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 | 12.86 | -1.10 | 301 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.91 | 13.13 | -0.78 | 286 | 0.00 | 0.24 | 0.24 | ||
2017 | 13.88 | 13.40 | -0.48 | 273 | 0.00 | 0.50 | 0.50 | ||
2018 | 13.91 | 13.68 | -0.24 | 262 | 0.00 | 0.75 | 0.75 | ||
2019 | 14.06 | 13.93 | -0.13 | 254 | 0.00 | 0.98 | 0.98 | ||
2020 | 14.26 | 14.18 | -0.08 | 247 | 0.00 | 1.21 | 1.20 | ||
2021 | 14.45 | 14.42 | -0.03 | 242 | 0.01 | 1.43 | 1.42 | ||
2022 | 14.71 | 14.68 | -0.04 | 237 | 0.01 | 1.65 | 1.64 | ||
2023 | 14.98 | 14.91 | -0.07 | 232 | 0.01 | 1.87 | 1.86 | ||
2024 | 15.24 | 15.15 | -0.10 | 228 | 0.02 | 2.09 | 2.07 | ||
2025 | 15.50 | 15.38 | -0.12 | 225 | 0.02 | 2.31 | 2.28 | ||
2026 | 15.74 | 15.40 | -0.33 | 223 | 0.03 | 2.32 | 2.29 | ||
2027 | 15.96 | 15.42 | -0.55 | 220 | 0.04 | 2.32 | 2.28 | ||
2028 | 16.18 | 15.43 | -0.75 | 217 | 0.05 | 2.32 | 2.28 | ||
2029 | 16.38 | 15.45 | -0.93 | 213 | 0.06 | 2.33 | 2.27 | ||
2030 | 16.56 | 15.46 | -1.10 | 208 | 0.07 | 2.33 | 2.26 | ||
2031 | 16.71 | 15.47 | -1.24 | 202 | 0.08 | 2.33 | 2.25 | ||
2032 | 16.84 | 15.48 | -1.36 | 196 | 0.09 | 2.33 | 2.24 | ||
2033 | 16.95 | 15.49 | -1.46 | 190 | 0.10 | 2.33 | 2.24 | ||
2034 | 17.04 | 15.50 | -1.54 | 183 | 0.11 | 2.33 | 2.23 | ||
2035 | 17.10 | 15.50 | -1.60 | 176 | 0.12 | 2.34 | 2.22 | ||
2036 | 17.13 | 15.51 | -1.63 | 168 | 0.13 | 2.34 | 2.21 | ||
2037 | 17.16 | 15.51 | -1.65 | 161 | 0.13 | 2.34 | 2.21 | ||
2038 | 17.16 | 15.51 | -1.65 | 153 | 0.14 | 2.34 | 2.20 | ||
2039 | 17.14 | 15.52 | -1.63 | 146 | 0.15 | 2.34 | 2.19 | ||
2040 | 17.12 | 15.52 | -1.61 | 139 | 0.16 | 2.35 | 2.19 | ||
2041 | 17.10 | 15.52 | -1.58 | 131 | 0.17 | 2.35 | 2.18 | ||
2042 | 17.07 | 15.52 | -1.55 | 124 | 0.17 | 2.35 | 2.17 | ||
2043 | 17.05 | 15.52 | -1.53 | 117 | 0.18 | 2.35 | 2.17 | ||
2044 | 17.03 | 15.52 | -1.51 | 110 | 0.19 | 2.35 | 2.16 | ||
2045 | 17.02 | 15.52 | -1.50 | 103 | 0.20 | 2.35 | 2.16 | ||
2046 | 17.02 | 15.53 | -1.49 | 95 | 0.20 | 2.36 | 2.15 | ||
2047 | 17.02 | 15.53 | -1.49 | 88 | 0.21 | 2.36 | 2.15 | ||
2048 | 17.01 | 15.53 | -1.48 | 81 | 0.21 | 2.36 | 2.15 | ||
2049 | 17.00 | 15.53 | -1.47 | 73 | 0.22 | 2.36 | 2.14 | ||
2050 | 17.01 | 15.53 | -1.47 | 66 | 0.22 | 2.36 | 2.14 | ||
