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 | 13.34 | -0.63 | 301 | 0.00 | 0.47 | 0.47 | ||
2016 | 13.91 | 13.86 | -0.05 | 289 | 0.00 | 0.98 | 0.98 | ||
2017 | 13.88 | 14.36 | 0.48 | 281 | 0.00 | 1.46 | 1.46 | ||
2018 | 13.91 | 14.85 | 0.93 | 277 | 0.00 | 1.92 | 1.92 | ||
2019 | 14.06 | 15.29 | 1.23 | 277 | 0.00 | 2.34 | 2.34 | ||
2020 | 14.26 | 15.30 | 1.04 | 279 | 0.00 | 2.34 | 2.33 | ||
2021 | 14.45 | 15.32 | 0.87 | 280 | 0.01 | 2.32 | 2.32 | ||
2022 | 14.71 | 15.34 | 0.63 | 280 | 0.01 | 2.31 | 2.30 | ||
2023 | 14.98 | 15.36 | 0.38 | 279 | 0.01 | 2.31 | 2.30 | ||
2024 | 15.24 | 15.37 | 0.13 | 278 | 0.01 | 2.31 | 2.30 | ||
2025 | 15.49 | 15.39 | -0.10 | 275 | 0.02 | 2.32 | 2.30 | ||
2026 | 15.73 | 15.40 | -0.33 | 273 | 0.02 | 2.32 | 2.30 | ||
2027 | 15.95 | 15.42 | -0.53 | 270 | 0.02 | 2.32 | 2.30 | ||
2028 | 16.16 | 15.43 | -0.73 | 267 | 0.03 | 2.32 | 2.29 | ||
2029 | 16.36 | 15.44 | -0.91 | 263 | 0.03 | 2.32 | 2.29 | ||
2030 | 16.53 | 15.46 | -1.08 | 259 | 0.04 | 2.32 | 2.29 | ||
2031 | 16.68 | 15.47 | -1.21 | 253 | 0.04 | 2.33 | 2.28 | ||
2032 | 16.80 | 15.48 | -1.33 | 248 | 0.05 | 2.33 | 2.28 | ||
2033 | 16.91 | 15.48 | -1.43 | 242 | 0.05 | 2.33 | 2.27 | ||
2034 | 16.99 | 15.49 | -1.50 | 236 | 0.06 | 2.33 | 2.27 | ||
2035 | 17.05 | 15.50 | -1.55 | 229 | 0.07 | 2.33 | 2.26 | ||
2036 | 17.08 | 15.50 | -1.58 | 223 | 0.07 | 2.33 | 2.26 | ||
2037 | 17.10 | 15.50 | -1.60 | 216 | 0.08 | 2.33 | 2.26 | ||
2038 | 17.10 | 15.51 | -1.59 | 210 | 0.08 | 2.34 | 2.25 | ||
2039 | 17.08 | 15.51 | -1.57 | 203 | 0.09 | 2.34 | 2.25 | ||
2040 | 17.06 | 15.51 | -1.55 | 197 | 0.09 | 2.34 | 2.24 | ||
2041 | 17.03 | 15.51 | -1.52 | 191 | 0.10 | 2.34 | 2.24 | ||
2042 | 17.00 | 15.51 | -1.49 | 185 | 0.10 | 2.34 | 2.24 | ||
2043 | 16.97 | 15.51 | -1.46 | 179 | 0.11 | 2.34 | 2.23 | ||
2044 | 16.96 | 15.51 | -1.44 | 173 | 0.12 | 2.34 | 2.23 | ||
2045 | 16.95 | 15.52 | -1.43 | 167 | 0.12 | 2.35 | 2.23 | ||
2046 | 16.95 | 15.52 | -1.43 | 160 | 0.13 | 2.35 | 2.22 | ||
2047 | 16.94 | 15.52 | -1.42 | 154 | 0.13 | 2.35 | 2.22 | ||
2048 | 16.93 | 15.52 | -1.41 | 148 | 0.14 | 2.35 | 2.21 | ||
2049 | 16.93 | 15.52 | -1.40 | 142 | 0.14 | 2.35 | 2.21 | ||
2050 | 16.93 | 15.53 | -1.41 | 136 | 0.15 | 2.36 | 2.21 | ||
2051 | 16.94 | 15.53 | -1.42 | 130 | 0.15 | 2.36 | 2.20 | ||
2052 | 16.97 | 15.53 | -1.44 | 123 | 0.16 | 2.36 | 2.20 | ||
