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 | 14.03 | 12.60 | -1.43 | 316 | 0.00 | -0.23 | -0.23 | ||
2015 | 13.96 | 12.62 | -1.34 | 299 | -0.01 | -0.25 | -0.24 | ||
2016 | 13.90 | 12.63 | -1.27 | 283 | -0.01 | -0.25 | -0.24 | ||
2017 | 13.87 | 12.65 | -1.22 | 267 | -0.01 | -0.25 | -0.24 | ||
2018 | 13.90 | 12.68 | -1.22 | 251 | -0.01 | -0.25 | -0.24 | ||
2019 | 14.04 | 12.69 | -1.34 | 237 | -0.02 | -0.26 | -0.24 | ||
2020 | 14.24 | 12.71 | -1.53 | 222 | -0.02 | -0.26 | -0.24 | ||
2021 | 14.42 | 12.73 | -1.69 | 207 | -0.02 | -0.26 | -0.24 | ||
2022 | 14.68 | 12.76 | -1.92 | 192 | -0.03 | -0.26 | -0.24 | ||
2023 | 14.94 | 12.77 | -2.17 | 176 | -0.03 | -0.27 | -0.24 | ||
2024 | 15.20 | 12.79 | -2.41 | 159 | -0.03 | -0.27 | -0.24 | ||
2025 | 15.44 | 12.80 | -2.64 | 142 | -0.03 | -0.27 | -0.24 | ||
2026 | 15.67 | 12.81 | -2.86 | 124 | -0.04 | -0.28 | -0.24 | ||
2027 | 15.89 | 12.82 | -3.07 | 106 | -0.04 | -0.28 | -0.24 | ||
2028 | 16.10 | 12.83 | -3.27 | 88 | -0.04 | -0.28 | -0.24 | ||
2029 | 16.28 | 12.84 | -3.45 | 68 | -0.04 | -0.28 | -0.24 | ||
2030 | 16.45 | 12.85 | -3.60 | 48 | -0.04 | -0.29 | -0.24 | ||
2031 | 16.59 | 12.85 | -3.74 | 27 | -0.05 | -0.29 | -0.24 | ||
2032 | 16.70 | 12.86 | -3.85 | 5 | -0.05 | -0.29 | -0.25 | ||
2033 | 16.81 | 12.86 | -3.95 | ---- | -0.05 | -0.29 | -0.25 | ||
2034 | 16.88 | 12.86 | -4.02 | ---- | -0.05 | -0.30 | -0.25 | ||
2035 | 16.93 | 12.86 | -4.07 | ---- | -0.05 | -0.30 | -0.25 | ||
2036 | 16.96 | 12.86 | -4.09 | ---- | -0.05 | -0.30 | -0.25 | ||
2037 | 16.97 | 12.86 | -4.11 | ---- | -0.05 | -0.31 | -0.25 | ||
2038 | 16.97 | 12.86 | -4.10 | ---- | -0.05 | -0.31 | -0.26 | ||
2039 | 16.94 | 12.86 | -4.08 | ---- | -0.05 | -0.31 | -0.26 | ||
2040 | 16.91 | 12.86 | -4.05 | ---- | -0.05 | -0.32 | -0.26 | ||
2041 | 16.87 | 12.85 | -4.02 | ---- | -0.05 | -0.32 | -0.26 | ||
2042 | 16.84 | 12.85 | -3.99 | ---- | -0.05 | -0.32 | -0.27 | ||
2043 | 16.81 | 12.84 | -3.97 | ---- | -0.05 | -0.33 | -0.27 | ||
2044 | 16.79 | 12.84 | -3.95 | ---- | -0.05 | -0.33 | -0.27 | ||
2045 | 16.77 | 12.84 | -3.94 | ---- | -0.05 | -0.33 | -0.28 | ||
2046 | 16.76 | 12.83 | -3.93 | ---- | -0.05 | -0.33 | -0.28 | ||
2047 | 16.75 | 12.83 | -3.92 | ---- | -0.05 | -0.34 | -0.28 | ||
2048 | 16.74 | 12.83 | -3.91 | ---- | -0.05 | -0.34 | -0.29 | ||
2049 | 16.73 | 12.83 | -3.91 | ---- | -0.05 | -0.34 | -0.29 | ||
2050 | 16.73 | 12.82 | -3.91 | ---- | -0.05 | -0.35 | -0.30 | ||
2051 | 16.74 | 12.82 | -3.92 | ---- | -0.05 | -0.35 | -0.30 | ||
2052 | 16.76 | 12.82 | -3.94 | ---- | -0.05 | -0.35 | -0.30 | ||
