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 | 13.86 | 12.90 | -0.95 | 272 | -0.03 | 0.00 | 0.03 | ||
2018 | 13.86 | 12.93 | -0.93 | 259 | -0.05 | 0.00 | 0.05 | ||
2019 | 13.98 | 12.95 | -1.03 | 246 | -0.08 | 0.00 | 0.08 | ||
2020 | 14.15 | 12.97 | -1.18 | 234 | -0.11 | 0.00 | 0.11 | ||
2021 | 14.31 | 13.00 | -1.31 | 222 | -0.13 | 0.00 | 0.14 | ||
2022 | 14.54 | 13.03 | -1.51 | 208 | -0.16 | 0.00 | 0.17 | ||
2023 | 14.77 | 13.05 | -1.73 | 195 | -0.20 | 0.00 | 0.20 | ||
2024 | 15.00 | 13.06 | -1.94 | 181 | -0.23 | 0.00 | 0.23 | ||
2025 | 15.21 | 13.08 | -2.14 | 167 | -0.26 | 0.00 | 0.27 | ||
2026 | 15.38 | 13.09 | -2.28 | 153 | -0.33 | 0.01 | 0.34 | ||
2027 | 15.51 | 13.11 | -2.40 | 139 | -0.42 | 0.01 | 0.43 | ||
2028 | 15.63 | 13.12 | -2.50 | 124 | -0.51 | 0.01 | 0.52 | ||
2029 | 15.72 | 13.13 | -2.59 | 110 | -0.61 | 0.01 | 0.62 | ||
2030 | 15.78 | 13.14 | -2.64 | 95 | -0.71 | 0.01 | 0.72 | ||
2031 | 15.81 | 13.15 | -2.66 | 79 | -0.83 | 0.01 | 0.83 | ||
2032 | 15.81 | 13.15 | -2.66 | 64 | -0.94 | 0.00 | 0.94 | ||
2033 | 15.82 | 13.16 | -2.66 | 48 | -1.04 | 0.00 | 1.04 | ||
2034 | 15.80 | 13.16 | -2.65 | 33 | -1.13 | 0.00 | 1.13 | ||
2035 | 15.77 | 13.16 | -2.61 | 17 | -1.21 | -0.01 | 1.21 | ||
2036 | 15.71 | 13.16 | -2.56 | 1 | -1.30 | -0.01 | 1.28 | ||
2037 | 15.66 | 13.16 | -2.50 | ---- | -1.37 | -0.01 | 1.35 | ||
2038 | 15.59 | 13.15 | -2.44 | ---- | -1.42 | -0.02 | 1.41 | ||
2039 | 15.52 | 13.15 | -2.37 | ---- | -1.47 | -0.02 | 1.45 | ||
2040 | 15.45 | 13.15 | -2.30 | ---- | -1.51 | -0.02 | 1.49 | ||
2041 | 15.39 | 13.15 | -2.24 | ---- | -1.54 | -0.02 | 1.52 | ||
2042 | 15.33 | 13.15 | -2.18 | ---- | -1.57 | -0.02 | 1.54 | ||
2043 | 15.27 | 13.14 | -2.13 | ---- | -1.59 | -0.03 | 1.57 | ||
2044 | 15.22 | 13.14 | -2.08 | ---- | -1.62 | -0.03 | 1.59 | ||
2045 | 15.18 | 13.14 | -2.04 | ---- | -1.65 | -0.03 | 1.62 | ||
2046 | 15.14 | 13.14 | -2.00 | ---- | -1.68 | -0.03 | 1.65 | ||
2047 | 15.10 | 13.14 | -1.96 | ---- | -1.70 | -0.03 | 1.68 | ||
2048 | 15.06 | 13.14 | -1.92 | ---- | -1.74 | -0.03 | 1.71 | ||
2049 | 15.02 | 13.14 | -1.88 | ---- | -1.77 | -0.03 | 1.74 | ||
2050 | 14.98 | 13.14 | -1.84 | ---- | -1.80 | -0.03 | 1.77 | ||
