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 | 13.10 | -0.87 | 301 | 0.00 | 0.24 | 0.24 | ||
2016 | 13.91 | 13.38 | -0.53 | 287 | 0.00 | 0.50 | 0.50 | ||
2017 | 13.88 | 13.65 | -0.23 | 276 | 0.00 | 0.75 | 0.75 | ||
2018 | 13.91 | 13.92 | 0.01 | 267 | 0.00 | 0.99 | 0.99 | ||
2019 | 14.06 | 14.17 | 0.11 | 261 | 0.00 | 1.22 | 1.22 | ||
2020 | 14.26 | 14.41 | 0.15 | 255 | 0.01 | 1.44 | 1.43 | ||
2021 | 14.45 | 14.65 | 0.20 | 251 | 0.01 | 1.66 | 1.65 | ||
2022 | 14.72 | 14.90 | 0.18 | 247 | 0.01 | 1.87 | 1.86 | ||
2023 | 14.99 | 15.13 | 0.14 | 244 | 0.02 | 2.09 | 2.07 | ||
2024 | 15.25 | 15.36 | 0.11 | 241 | 0.02 | 2.31 | 2.28 | ||
2025 | 15.51 | 15.39 | -0.12 | 239 | 0.03 | 2.32 | 2.29 | ||
2026 | 15.75 | 15.40 | -0.34 | 237 | 0.04 | 2.32 | 2.28 | ||
2027 | 15.98 | 15.42 | -0.56 | 234 | 0.05 | 2.32 | 2.27 | ||
2028 | 16.19 | 15.44 | -0.76 | 231 | 0.06 | 2.32 | 2.27 | ||
2029 | 16.40 | 15.45 | -0.95 | 226 | 0.07 | 2.33 | 2.26 | ||
2030 | 16.57 | 15.46 | -1.11 | 222 | 0.08 | 2.33 | 2.25 | ||
2031 | 16.73 | 15.47 | -1.25 | 216 | 0.09 | 2.33 | 2.24 | ||
2032 | 16.86 | 15.48 | -1.37 | 210 | 0.10 | 2.33 | 2.23 | ||
2033 | 16.97 | 15.49 | -1.48 | 203 | 0.12 | 2.34 | 2.22 | ||
2034 | 17.06 | 15.50 | -1.56 | 197 | 0.13 | 2.34 | 2.21 | ||
2035 | 17.12 | 15.50 | -1.61 | 189 | 0.14 | 2.34 | 2.20 | ||
2036 | 17.16 | 15.51 | -1.65 | 182 | 0.15 | 2.34 | 2.19 | ||
2037 | 17.18 | 15.51 | -1.67 | 175 | 0.16 | 2.34 | 2.18 | ||
2038 | 17.19 | 15.52 | -1.67 | 167 | 0.17 | 2.35 | 2.18 | ||
2039 | 17.17 | 15.52 | -1.65 | 160 | 0.18 | 2.35 | 2.17 | ||
2040 | 17.15 | 15.52 | -1.63 | 153 | 0.19 | 2.35 | 2.16 | ||
2041 | 17.13 | 15.52 | -1.60 | 145 | 0.20 | 2.35 | 2.15 | ||
2042 | 17.10 | 15.52 | -1.58 | 138 | 0.21 | 2.35 | 2.15 | ||
2043 | 17.08 | 15.52 | -1.55 | 131 | 0.21 | 2.35 | 2.14 | ||
2044 | 17.07 | 15.53 | -1.54 | 124 | 0.22 | 2.36 | 2.13 | ||
2045 | 17.06 | 15.53 | -1.53 | 117 | 0.23 | 2.36 | 2.13 | ||
2046 | 17.06 | 15.53 | -1.53 | 109 | 0.24 | 2.36 | 2.12 | ||
2047 | 17.06 | 15.53 | -1.52 | 102 | 0.25 | 2.36 | 2.11 | ||
2048 | 17.05 | 15.53 | -1.51 | 95 | 0.26 | 2.37 | 2.11 | ||
2049 | 17.05 | 15.54 | -1.51 | 87 | 0.26 | 2.37 | 2.10 | ||
2050 | 17.05 | 15.54 | -1.51 | 80 | 0.27 | 2.37 | 2.10 | ||
2051 | 17.07 | 15.54 | -1.53 | 72 | 0.28 | 2.37 | 2.09 | ||
2052 | 17.09 | 15.55 | -1.55 | 64 | 0.28 | 2.37 | 2.09 | ||
