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 | 13.16 | -0.88 | 315 | 0.00 | 0.33 | 0.33 | ||
2015 | 13.97 | 13.55 | -0.42 | 303 | 0.00 | 0.69 | 0.69 | ||
2016 | 13.91 | 13.93 | 0.02 | 293 | 0.00 | 1.05 | 1.05 | ||
2017 | 13.88 | 14.30 | 0.42 | 285 | 0.00 | 1.40 | 1.40 | ||
2018 | 13.91 | 14.66 | 0.74 | 281 | 0.00 | 1.73 | 1.73 | ||
2019 | 14.06 | 14.98 | 0.93 | 279 | 0.00 | 2.03 | 2.03 | ||
2020 | 14.26 | 15.29 | 1.03 | 279 | 0.00 | 2.32 | 2.32 | ||
2021 | 14.44 | 15.31 | 0.87 | 280 | 0.00 | 2.32 | 2.32 | ||
2022 | 14.71 | 15.34 | 0.63 | 280 | 0.00 | 2.31 | 2.31 | ||
2023 | 14.97 | 15.35 | 0.38 | 280 | 0.00 | 2.31 | 2.31 | ||
2024 | 15.23 | 15.37 | 0.14 | 278 | 0.00 | 2.31 | 2.31 | ||
2025 | 15.48 | 15.39 | -0.09 | 276 | 0.00 | 2.31 | 2.31 | ||
2026 | 15.71 | 15.40 | -0.31 | 273 | 0.00 | 2.32 | 2.32 | ||
2027 | 15.93 | 15.41 | -0.51 | 271 | 0.00 | 2.32 | 2.32 | ||
2028 | 16.14 | 15.43 | -0.71 | 268 | 0.00 | 2.32 | 2.32 | ||
2029 | 16.33 | 15.44 | -0.89 | 264 | 0.00 | 2.32 | 2.32 | ||
2030 | 16.50 | 15.45 | -1.04 | 260 | 0.00 | 2.32 | 2.32 | ||
2031 | 16.64 | 15.46 | -1.17 | 255 | 0.00 | 2.32 | 2.32 | ||
2032 | 16.76 | 15.47 | -1.29 | 250 | 0.00 | 2.32 | 2.32 | ||
2033 | 16.86 | 15.48 | -1.38 | 244 | 0.01 | 2.32 | 2.32 | ||
2034 | 16.94 | 15.48 | -1.46 | 238 | 0.01 | 2.32 | 2.32 | ||
2035 | 16.99 | 15.49 | -1.50 | 232 | 0.01 | 2.32 | 2.32 | ||
2036 | 17.02 | 15.49 | -1.52 | 226 | 0.01 | 2.33 | 2.32 | ||
2037 | 17.03 | 15.50 | -1.54 | 220 | 0.01 | 2.33 | 2.32 | ||
2038 | 17.03 | 15.50 | -1.53 | 214 | 0.01 | 2.33 | 2.32 | ||
2039 | 17.00 | 15.50 | -1.50 | 208 | 0.01 | 2.33 | 2.32 | ||
2040 | 16.97 | 15.50 | -1.47 | 202 | 0.01 | 2.33 | 2.32 | ||
2041 | 16.94 | 15.50 | -1.44 | 196 | 0.01 | 2.33 | 2.32 | ||
2042 | 16.91 | 15.50 | -1.41 | 191 | 0.01 | 2.33 | 2.32 | ||
2043 | 16.88 | 15.50 | -1.38 | 185 | 0.01 | 2.33 | 2.32 | ||
2044 | 16.86 | 15.50 | -1.35 | 180 | 0.01 | 2.33 | 2.32 | ||
2045 | 16.84 | 15.50 | -1.34 | 174 | 0.01 | 2.33 | 2.32 | ||
2046 | 16.83 | 15.50 | -1.33 | 169 | 0.01 | 2.34 | 2.32 | ||
2047 | 16.82 | 15.51 | -1.32 | 163 | 0.01 | 2.34 | 2.32 | ||
2048 | 16.81 | 15.51 | -1.30 | 158 | 0.02 | 2.34 | 2.32 | ||
2049 | 16.80 | 15.51 | -1.29 | 153 | 0.02 | 2.34 | 2.32 | ||
2050 | 16.80 | 15.51 | -1.29 | 147 | 0.02 | 2.34 | 2.32 | ||
2051 | 16.81 | 15.51 | -1.29 | 142 | 0.02 | 2.34 | 2.32 | ||
2052 | 16.83 | 15.52 | -1.31 | 136 | 0.02 | 2.34 | 2.33 | ||
