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 | 12.88 | -1.03 | 286 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.85 | 12.90 | -0.95 | 272 | -0.03 | 0.00 | 0.03 | ||
2018 | 13.85 | 12.93 | -0.93 | 259 | -0.06 | 0.00 | 0.06 | ||
2019 | 13.97 | 12.95 | -1.02 | 246 | -0.09 | 0.00 | 0.09 | ||
2020 | 14.14 | 12.96 | -1.17 | 234 | -0.12 | -0.01 | 0.11 | ||
2021 | 14.29 | 12.99 | -1.31 | 222 | -0.15 | -0.01 | 0.14 | ||
2022 | 14.53 | 13.02 | -1.51 | 209 | -0.18 | -0.01 | 0.17 | ||
2023 | 14.76 | 13.03 | -1.73 | 195 | -0.21 | -0.01 | 0.20 | ||
2024 | 14.99 | 13.05 | -1.95 | 181 | -0.23 | -0.01 | 0.22 | ||
2025 | 15.21 | 13.06 | -2.16 | 167 | -0.26 | -0.01 | 0.25 | ||
2026 | 15.42 | 13.07 | -2.35 | 152 | -0.29 | -0.01 | 0.27 | ||
2027 | 15.61 | 13.08 | -2.53 | 137 | -0.31 | -0.02 | 0.30 | ||
2028 | 15.80 | 13.09 | -2.70 | 122 | -0.34 | -0.02 | 0.32 | ||
2029 | 15.96 | 13.10 | -2.86 | 106 | -0.36 | -0.02 | 0.34 | ||
2030 | 16.11 | 13.11 | -3.00 | 89 | -0.39 | -0.02 | 0.37 | ||
2031 | 16.23 | 13.12 | -3.11 | 71 | -0.41 | -0.02 | 0.39 | ||
2032 | 16.33 | 13.13 | -3.20 | 53 | -0.43 | -0.02 | 0.40 | ||
2033 | 16.41 | 13.13 | -3.28 | 34 | -0.44 | -0.02 | 0.42 | ||
2034 | 16.47 | 13.14 | -3.34 | 15 | -0.46 | -0.02 | 0.44 | ||
2035 | 16.51 | 13.14 | -3.37 | ---- | -0.47 | -0.02 | 0.45 | ||
2036 | 16.52 | 13.14 | -3.38 | ---- | -0.49 | -0.02 | 0.46 | ||
2037 | 16.52 | 13.15 | -3.38 | ---- | -0.50 | -0.03 | 0.47 | ||
2038 | 16.51 | 13.15 | -3.36 | ---- | -0.51 | -0.03 | 0.48 | ||
2039 | 16.48 | 13.15 | -3.33 | ---- | -0.52 | -0.03 | 0.49 | ||
2040 | 16.44 | 13.14 | -3.29 | ---- | -0.52 | -0.03 | 0.50 | ||
2041 | 16.40 | 13.14 | -3.25 | ---- | -0.53 | -0.03 | 0.50 | ||
2042 | 16.36 | 13.14 | -3.22 | ---- | -0.53 | -0.03 | 0.51 | ||
2043 | 16.33 | 13.14 | -3.18 | ---- | -0.54 | -0.03 | 0.51 | ||
2044 | 16.30 | 13.14 | -3.16 | ---- | -0.54 | -0.03 | 0.51 | ||
2045 | 16.29 | 13.14 | -3.14 | ---- | -0.54 | -0.03 | 0.51 | ||
2046 | 16.27 | 13.14 | -3.13 | ---- | -0.54 | -0.03 | 0.52 | ||
2047 | 16.26 | 13.14 | -3.12 | ---- | -0.54 | -0.03 | 0.52 | ||
2048 | 16.25 | 13.14 | -3.11 | ---- | -0.54 | -0.03 | 0.52 | ||
2049 | 16.24 | 13.14 | -3.10 | ---- | -0.54 | -0.03 | 0.52 | ||
2050 | 16.24 | 13.14 | -3.10 | ---- | -0.54 | -0.03 | 0.51 | ||
2051 | 16.25 | 13.14 | -3.11 | ---- | -0.54 | -0.03 | 0.51 | ||
2052 | 16.27 | 13.15 | -3.12 | ---- | -0.54 | -0.03 | 0.51 | ||
2053 | 16.30 | 13.15 | -3.15 | ---- | -0.54 | -0.03 | 0.51 | ||
