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 | 16.81 | 12.93 | -3.88 | 263 | 2.77 | 0.10 | -2.67 | ||
2015 | 16.73 | 12.96 | -3.76 | 236 | 2.76 | 0.10 | -2.66 | ||
2016 | 16.66 | 12.99 | -3.67 | 208 | 2.75 | 0.10 | -2.64 | ||
2017 | 16.62 | 13.01 | -3.61 | 182 | 2.74 | 0.11 | -2.63 | ||
2018 | 16.66 | 13.04 | -3.62 | 156 | 2.75 | 0.11 | -2.64 | ||
2019 | 16.83 | 13.07 | -3.77 | 131 | 2.78 | 0.12 | -2.66 | ||
2020 | 17.08 | 13.09 | -3.99 | 107 | 2.82 | 0.12 | -2.70 | ||
2021 | 17.30 | 13.12 | -4.18 | 82 | 2.86 | 0.13 | -2.73 | ||
2022 | 17.61 | 13.16 | -4.46 | 57 | 2.91 | 0.13 | -2.78 | ||
2023 | 17.93 | 13.18 | -4.76 | 31 | 2.96 | 0.13 | -2.83 | ||
2024 | 18.24 | 13.19 | -5.05 | 5 | 3.02 | 0.14 | -2.88 | ||
2025 | 18.54 | 13.21 | -5.33 | ---- | 3.07 | 0.14 | -2.93 | ||
2026 | 18.82 | 13.23 | -5.60 | ---- | 3.11 | 0.14 | -2.97 | ||
2027 | 19.09 | 13.24 | -5.84 | ---- | 3.16 | 0.14 | -3.01 | ||
2028 | 19.34 | 13.26 | -6.08 | ---- | 3.20 | 0.15 | -3.05 | ||
2029 | 19.56 | 13.27 | -6.29 | ---- | 3.24 | 0.15 | -3.09 | ||
2030 | 19.77 | 13.28 | -6.48 | ---- | 3.27 | 0.15 | -3.12 | ||
2031 | 19.93 | 13.29 | -6.64 | ---- | 3.30 | 0.15 | -3.15 | ||
2032 | 20.08 | 13.30 | -6.77 | ---- | 3.32 | 0.15 | -3.17 | ||
2033 | 20.20 | 13.31 | -6.89 | ---- | 3.35 | 0.16 | -3.19 | ||
2034 | 20.30 | 13.32 | -6.98 | ---- | 3.36 | 0.16 | -3.20 | ||
2035 | 20.35 | 13.32 | -7.03 | ---- | 3.37 | 0.16 | -3.21 | ||
2036 | 20.39 | 13.33 | -7.06 | ---- | 3.38 | 0.16 | -3.22 | ||
2037 | 20.40 | 13.33 | -7.08 | ---- | 3.38 | 0.16 | -3.22 | ||
2038 | 20.40 | 13.33 | -7.07 | ---- | 3.38 | 0.16 | -3.22 | ||
2039 | 20.37 | 13.33 | -7.04 | ---- | 3.38 | 0.16 | -3.22 | ||
2040 | 20.33 | 13.33 | -7.00 | ---- | 3.37 | 0.16 | -3.21 | ||
2041 | 20.29 | 13.33 | -6.96 | ---- | 3.36 | 0.16 | -3.20 | ||
2042 | 20.25 | 13.33 | -6.92 | ---- | 3.36 | 0.16 | -3.20 | ||
2043 | 20.22 | 13.33 | -6.89 | ---- | 3.35 | 0.16 | -3.19 | ||
2044 | 20.19 | 13.33 | -6.86 | ---- | 3.35 | 0.16 | -3.19 | ||
2045 | 20.17 | 13.33 | -6.85 | ---- | 3.35 | 0.16 | -3.19 | ||
2046 | 20.16 | 13.33 | -6.83 | ---- | 3.34 | 0.16 | -3.18 | ||
2047 | 20.15 | 13.33 | -6.82 | ---- | 3.34 | 0.16 | -3.18 | ||
2048 | 20.13 | 13.33 | -6.80 | ---- | 3.34 | 0.16 | -3.18 | ||
2049 | 20.12 | 13.33 | -6.79 | ---- | 3.34 | 0.16 | -3.18 | ||
2050 | 20.12 | 13.33 | -6.79 | ---- | 3.34 | 0.16 | -3.18 | ||
2051 | 20.13 | 13.33 | -6.80 | ---- | 3.34 | 0.16 | -3.18 | ||
2052 | 20.15 | 13.33 | -6.82 | ---- | 3.34 | 0.16 | -3.18 | ||
