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 | 12.93 | -1.11 | 315 | 0.00 | 0.10 | 0.10 | ||
2015 | 13.97 | 12.98 | -0.99 | 301 | 0.00 | 0.11 | 0.11 | ||
2016 | 13.91 | 13.02 | -0.89 | 287 | 0.00 | 0.14 | 0.14 | ||
2017 | 13.88 | 13.06 | -0.82 | 273 | 0.00 | 0.15 | 0.15 | ||
2018 | 13.91 | 13.10 | -0.81 | 261 | 0.00 | 0.17 | 0.17 | ||
2019 | 14.06 | 13.14 | -0.92 | 249 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.26 | 13.17 | -1.08 | 237 | 0.00 | 0.20 | 0.20 | ||
2021 | 14.44 | 13.21 | -1.23 | 225 | 0.00 | 0.22 | 0.22 | ||
2022 | 14.70 | 13.26 | -1.45 | 212 | 0.00 | 0.23 | 0.23 | ||
2023 | 14.97 | 13.28 | -1.69 | 198 | 0.00 | 0.24 | 0.24 | ||
2024 | 15.23 | 13.31 | -1.92 | 185 | 0.00 | 0.25 | 0.25 | ||
2025 | 15.48 | 13.33 | -2.15 | 170 | 0.00 | 0.26 | 0.26 | ||
2026 | 15.71 | 13.35 | -2.36 | 156 | 0.00 | 0.26 | 0.26 | ||
2027 | 15.93 | 13.36 | -2.56 | 141 | 0.00 | 0.27 | 0.27 | ||
2028 | 16.13 | 13.38 | -2.76 | 125 | 0.00 | 0.27 | 0.27 | ||
2029 | 16.32 | 13.39 | -2.93 | 109 | 0.00 | 0.27 | 0.27 | ||
2030 | 16.49 | 13.40 | -3.09 | 92 | 0.00 | 0.27 | 0.27 | ||
2031 | 16.63 | 13.41 | -3.23 | 74 | 0.00 | 0.26 | 0.27 | ||
2032 | 16.75 | 13.41 | -3.34 | 56 | 0.00 | 0.26 | 0.26 | ||
2033 | 16.86 | 13.41 | -3.44 | 37 | 0.00 | 0.26 | 0.26 | ||
2034 | 16.93 | 13.41 | -3.52 | 17 | 0.00 | 0.25 | 0.25 | ||
2035 | 16.98 | 13.41 | -3.57 | ---- | 0.00 | 0.24 | 0.25 | ||
2036 | 17.01 | 13.41 | -3.60 | ---- | 0.00 | 0.24 | 0.24 | ||
2037 | 17.02 | 13.40 | -3.62 | ---- | 0.00 | 0.23 | 0.23 | ||
2038 | 17.02 | 13.40 | -3.62 | ---- | 0.00 | 0.23 | 0.23 | ||
2039 | 16.99 | 13.39 | -3.60 | ---- | 0.00 | 0.22 | 0.22 | ||
2040 | 16.96 | 13.38 | -3.58 | ---- | 0.00 | 0.21 | 0.21 | ||
2041 | 16.93 | 13.38 | -3.55 | ---- | 0.00 | 0.21 | 0.21 | ||
2042 | 16.89 | 13.37 | -3.52 | ---- | 0.00 | 0.20 | 0.20 | ||
2043 | 16.86 | 13.37 | -3.50 | ---- | 0.00 | 0.20 | 0.20 | ||
2044 | 16.84 | 13.36 | -3.48 | ---- | 0.00 | 0.19 | 0.19 | ||
2045 | 16.83 | 13.36 | -3.47 | ---- | 0.00 | 0.19 | 0.19 | ||
2046 | 16.82 | 13.35 | -3.46 | ---- | 0.00 | 0.19 | 0.19 | ||
2047 | 16.81 | 13.35 | -3.45 | ---- | 0.00 | 0.18 | 0.18 | ||
2048 | 16.79 | 13.35 | -3.44 | ---- | 0.00 | 0.18 | 0.18 | ||
2049 | 16.78 | 13.35 | -3.44 | ---- | 0.00 | 0.18 | 0.18 | ||
2050 | 16.78 | 13.34 | -3.44 | ---- | 0.00 | 0.17 | 0.17 | ||
2051 | 16.79 | 13.34 | -3.45 | ---- | 0.00 | 0.17 | 0.17 | ||
2052 | 16.81 | 13.34 | -3.47 | ---- | 0.00 | 0.17 | 0.17 | ||