2053 | 16.78 | 12.82 | -3.97 | ---- | -0.05 | -0.36 | -0.31 | ||
2054 | 16.82 | 12.82 | -4.00 | ---- | -0.05 | -0.36 | -0.31 | ||
2055 | 16.86 | 12.82 | -4.04 | ---- | -0.05 | -0.36 | -0.31 | ||
2056 | 16.91 | 12.81 | -4.09 | ---- | -0.05 | -0.37 | -0.32 | ||
2057 | 16.95 | 12.81 | -4.14 | ---- | -0.05 | -0.37 | -0.32 | ||
2058 | 17.00 | 12.81 | -4.19 | ---- | -0.05 | -0.38 | -0.33 | ||
2059 | 17.05 | 12.81 | -4.23 | ---- | -0.05 | -0.38 | -0.33 | ||
2060 | 17.09 | 12.81 | -4.28 | ---- | -0.05 | -0.38 | -0.33 | ||
2061 | 17.14 | 12.81 | -4.32 | ---- | -0.05 | -0.39 | -0.34 | ||
2062 | 17.18 | 12.81 | -4.37 | ---- | -0.05 | -0.39 | -0.34 | ||
2063 | 17.22 | 12.81 | -4.41 | ---- | -0.05 | -0.39 | -0.35 | ||
2064 | 17.26 | 12.81 | -4.46 | ---- | -0.05 | -0.40 | -0.35 | ||
2065 | 17.31 | 12.81 | -4.50 | ---- | -0.05 | -0.40 | -0.35 | ||
2066 | 17.35 | 12.80 | -4.55 | ---- | -0.05 | -0.41 | -0.36 | ||
2067 | 17.40 | 12.80 | -4.60 | ---- | -0.05 | -0.41 | -0.36 | ||
2068 | 17.45 | 12.80 | -4.64 | ---- | -0.05 | -0.41 | -0.36 | ||
2069 | 17.49 | 12.80 | -4.69 | ---- | -0.05 | -0.42 | -0.37 | ||
2070 | 17.53 | 12.80 | -4.74 | ---- | -0.05 | -0.42 | -0.37 | ||
2071 | 17.57 | 12.80 | -4.78 | ---- | -0.05 | -0.43 | -0.38 | ||
2072 | 17.61 | 12.80 | -4.81 | ---- | -0.05 | -0.43 | -0.38 | ||
2073 | 17.63 | 12.79 | -4.84 | ---- | -0.05 | -0.43 | -0.38 | ||
2074 | 17.65 | 12.79 | -4.86 | ---- | -0.05 | -0.44 | -0.39 | ||
2075 | 17.67 | 12.79 | -4.88 | ---- | -0.05 | -0.44 | -0.39 | ||
2076 | 17.68 | 12.78 | -4.90 | ---- | -0.05 | -0.45 | -0.40 | ||
2077 | 17.69 | 12.78 | -4.91 | ---- | -0.05 | -0.45 | -0.40 | ||
2078 | 17.69 | 12.78 | -4.92 | ---- | -0.05 | -0.46 | -0.41 | ||
2079 | 17.70 | 12.77 | -4.93 | ---- | -0.05 | -0.46 | -0.41 | ||
2080 | 17.71 | 12.77 | -4.94 | ---- | -0.05 | -0.47 | -0.41 | ||
2081 | 17.73 | 12.76 | -4.96 | ---- | -0.05 | -0.47 | -0.42 | ||
2082 | 17.75 | 12.76 | -4.99 | ---- | -0.05 | -0.47 | -0.42 | ||
2083 | 17.78 | 12.76 | -5.02 | ---- | -0.05 | -0.48 | -0.43 | ||
2084 | 17.82 | 12.75 | -5.07 | ---- | -0.05 | -0.48 | -0.43 | ||
2085 | 17.86 | 12.75 | -5.11 | ---- | -0.05 | -0.49 | -0.44 | ||
2086 | 17.91 | 12.75 | -5.16 | ---- | -0.05 | -0.49 | -0.44 | ||
2087 | 17.96 | 12.75 | -5.21 | ---- | -0.05 | -0.50 | -0.45 | ||
2088 | 18.01 | 12.75 | -5.27 | ---- | -0.05 | -0.50 | -0.45 |
  | 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 | 16.55% | 13.54% | -3.01% | 2032 | -0.04% | -0.33% | -0.29% | ||
  | |||||||||
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 |