
2020 | 14.00 | 12.98 | -1.02 | 240 | -0.26 | 0.01 | 0.27 | ||
2021 | 14.12 | 13.02 | -1.10 | 229 | -0.33 | 0.02 | 0.35 | ||
2022 | 14.32 | 13.06 | -1.27 | 217 | -0.38 | 0.03 | 0.41 | ||
2023 | 14.54 | 13.08 | -1.46 | 205 | -0.43 | 0.04 | 0.47 | ||
2024 | 14.77 | 13.10 | -1.67 | 193 | -0.46 | 0.04 | 0.50 | ||
2025 | 14.99 | 13.12 | -1.88 | 180 | -0.48 | 0.04 | 0.53 | ||
2026 | 15.22 | 13.13 | -2.09 | 167 | -0.49 | 0.04 | 0.53 | ||
2027 | 15.44 | 13.14 | -2.30 | 153 | -0.48 | 0.04 | 0.53 | ||
2028 | 15.68 | 13.16 | -2.52 | 138 | -0.46 | 0.05 | 0.50 | ||
2029 | 15.94 | 13.17 | -2.76 | 122 | -0.39 | 0.05 | 0.44 | ||
2030 | 16.17 | 13.18 | -2.99 | 105 | -0.32 | 0.05 | 0.38 | ||
2031 | 16.37 | 13.19 | -3.18 | 87 | -0.26 | 0.05 | 0.31 | ||
2032 | 16.56 | 13.20 | -3.35 | 69 | -0.19 | 0.06 | 0.25 | ||
2033 | 16.72 | 13.21 | -3.51 | 49 | -0.13 | 0.06 | 0.19 | ||
2034 | 16.85 | 13.22 | -3.63 | 29 | -0.08 | 0.06 | 0.14 | ||
2035 | 16.95 | 13.22 | -3.72 | 8 | -0.03 | 0.06 | 0.09 | ||
2036 | 17.02 | 13.23 | -3.79 | ---- | 0.01 | 0.06 | 0.05 | ||
2037 | 17.08 | 13.23 | -3.84 | ---- | 0.05 | 0.06 | 0.01 | ||
2038 | 17.11 | 13.23 | -3.87 | ---- | 0.09 | 0.06 | -0.03 | ||
2039 | 17.12 | 13.23 | -3.89 | ---- | 0.13 | 0.06 | -0.07 | ||
2040 | 17.13 | 13.24 | -3.89 | ---- | 0.16 | 0.06 | -0.10 | ||
2041 | 17.12 | 13.24 | -3.88 | ---- | 0.19 | 0.07 | -0.13 | ||
2042 | 17.11 | 13.24 | -3.87 | ---- | 0.22 | 0.07 | -0.15 | ||
2043 | 17.10 | 13.24 | -3.86 | ---- | 0.24 | 0.07 | -0.17 | ||
2044 | 17.09 | 13.24 | -3.86 | ---- | 0.25 | 0.07 | -0.18 | ||
2045 | 17.09 | 13.24 | -3.85 | ---- | 0.27 | 0.07 | -0.20 | ||
2046 | 17.10 | 13.24 | -3.86 | ---- | 0.28 | 0.07 | -0.21 | ||
2047 | 17.10 | 13.24 | -3.86 | ---- | 0.30 | 0.07 | -0.22 | ||
2048 | 17.11 | 13.24 | -3.86 | ---- | 0.31 | 0.07 | -0.24 | ||
2049 | 17.12 | 13.25 | -3.87 | ---- | 0.33 | 0.08 | -0.26 | ||
2050 | 17.14 | 13.25 | -3.89 | ---- | 0.35 | 0.08 | -0.27 | ||
2051 | 17.16 | 13.25 | -3.91 | ---- | 0.37 | 0.08 | -0.29 | ||
2052 | 17.19 | 13.25 | -3.94 | ---- | 0.38 | 0.08 | -0.30 | ||
2053 | 17.22 | 13.26 | -3.97 | ---- | 0.39 | 0.08 | -0.31 | ||
2054 | 17.27 | 13.26 | -4.01 | ---- | 0.40 | 0.08 | -0.32 | ||
2055 | 17.32 | 13.26 | -4.05 | ---- | 0.41 | 0.08 | -0.32 | ||
