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 | 14.73 | 12.86 | -1.87 | 301 | 0.69 | 0.02 | -0.67 | ||
2015 | 14.66 | 12.89 | -1.77 | 282 | 0.69 | 0.03 | -0.66 | ||
2016 | 14.60 | 12.91 | -1.69 | 264 | 0.69 | 0.03 | -0.66 | ||
2017 | 14.57 | 12.93 | -1.64 | 246 | 0.69 | 0.03 | -0.66 | ||
2018 | 14.60 | 12.96 | -1.64 | 229 | 0.69 | 0.03 | -0.66 | ||
2019 | 14.75 | 12.98 | -1.77 | 212 | 0.69 | 0.03 | -0.67 | ||
2020 | 14.96 | 13.00 | -1.96 | 195 | 0.70 | 0.03 | -0.67 | ||
2021 | 15.16 | 13.02 | -2.13 | 179 | 0.71 | 0.03 | -0.68 | ||
2022 | 15.43 | 13.06 | -2.37 | 162 | 0.73 | 0.03 | -0.69 | ||
2023 | 15.71 | 13.08 | -2.63 | 144 | 0.74 | 0.03 | -0.71 | ||
2024 | 15.98 | 13.09 | -2.89 | 125 | 0.75 | 0.03 | -0.72 | ||
2025 | 16.24 | 13.11 | -3.14 | 106 | 0.77 | 0.03 | -0.73 | ||
2026 | 16.49 | 13.12 | -3.37 | 87 | 0.78 | 0.04 | -0.74 | ||
2027 | 16.72 | 13.13 | -3.58 | 67 | 0.79 | 0.04 | -0.75 | ||
2028 | 16.94 | 13.15 | -3.79 | 46 | 0.80 | 0.04 | -0.76 | ||
2029 | 17.14 | 13.16 | -3.98 | 24 | 0.81 | 0.04 | -0.77 | ||
2030 | 17.31 | 13.17 | -4.14 | 2 | 0.82 | 0.04 | -0.78 | ||
2031 | 17.46 | 13.18 | -4.28 | ---- | 0.83 | 0.04 | -0.79 | ||
2032 | 17.58 | 13.19 | -4.40 | ---- | 0.83 | 0.04 | -0.79 | ||
2033 | 17.69 | 13.19 | -4.50 | ---- | 0.84 | 0.04 | -0.80 | ||
2034 | 17.77 | 13.20 | -4.57 | ---- | 0.84 | 0.04 | -0.80 | ||
2035 | 17.82 | 13.20 | -4.62 | ---- | 0.84 | 0.04 | -0.80 | ||
2036 | 17.85 | 13.21 | -4.65 | ---- | 0.84 | 0.04 | -0.80 | ||
2037 | 17.87 | 13.21 | -4.66 | ---- | 0.85 | 0.04 | -0.81 | ||
2038 | 17.86 | 13.21 | -4.65 | ---- | 0.85 | 0.04 | -0.81 | ||
2039 | 17.84 | 13.21 | -4.63 | ---- | 0.84 | 0.04 | -0.80 | ||
2040 | 17.81 | 13.21 | -4.60 | ---- | 0.84 | 0.04 | -0.80 | ||
2041 | 17.77 | 13.21 | -4.56 | ---- | 0.84 | 0.04 | -0.80 | ||
2042 | 17.73 | 13.21 | -4.52 | ---- | 0.84 | 0.04 | -0.80 | ||
2043 | 17.70 | 13.21 | -4.49 | ---- | 0.84 | 0.04 | -0.80 | ||
2044 | 17.68 | 13.21 | -4.47 | ---- | 0.84 | 0.04 | -0.80 | ||
2045 | 17.66 | 13.21 | -4.46 | ---- | 0.84 | 0.04 | -0.80 | ||
2046 | 17.65 | 13.21 | -4.45 | ---- | 0.84 | 0.04 | -0.80 | ||
2047 | 17.64 | 13.21 | -4.43 | ---- | 0.84 | 0.04 | -0.80 | ||
2048 | 17.63 | 13.21 | -4.42 | ---- | 0.83 | 0.04 | -0.80 | ||
2049 | 17.62 | 13.21 | -4.41 | ---- | 0.83 | 0.04 | -0.79 | ||
2050 | 17.62 | 13.21 | -4.41 | ---- | 0.83 | 0.04 | -0.79 | ||
2051 | 17.63 | 13.21 | -4.41 | ---- | 0.84 | 0.04 | -0.80 | ||
2052 | 17.65 | 13.21 | -4.43 | ---- | 0.84 | 0.04 | -0.80 | ||