2053 | 20.19 | 13.34 | -6.85 | ---- | 3.35 | 0.16 | -3.19 | ||
2054 | 20.23 | 13.34 | -6.89 | ---- | 3.36 | 0.16 | -3.20 | ||
2055 | 20.28 | 13.34 | -6.93 | ---- | 3.36 | 0.16 | -3.20 | ||
2056 | 20.33 | 13.35 | -6.99 | ---- | 3.37 | 0.16 | -3.21 | ||
2057 | 20.39 | 13.35 | -7.04 | ---- | 3.38 | 0.16 | -3.22 | ||
2058 | 20.44 | 13.35 | -7.09 | ---- | 3.39 | 0.16 | -3.23 | ||
2059 | 20.50 | 13.36 | -7.14 | ---- | 3.40 | 0.16 | -3.24 | ||
2060 | 20.55 | 13.36 | -7.19 | ---- | 3.41 | 0.16 | -3.25 | ||
2061 | 20.61 | 13.36 | -7.24 | ---- | 3.42 | 0.16 | -3.26 | ||
2062 | 20.66 | 13.37 | -7.29 | ---- | 3.43 | 0.17 | -3.26 | ||
2063 | 20.71 | 13.37 | -7.34 | ---- | 3.44 | 0.17 | -3.27 | ||
2064 | 20.76 | 13.37 | -7.39 | ---- | 3.45 | 0.17 | -3.28 | ||
2065 | 20.81 | 13.37 | -7.44 | ---- | 3.46 | 0.17 | -3.29 | ||
2066 | 20.87 | 13.38 | -7.49 | ---- | 3.47 | 0.17 | -3.30 | ||
2067 | 20.92 | 13.38 | -7.54 | ---- | 3.48 | 0.17 | -3.31 | ||
2068 | 20.98 | 13.38 | -7.60 | ---- | 3.49 | 0.17 | -3.32 | ||
2069 | 21.03 | 13.39 | -7.65 | ---- | 3.49 | 0.17 | -3.33 | ||
2070 | 21.09 | 13.39 | -7.70 | ---- | 3.50 | 0.17 | -3.33 | ||
2071 | 21.14 | 13.39 | -7.74 | ---- | 3.51 | 0.17 | -3.34 | ||
2072 | 21.17 | 13.40 | -7.78 | ---- | 3.52 | 0.17 | -3.35 | ||
2073 | 21.21 | 13.40 | -7.81 | ---- | 3.52 | 0.17 | -3.35 | ||
2074 | 21.23 | 13.40 | -7.83 | ---- | 3.53 | 0.17 | -3.36 | ||
2075 | 21.25 | 13.40 | -7.85 | ---- | 3.53 | 0.17 | -3.36 | ||
2076 | 21.26 | 13.40 | -7.86 | ---- | 3.53 | 0.17 | -3.36 | ||
2077 | 21.27 | 13.40 | -7.87 | ---- | 3.54 | 0.17 | -3.36 | ||
2078 | 21.28 | 13.40 | -7.87 | ---- | 3.54 | 0.17 | -3.36 | ||
2079 | 21.29 | 13.40 | -7.88 | ---- | 3.54 | 0.17 | -3.37 | ||
2080 | 21.30 | 13.40 | -7.90 | ---- | 3.54 | 0.17 | -3.37 | ||
2081 | 21.32 | 13.41 | -7.92 | ---- | 3.54 | 0.17 | -3.37 | ||
2082 | 21.35 | 13.41 | -7.94 | ---- | 3.55 | 0.17 | -3.38 | ||
2083 | 21.39 | 13.41 | -7.98 | ---- | 3.56 | 0.17 | -3.38 | ||
2084 | 21.43 | 13.41 | -8.02 | ---- | 3.56 | 0.17 | -3.39 | ||
2085 | 21.49 | 13.41 | -8.07 | ---- | 3.57 | 0.17 | -3.40 | ||
2086 | 21.54 | 13.42 | -8.13 | ---- | 3.58 | 0.17 | -3.41 | ||
2087 | 21.61 | 13.42 | -8.19 | ---- | 3.59 | 0.17 | -3.42 | ||
2088 | 21.67 | 13.42 | -8.24 | ---- | 3.60 | 0.18 | -3.43 |
  | 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 | 19.85% | 14.03% | -5.82% | 2024 | 3.25% | 0.15% | -3.10% | ||
  | |||||||||
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 |