2051 | 17.02 | 15.54 | -1.48 | 58 | 0.23 | 2.37 | 2.14 | ||
2052 | 17.04 | 15.54 | -1.50 | 50 | 0.23 | 2.37 | 2.13 | ||
2053 | 17.07 | 15.54 | -1.53 | 42 | 0.24 | 2.37 | 2.13 | ||
2054 | 17.11 | 15.55 | -1.56 | 34 | 0.24 | 2.37 | 2.13 | ||
2055 | 17.16 | 15.55 | -1.61 | 26 | 0.25 | 2.37 | 2.12 | ||
2056 | 17.21 | 15.56 | -1.65 | 17 | 0.25 | 2.37 | 2.12 | ||
2057 | 17.26 | 15.56 | -1.70 | 8 | 0.25 | 2.38 | 2.12 | ||
2058 | 17.30 | 15.57 | -1.74 | ---- | 0.26 | 2.38 | 2.12 | ||
2059 | 17.35 | 15.57 | -1.78 | ---- | 0.26 | 2.38 | 2.12 | ||
2060 | 17.40 | 15.57 | -1.82 | ---- | 0.26 | 2.38 | 2.12 | ||
2061 | 17.44 | 15.58 | -1.86 | ---- | 0.26 | 2.38 | 2.12 | ||
2062 | 17.48 | 15.58 | -1.90 | ---- | 0.26 | 2.38 | 2.12 | ||
2063 | 17.53 | 15.59 | -1.94 | ---- | 0.26 | 2.38 | 2.13 | ||
2064 | 17.57 | 15.59 | -1.98 | ---- | 0.26 | 2.38 | 2.13 | ||
2065 | 17.61 | 15.59 | -2.02 | ---- | 0.26 | 2.39 | 2.13 | ||
2066 | 17.66 | 15.60 | -2.06 | ---- | 0.26 | 2.39 | 2.13 | ||
2067 | 17.70 | 15.60 | -2.10 | ---- | 0.26 | 2.39 | 2.13 | ||
2068 | 17.75 | 15.61 | -2.14 | ---- | 0.25 | 2.39 | 2.14 | ||
2069 | 17.79 | 15.61 | -2.18 | ---- | 0.25 | 2.39 | 2.14 | ||
2070 | 17.84 | 15.61 | -2.22 | ---- | 0.25 | 2.39 | 2.14 | ||
2071 | 17.88 | 15.62 | -2.26 | ---- | 0.25 | 2.39 | 2.14 | ||
2072 | 17.91 | 15.62 | -2.29 | ---- | 0.25 | 2.40 | 2.14 | ||
2073 | 17.93 | 15.62 | -2.31 | ---- | 0.25 | 2.40 | 2.14 | ||
2074 | 17.96 | 15.63 | -2.33 | ---- | 0.25 | 2.40 | 2.15 | ||
2075 | 17.97 | 15.63 | -2.34 | ---- | 0.25 | 2.40 | 2.15 | ||
2076 | 17.98 | 15.63 | -2.35 | ---- | 0.25 | 2.40 | 2.15 | ||
2077 | 17.98 | 15.63 | -2.35 | ---- | 0.25 | 2.40 | 2.15 | ||
2078 | 17.99 | 15.63 | -2.35 | ---- | 0.25 | 2.40 | 2.16 | ||
2079 | 17.99 | 15.64 | -2.36 | ---- | 0.25 | 2.40 | 2.16 | ||
2080 | 18.00 | 15.64 | -2.37 | ---- | 0.25 | 2.41 | 2.16 | ||
2081 | 18.02 | 15.64 | -2.38 | ---- | 0.24 | 2.41 | 2.16 | ||
2082 | 18.05 | 15.64 | -2.40 | ---- | 0.24 | 2.41 | 2.16 | ||
2083 | 18.08 | 15.65 | -2.43 | ---- | 0.24 | 2.41 | 2.16 | ||
2084 | 18.12 | 15.65 | -2.47 | ---- | 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 | ---- | 0.25 | 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 | 16.75% | 15.94% | -0.80% | 2057 | 0.15% | 2.07% | 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 13, 2013 |