2053 | 17.00 | 15.54 | -1.46 | 116 | 0.16 | 2.36 | 2.20 | ||
2054 | 17.04 | 15.54 | -1.50 | 109 | 0.17 | 2.36 | 2.19 | ||
2055 | 17.08 | 15.54 | -1.54 | 102 | 0.17 | 2.36 | 2.19 | ||
2056 | 17.13 | 15.55 | -1.59 | 94 | 0.18 | 2.37 | 2.19 | ||
2057 | 17.19 | 15.55 | -1.63 | 86 | 0.18 | 2.37 | 2.18 | ||
2058 | 17.24 | 15.56 | -1.68 | 78 | 0.19 | 2.37 | 2.18 | ||
2059 | 17.29 | 15.56 | -1.72 | 69 | 0.19 | 2.37 | 2.18 | ||
2060 | 17.34 | 15.57 | -1.77 | 60 | 0.20 | 2.37 | 2.18 | ||
2061 | 17.38 | 15.57 | -1.81 | 51 | 0.20 | 2.37 | 2.17 | ||
2062 | 17.43 | 15.58 | -1.85 | 41 | 0.20 | 2.38 | 2.17 | ||
2063 | 17.48 | 15.58 | -1.90 | 32 | 0.21 | 2.38 | 2.17 | ||
2064 | 17.52 | 15.59 | -1.94 | 21 | 0.21 | 2.38 | 2.17 | ||
2065 | 17.57 | 15.59 | -1.98 | 11 | 0.21 | 2.38 | 2.17 | ||
2066 | 17.62 | 15.59 | -2.02 | 0 | 0.22 | 2.38 | 2.17 | ||
2067 | 17.67 | 15.60 | -2.07 | ---- | 0.22 | 2.38 | 2.17 | ||
2068 | 17.72 | 15.60 | -2.11 | ---- | 0.22 | 2.39 | 2.17 | ||
2069 | 17.76 | 15.61 | -2.16 | ---- | 0.22 | 2.39 | 2.16 | ||
2070 | 17.81 | 15.61 | -2.20 | ---- | 0.23 | 2.39 | 2.16 | ||
2071 | 17.85 | 15.62 | -2.24 | ---- | 0.23 | 2.39 | 2.16 | ||
2072 | 17.89 | 15.62 | -2.27 | ---- | 0.23 | 2.39 | 2.16 | ||
2073 | 17.91 | 15.62 | -2.29 | ---- | 0.23 | 2.39 | 2.16 | ||
2074 | 17.94 | 15.62 | -2.31 | ---- | 0.23 | 2.40 | 2.16 | ||
2075 | 17.95 | 15.63 | -2.33 | ---- | 0.23 | 2.40 | 2.16 | ||
2076 | 17.97 | 15.63 | -2.34 | ---- | 0.23 | 2.40 | 2.16 | ||
2077 | 17.97 | 15.63 | -2.34 | ---- | 0.24 | 2.40 | 2.16 | ||
2078 | 17.98 | 15.63 | -2.34 | ---- | 0.24 | 2.40 | 2.17 | ||
2079 | 17.99 | 15.64 | -2.35 | ---- | 0.24 | 2.40 | 2.17 | ||
2080 | 18.00 | 15.64 | -2.36 | ---- | 0.24 | 2.40 | 2.17 | ||
2081 | 18.02 | 15.64 | -2.38 | ---- | 0.24 | 2.41 | 2.17 | ||
2082 | 18.04 | 15.64 | -2.40 | ---- | 0.24 | 2.41 | 2.17 | ||
2083 | 18.07 | 15.65 | -2.43 | ---- | 0.24 | 2.41 | 2.17 | ||
2084 | 18.11 | 15.65 | -2.46 | ---- | 0.24 | 2.41 | 2.17 | ||
2085 | 18.16 | 15.65 | -2.51 | ---- | 0.24 | 2.41 | 2.17 | ||
2086 | 18.21 | 15.66 | -2.55 | ---- | 0.24 | 2.41 | 2.17 | ||
2087 | 18.26 | 15.66 | -2.60 | ---- | 0.25 | 2.41 | 2.17 | ||
2088 | 18.31 | 15.67 | -2.65 | ---- | 0.25 | 2.42 | 2.17 |
  | 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 | 16.71% | 16.08% | -0.63% | 2066 | 0.11% | 2.21% | 2.09% | ||
  | |||||||||
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 |