2053 | 16.85 | 15.52 | -1.33 | 130 | 0.02 | 2.34 | 2.33 | ||
2054 | 16.89 | 15.52 | -1.36 | 124 | 0.02 | 2.34 | 2.33 | ||
2055 | 16.93 | 15.53 | -1.40 | 117 | 0.02 | 2.35 | 2.33 | ||
2056 | 16.97 | 15.53 | -1.44 | 110 | 0.02 | 2.35 | 2.33 | ||
2057 | 17.02 | 15.53 | -1.49 | 103 | 0.02 | 2.35 | 2.33 | ||
2058 | 17.07 | 15.54 | -1.53 | 96 | 0.02 | 2.35 | 2.33 | ||
2059 | 17.11 | 15.54 | -1.57 | 88 | 0.02 | 2.35 | 2.33 | ||
2060 | 17.16 | 15.55 | -1.61 | 81 | 0.02 | 2.35 | 2.33 | ||
2061 | 17.20 | 15.55 | -1.65 | 72 | 0.02 | 2.35 | 2.33 | ||
2062 | 17.25 | 15.56 | -1.69 | 64 | 0.02 | 2.35 | 2.34 | ||
2063 | 17.29 | 15.56 | -1.73 | 55 | 0.02 | 2.36 | 2.34 | ||
2064 | 17.33 | 15.56 | -1.77 | 46 | 0.02 | 2.36 | 2.34 | ||
2065 | 17.38 | 15.57 | -1.81 | 36 | 0.02 | 2.36 | 2.34 | ||
2066 | 17.42 | 15.57 | -1.85 | 27 | 0.02 | 2.36 | 2.34 | ||
2067 | 17.47 | 15.58 | -1.89 | 17 | 0.02 | 2.36 | 2.34 | ||
2068 | 17.51 | 15.58 | -1.94 | 6 | 0.02 | 2.36 | 2.34 | ||
2069 | 17.56 | 15.58 | -1.98 | ---- | 0.02 | 2.36 | 2.34 | ||
2070 | 17.60 | 15.59 | -2.02 | ---- | 0.02 | 2.37 | 2.35 | ||
2071 | 17.64 | 15.59 | -2.05 | ---- | 0.02 | 2.37 | 2.35 | ||
2072 | 17.68 | 15.59 | -2.08 | ---- | 0.02 | 2.37 | 2.35 | ||
2073 | 17.70 | 15.60 | -2.11 | ---- | 0.02 | 2.37 | 2.35 | ||
2074 | 17.73 | 15.60 | -2.13 | ---- | 0.02 | 2.37 | 2.35 | ||
2075 | 17.74 | 15.60 | -2.14 | ---- | 0.02 | 2.37 | 2.35 | ||
2076 | 17.75 | 15.60 | -2.15 | ---- | 0.02 | 2.37 | 2.35 | ||
2077 | 17.76 | 15.61 | -2.15 | ---- | 0.02 | 2.38 | 2.35 | ||
2078 | 17.76 | 15.61 | -2.15 | ---- | 0.02 | 2.38 | 2.35 | ||
2079 | 17.77 | 15.61 | -2.16 | ---- | 0.02 | 2.38 | 2.36 | ||
2080 | 17.78 | 15.61 | -2.17 | ---- | 0.02 | 2.38 | 2.36 | ||
2081 | 17.80 | 15.61 | -2.19 | ---- | 0.02 | 2.38 | 2.36 | ||
2082 | 17.82 | 15.62 | -2.21 | ---- | 0.02 | 2.38 | 2.36 | ||
2083 | 17.86 | 15.62 | -2.24 | ---- | 0.02 | 2.38 | 2.36 | ||
2084 | 17.90 | 15.62 | -2.27 | ---- | 0.02 | 2.39 | 2.36 | ||
2085 | 17.94 | 15.63 | -2.31 | ---- | 0.02 | 2.39 | 2.36 | ||
2086 | 17.99 | 15.63 | -2.36 | ---- | 0.03 | 2.39 | 2.36 | ||
2087 | 18.04 | 15.64 | -2.40 | ---- | 0.03 | 2.39 | 2.36 | ||
2088 | 18.09 | 15.64 | -2.45 | ---- | 0.03 | 2.39 | 2.36 |
  | 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 | 16.61% | 16.07% | -0.54% | 2068 | 0.01% | 2.19% | 2.18% | ||
  | |||||||||
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 |