2053 | 16.84 | 13.34 | -3.49 | ---- | 0.00 | 0.17 | 0.17 | ||
2054 | 16.87 | 13.34 | -3.53 | ---- | 0.00 | 0.17 | 0.17 | ||
2055 | 16.91 | 13.34 | -3.57 | ---- | 0.00 | 0.16 | 0.16 | ||
2056 | 16.96 | 13.35 | -3.61 | ---- | 0.00 | 0.16 | 0.16 | ||
2057 | 17.00 | 13.35 | -3.66 | ---- | 0.00 | 0.16 | 0.16 | ||
2058 | 17.05 | 13.35 | -3.70 | ---- | 0.00 | 0.16 | 0.16 | ||
2059 | 17.09 | 13.35 | -3.74 | ---- | 0.00 | 0.16 | 0.16 | ||
2060 | 17.14 | 13.35 | -3.79 | ---- | 0.00 | 0.16 | 0.16 | ||
2061 | 17.18 | 13.35 | -3.83 | ---- | 0.00 | 0.16 | 0.16 | ||
2062 | 17.23 | 13.36 | -3.87 | ---- | 0.00 | 0.16 | 0.16 | ||
2063 | 17.27 | 13.36 | -3.91 | ---- | 0.00 | 0.15 | 0.15 | ||
2064 | 17.31 | 13.36 | -3.95 | ---- | 0.00 | 0.15 | 0.15 | ||
2065 | 17.36 | 13.36 | -4.00 | ---- | 0.00 | 0.15 | 0.15 | ||
2066 | 17.40 | 13.36 | -4.04 | ---- | 0.00 | 0.15 | 0.15 | ||
2067 | 17.45 | 13.36 | -4.08 | ---- | 0.00 | 0.15 | 0.15 | ||
2068 | 17.49 | 13.37 | -4.13 | ---- | 0.00 | 0.15 | 0.15 | ||
2069 | 17.54 | 13.37 | -4.17 | ---- | 0.00 | 0.15 | 0.15 | ||
2070 | 17.58 | 13.37 | -4.21 | ---- | 0.00 | 0.15 | 0.15 | ||
2071 | 17.62 | 13.37 | -4.25 | ---- | 0.00 | 0.15 | 0.15 | ||
2072 | 17.66 | 13.37 | -4.28 | ---- | 0.00 | 0.15 | 0.15 | ||
2073 | 17.68 | 13.38 | -4.31 | ---- | 0.00 | 0.15 | 0.15 | ||
2074 | 17.70 | 13.38 | -4.33 | ---- | 0.00 | 0.15 | 0.15 | ||
2075 | 17.72 | 13.38 | -4.34 | ---- | 0.00 | 0.15 | 0.15 | ||
2076 | 17.73 | 13.38 | -4.35 | ---- | 0.00 | 0.15 | 0.15 | ||
2077 | 17.74 | 13.38 | -4.36 | ---- | 0.00 | 0.15 | 0.15 | ||
2078 | 17.74 | 13.38 | -4.36 | ---- | 0.00 | 0.14 | 0.15 | ||
2079 | 17.75 | 13.38 | -4.37 | ---- | 0.00 | 0.14 | 0.14 | ||
2080 | 17.76 | 13.38 | -4.38 | ---- | 0.00 | 0.14 | 0.14 | ||
2081 | 17.78 | 13.38 | -4.40 | ---- | 0.00 | 0.14 | 0.14 | ||
2082 | 17.80 | 13.38 | -4.42 | ---- | 0.00 | 0.14 | 0.14 | ||
2083 | 17.83 | 13.38 | -4.45 | ---- | 0.00 | 0.14 | 0.14 | ||
2084 | 17.87 | 13.38 | -4.49 | ---- | 0.00 | 0.14 | 0.14 | ||
2085 | 17.91 | 13.38 | -4.53 | ---- | 0.00 | 0.14 | 0.14 | ||
2086 | 17.96 | 13.39 | -4.58 | ---- | 0.00 | 0.14 | 0.14 | ||
2087 | 18.01 | 13.39 | -4.62 | ---- | 0.00 | 0.14 | 0.14 | ||
2088 | 18.06 | 13.39 | -4.67 | ---- | 0.00 | 0.14 | 0.14 |
  | 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 | 16.60% | 14.07% | -2.53% | 2034 | -0.00% | 0.19% | 0.19% | ||
  | |||||||||
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 |