2054 | 16.33 | 13.15 | -3.18 | ---- | -0.54 | -0.03 | 0.51 | ||
2055 | 16.37 | 13.15 | -3.22 | ---- | -0.54 | -0.03 | 0.51 | ||
2056 | 16.42 | 13.16 | -3.26 | ---- | -0.54 | -0.03 | 0.51 | ||
2057 | 16.46 | 13.16 | -3.31 | ---- | -0.54 | -0.03 | 0.51 | ||
2058 | 16.51 | 13.16 | -3.35 | ---- | -0.54 | -0.03 | 0.51 | ||
2059 | 16.56 | 13.16 | -3.39 | ---- | -0.54 | -0.03 | 0.51 | ||
2060 | 16.60 | 13.17 | -3.43 | ---- | -0.54 | -0.03 | 0.51 | ||
2061 | 16.64 | 13.17 | -3.47 | ---- | -0.54 | -0.03 | 0.51 | ||
2062 | 16.68 | 13.17 | -3.51 | ---- | -0.54 | -0.03 | 0.52 | ||
2063 | 16.72 | 13.17 | -3.55 | ---- | -0.55 | -0.03 | 0.52 | ||
2064 | 16.76 | 13.18 | -3.59 | ---- | -0.55 | -0.03 | 0.52 | ||
2065 | 16.81 | 13.18 | -3.63 | ---- | -0.55 | -0.03 | 0.52 | ||
2066 | 16.85 | 13.18 | -3.67 | ---- | -0.55 | -0.03 | 0.52 | ||
2067 | 16.89 | 13.18 | -3.71 | ---- | -0.56 | -0.03 | 0.53 | ||
2068 | 16.94 | 13.19 | -3.75 | ---- | -0.56 | -0.03 | 0.53 | ||
2069 | 16.98 | 13.19 | -3.79 | ---- | -0.56 | -0.03 | 0.53 | ||
2070 | 17.02 | 13.19 | -3.83 | ---- | -0.56 | -0.03 | 0.53 | ||
2071 | 17.06 | 13.19 | -3.86 | ---- | -0.56 | -0.03 | 0.54 | ||
2072 | 17.09 | 13.20 | -3.89 | ---- | -0.57 | -0.03 | 0.54 | ||
2073 | 17.11 | 13.20 | -3.92 | ---- | -0.57 | -0.03 | 0.54 | ||
2074 | 17.13 | 13.20 | -3.93 | ---- | -0.57 | -0.03 | 0.54 | ||
2075 | 17.15 | 13.20 | -3.95 | ---- | -0.57 | -0.03 | 0.54 | ||
2076 | 17.16 | 13.20 | -3.95 | ---- | -0.57 | -0.03 | 0.55 | ||
2077 | 17.16 | 13.20 | -3.96 | ---- | -0.58 | -0.03 | 0.55 | ||
2078 | 17.16 | 13.20 | -3.96 | ---- | -0.58 | -0.03 | 0.55 | ||
2079 | 17.17 | 13.20 | -3.97 | ---- | -0.58 | -0.03 | 0.55 | ||
2080 | 17.18 | 13.20 | -3.98 | ---- | -0.58 | -0.03 | 0.55 | ||
2081 | 17.20 | 13.20 | -3.99 | ---- | -0.58 | -0.03 | 0.55 | ||
2082 | 17.22 | 13.20 | -4.02 | ---- | -0.58 | -0.03 | 0.55 | ||
2083 | 17.25 | 13.21 | -4.05 | ---- | -0.58 | -0.03 | 0.55 | ||
2084 | 17.29 | 13.21 | -4.08 | ---- | -0.58 | -0.03 | 0.55 | ||
2085 | 17.33 | 13.21 | -4.12 | ---- | -0.58 | -0.03 | 0.55 | ||
2086 | 17.38 | 13.21 | -4.17 | ---- | -0.58 | -0.03 | 0.55 | ||
2087 | 17.43 | 13.22 | -4.21 | ---- | -0.59 | -0.03 | 0.56 | ||
2088 | 17.48 | 13.22 | -4.26 | ---- | -0.59 | -0.03 | 0.56 |
  | 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 | 16.17% | 13.86% | -2.31% | 2034 | -0.43% | -0.02% | 0.40% | ||
  | |||||||||
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 30, 2013 |