2053 | 17.13 | 15.55 | -1.58 | 56 | 0.29 | 2.37 | 2.08 | ||
2054 | 17.17 | 15.55 | -1.61 | 48 | 0.30 | 2.38 | 2.08 | ||
2055 | 17.21 | 15.56 | -1.65 | 39 | 0.30 | 2.38 | 2.08 | ||
2056 | 17.27 | 15.56 | -1.70 | 31 | 0.31 | 2.38 | 2.07 | ||
2057 | 17.32 | 15.57 | -1.75 | 21 | 0.31 | 2.38 | 2.07 | ||
2058 | 17.37 | 15.57 | -1.79 | 12 | 0.32 | 2.38 | 2.07 | ||
2059 | 17.42 | 15.58 | -1.84 | 2 | 0.32 | 2.39 | 2.06 | ||
2060 | 17.47 | 15.58 | -1.88 | ---- | 0.33 | 2.39 | 2.06 | ||
2061 | 17.51 | 15.59 | -1.93 | ---- | 0.33 | 2.39 | 2.06 | ||
2062 | 17.56 | 15.59 | -1.97 | ---- | 0.33 | 2.39 | 2.06 | ||
2063 | 17.60 | 15.60 | -2.01 | ---- | 0.33 | 2.39 | 2.06 | ||
2064 | 17.65 | 15.60 | -2.05 | ---- | 0.34 | 2.39 | 2.06 | ||
2065 | 17.70 | 15.60 | -2.09 | ---- | 0.34 | 2.40 | 2.06 | ||
2066 | 17.74 | 15.61 | -2.14 | ---- | 0.34 | 2.40 | 2.06 | ||
2067 | 17.79 | 15.61 | -2.18 | ---- | 0.34 | 2.40 | 2.06 | ||
2068 | 17.84 | 15.62 | -2.22 | ---- | 0.34 | 2.40 | 2.06 | ||
2069 | 17.89 | 15.62 | -2.27 | ---- | 0.35 | 2.40 | 2.06 | ||
2070 | 17.93 | 15.62 | -2.31 | ---- | 0.35 | 2.40 | 2.06 | ||
2071 | 17.97 | 15.63 | -2.34 | ---- | 0.35 | 2.41 | 2.06 | ||
2072 | 18.01 | 15.63 | -2.37 | ---- | 0.35 | 2.41 | 2.06 | ||
2073 | 18.03 | 15.64 | -2.40 | ---- | 0.35 | 2.41 | 2.06 | ||
2074 | 18.06 | 15.64 | -2.42 | ---- | 0.35 | 2.41 | 2.06 | ||
2075 | 18.07 | 15.64 | -2.43 | ---- | 0.35 | 2.41 | 2.06 | ||
2076 | 18.08 | 15.64 | -2.44 | ---- | 0.35 | 2.41 | 2.06 | ||
2077 | 18.09 | 15.64 | -2.44 | ---- | 0.35 | 2.41 | 2.06 | ||
2078 | 18.09 | 15.65 | -2.45 | ---- | 0.35 | 2.41 | 2.06 | ||
2079 | 18.10 | 15.65 | -2.45 | ---- | 0.35 | 2.42 | 2.06 | ||
2080 | 18.11 | 15.65 | -2.46 | ---- | 0.35 | 2.42 | 2.07 | ||
2081 | 18.13 | 15.65 | -2.48 | ---- | 0.35 | 2.42 | 2.07 | ||
2082 | 18.15 | 15.65 | -2.50 | ---- | 0.35 | 2.42 | 2.07 | ||
2083 | 18.19 | 15.66 | -2.53 | ---- | 0.35 | 2.42 | 2.07 | ||
2084 | 18.23 | 15.66 | -2.56 | ---- | 0.35 | 2.42 | 2.07 | ||
2085 | 18.27 | 15.67 | -2.60 | ---- | 0.36 | 2.42 | 2.07 | ||
2086 | 18.32 | 15.67 | -2.65 | ---- | 0.36 | 2.43 | 2.07 | ||
2087 | 18.37 | 15.67 | -2.70 | ---- | 0.36 | 2.43 | 2.07 | ||
2088 | 18.42 | 15.68 | -2.75 | ---- | 0.36 | 2.43 | 2.07 |
  | 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 | 16.79% | 15.99% | -0.80% | 2059 | 0.19% | 2.11% | 1.92% | ||
  | |||||||||
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 |