2053 | 17.67 | 13.22 | -4.46 | ---- | 0.84 | 0.04 | -0.80 | ||
2054 | 17.71 | 13.22 | -4.49 | ---- | 0.84 | 0.04 | -0.80 | ||
2055 | 17.75 | 13.22 | -4.53 | ---- | 0.84 | 0.04 | -0.80 | ||
2056 | 17.80 | 13.22 | -4.58 | ---- | 0.84 | 0.04 | -0.80 | ||
2057 | 17.85 | 13.23 | -4.62 | ---- | 0.85 | 0.04 | -0.81 | ||
2058 | 17.90 | 13.23 | -4.67 | ---- | 0.85 | 0.04 | -0.81 | ||
2059 | 17.95 | 13.23 | -4.71 | ---- | 0.85 | 0.04 | -0.81 | ||
2060 | 17.99 | 13.24 | -4.76 | ---- | 0.85 | 0.04 | -0.81 | ||
2061 | 18.04 | 13.24 | -4.80 | ---- | 0.86 | 0.04 | -0.81 | ||
2062 | 18.08 | 13.24 | -4.84 | ---- | 0.86 | 0.04 | -0.82 | ||
2063 | 18.13 | 13.24 | -4.89 | ---- | 0.86 | 0.04 | -0.82 | ||
2064 | 18.17 | 13.25 | -4.93 | ---- | 0.86 | 0.04 | -0.82 | ||
2065 | 18.22 | 13.25 | -4.97 | ---- | 0.86 | 0.04 | -0.82 | ||
2066 | 18.27 | 13.25 | -5.02 | ---- | 0.87 | 0.04 | -0.82 | ||
2067 | 18.32 | 13.26 | -5.06 | ---- | 0.87 | 0.04 | -0.83 | ||
2068 | 18.37 | 13.26 | -5.11 | ---- | 0.87 | 0.04 | -0.83 | ||
2069 | 18.41 | 13.26 | -5.15 | ---- | 0.87 | 0.04 | -0.83 | ||
2070 | 18.46 | 13.26 | -5.20 | ---- | 0.88 | 0.04 | -0.83 | ||
2071 | 18.50 | 13.27 | -5.24 | ---- | 0.88 | 0.04 | -0.84 | ||
2072 | 18.54 | 13.27 | -5.27 | ---- | 0.88 | 0.04 | -0.84 | ||
2073 | 18.56 | 13.27 | -5.29 | ---- | 0.88 | 0.04 | -0.84 | ||
2074 | 18.59 | 13.27 | -5.31 | ---- | 0.88 | 0.04 | -0.84 | ||
2075 | 18.60 | 13.27 | -5.33 | ---- | 0.88 | 0.04 | -0.84 | ||
2076 | 18.61 | 13.27 | -5.34 | ---- | 0.88 | 0.04 | -0.84 | ||
2077 | 18.62 | 13.27 | -5.35 | ---- | 0.88 | 0.04 | -0.84 | ||
2078 | 18.63 | 13.27 | -5.35 | ---- | 0.88 | 0.04 | -0.84 | ||
2079 | 18.63 | 13.27 | -5.36 | ---- | 0.88 | 0.04 | -0.84 | ||
2080 | 18.64 | 13.28 | -5.37 | ---- | 0.89 | 0.04 | -0.84 | ||
2081 | 18.66 | 13.28 | -5.39 | ---- | 0.89 | 0.04 | -0.84 | ||
2082 | 18.69 | 13.28 | -5.41 | ---- | 0.89 | 0.04 | -0.84 | ||
2083 | 18.72 | 13.28 | -5.44 | ---- | 0.89 | 0.04 | -0.85 | ||
2084 | 18.76 | 13.28 | -5.48 | ---- | 0.89 | 0.04 | -0.85 | ||
2085 | 18.81 | 13.28 | -5.52 | ---- | 0.89 | 0.04 | -0.85 | ||
2086 | 18.86 | 13.29 | -5.57 | ---- | 0.90 | 0.04 | -0.85 | ||
2087 | 18.91 | 13.29 | -5.62 | ---- | 0.90 | 0.04 | -0.85 | ||
2088 | 18.97 | 13.29 | -5.67 | ---- | 0.90 | 0.04 | -0.86 |
  | 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 | 17.41% | 13.92% | -3.49% | 2030 | 0.81% | 0.04% | -0.78% | ||
  | |||||||||
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 |