2056 | 17.37 | 13.27 | -4.10 | ---- | 0.41 | 0.08 | -0.33 | ||
2057 | 17.42 | 13.27 | -4.15 | ---- | 0.42 | 0.08 | -0.33 | ||
2058 | 17.47 | 13.27 | -4.20 | ---- | 0.42 | 0.08 | -0.34 | ||
2059 | 17.52 | 13.28 | -4.25 | ---- | 0.43 | 0.08 | -0.34 | ||
2060 | 17.57 | 13.28 | -4.29 | ---- | 0.43 | 0.08 | -0.35 | ||
2061 | 17.62 | 13.28 | -4.34 | ---- | 0.44 | 0.08 | -0.35 | ||
2062 | 17.67 | 13.28 | -4.39 | ---- | 0.44 | 0.08 | -0.36 | ||
2063 | 17.72 | 13.29 | -4.44 | ---- | 0.45 | 0.08 | -0.37 | ||
2064 | 17.77 | 13.29 | -4.49 | ---- | 0.46 | 0.08 | -0.38 | ||
2065 | 17.83 | 13.29 | -4.54 | ---- | 0.47 | 0.08 | -0.39 | ||
2066 | 17.88 | 13.30 | -4.59 | ---- | 0.48 | 0.08 | -0.39 | ||
2067 | 17.94 | 13.30 | -4.64 | ---- | 0.49 | 0.09 | -0.40 | ||
2068 | 17.99 | 13.30 | -4.69 | ---- | 0.50 | 0.09 | -0.41 | ||
2069 | 18.04 | 13.30 | -4.74 | ---- | 0.50 | 0.09 | -0.42 | ||
2070 | 18.09 | 13.31 | -4.78 | ---- | 0.50 | 0.09 | -0.42 | ||
2071 | 18.13 | 13.31 | -4.82 | ---- | 0.50 | 0.09 | -0.42 | ||
2072 | 18.16 | 13.31 | -4.85 | ---- | 0.50 | 0.09 | -0.42 | ||
2073 | 18.19 | 13.31 | -4.88 | ---- | 0.51 | 0.09 | -0.42 | ||
2074 | 18.21 | 13.32 | -4.90 | ---- | 0.51 | 0.09 | -0.42 | ||
2075 | 18.22 | 13.32 | -4.90 | ---- | 0.50 | 0.09 | -0.41 | ||
2076 | 18.23 | 13.32 | -4.91 | ---- | 0.50 | 0.08 | -0.41 | ||
2077 | 18.23 | 13.31 | -4.92 | ---- | 0.49 | 0.08 | -0.41 | ||
2078 | 18.24 | 13.31 | -4.92 | ---- | 0.49 | 0.08 | -0.41 | ||
2079 | 18.24 | 13.31 | -4.93 | ---- | 0.50 | 0.08 | -0.41 | ||
2080 | 18.26 | 13.32 | -4.95 | ---- | 0.50 | 0.08 | -0.42 | ||
2081 | 18.28 | 13.32 | -4.97 | ---- | 0.51 | 0.08 | -0.42 | ||
2082 | 18.31 | 13.32 | -4.99 | ---- | 0.51 | 0.09 | -0.43 | ||
2083 | 18.35 | 13.32 | -5.03 | ---- | 0.52 | 0.09 | -0.43 | ||
2084 | 18.39 | 13.33 | -5.06 | ---- | 0.52 | 0.09 | -0.43 | ||
2085 | 18.43 | 13.33 | -5.10 | ---- | 0.52 | 0.09 | -0.43 | ||
2086 | 18.48 | 13.33 | -5.15 | ---- | 0.52 | 0.09 | -0.43 | ||
2087 | 18.53 | 13.34 | -5.20 | ---- | 0.52 | 0.09 | -0.43 | ||
2088 | 18.59 | 13.34 | -5.25 | ---- | 0.52 | 0.09 | -0.43 |
  | 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 | 16.72% | 13.94% | -2.78% | 2035 | 0.13% | 0.06% | -0.07% | ||
  | |||||||||
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 |