2051 | 14.94 | 13.14 | -1.81 | ---- | -1.85 | -0.03 | 1.81 | ||
2052 | 14.92 | 13.14 | -1.79 | ---- | -1.89 | -0.03 | 1.85 | ||
2053 | 14.92 | 13.14 | -1.78 | ---- | -1.92 | -0.04 | 1.88 | ||
2054 | 14.93 | 13.14 | -1.79 | ---- | -1.94 | -0.04 | 1.91 | ||
2055 | 14.95 | 13.14 | -1.80 | ---- | -1.96 | -0.04 | 1.93 | ||
2056 | 14.98 | 13.15 | -1.84 | ---- | -1.97 | -0.04 | 1.93 | ||
2057 | 15.02 | 13.15 | -1.87 | ---- | -1.99 | -0.04 | 1.95 | ||
2058 | 15.05 | 13.15 | -1.89 | ---- | -2.00 | -0.04 | 1.97 | ||
2059 | 15.07 | 13.15 | -1.92 | ---- | -2.03 | -0.04 | 1.99 | ||
2060 | 15.09 | 13.15 | -1.93 | ---- | -2.05 | -0.04 | 2.01 | ||
2061 | 15.11 | 13.16 | -1.95 | ---- | -2.08 | -0.04 | 2.03 | ||
2062 | 15.12 | 13.16 | -1.96 | ---- | -2.11 | -0.04 | 2.06 | ||
2063 | 15.13 | 13.16 | -1.97 | ---- | -2.14 | -0.04 | 2.10 | ||
2064 | 15.13 | 13.16 | -1.98 | ---- | -2.18 | -0.05 | 2.13 | ||
2065 | 15.14 | 13.16 | -1.98 | ---- | -2.22 | -0.05 | 2.17 | ||
2066 | 15.14 | 13.16 | -1.98 | ---- | -2.26 | -0.05 | 2.21 | ||
2067 | 15.15 | 13.16 | -1.99 | ---- | -2.30 | -0.05 | 2.25 | ||
2068 | 15.15 | 13.16 | -1.99 | ---- | -2.34 | -0.05 | 2.29 | ||
2069 | 15.16 | 13.16 | -2.00 | ---- | -2.38 | -0.06 | 2.32 | ||
2070 | 15.17 | 13.16 | -2.00 | ---- | -2.42 | -0.06 | 2.36 | ||
2071 | 15.17 | 13.17 | -2.01 | ---- | -2.45 | -0.06 | 2.39 | ||
2072 | 15.17 | 13.17 | -2.00 | ---- | -2.49 | -0.06 | 2.43 | ||
2073 | 15.16 | 13.17 | -1.99 | ---- | -2.53 | -0.06 | 2.46 | ||
2074 | 15.14 | 13.17 | -1.97 | ---- | -2.56 | -0.06 | 2.50 | ||
2075 | 15.12 | 13.16 | -1.95 | ---- | -2.60 | -0.07 | 2.54 | ||
2076 | 15.09 | 13.16 | -1.93 | ---- | -2.64 | -0.07 | 2.57 | ||
2077 | 15.06 | 13.16 | -1.90 | ---- | -2.67 | -0.07 | 2.60 | ||
2078 | 15.03 | 13.16 | -1.87 | ---- | -2.72 | -0.07 | 2.64 | ||
2079 | 14.99 | 13.15 | -1.83 | ---- | -2.76 | -0.08 | 2.68 | ||
2080 | 14.96 | 13.15 | -1.80 | ---- | -2.80 | -0.08 | 2.72 | ||
2081 | 14.95 | 13.16 | -1.79 | ---- | -2.83 | -0.08 | 2.76 | ||
2082 | 14.94 | 13.16 | -1.78 | ---- | -2.86 | -0.07 | 2.79 | ||
2083 | 14.93 | 13.16 | -1.77 | ---- | -2.90 | -0.08 | 2.82 | ||
2084 | 14.94 | 13.16 | -1.78 | ---- | -2.93 | -0.08 | 2.86 | ||
2085 | 14.94 | 13.16 | -1.78 | ---- | -2.97 | -0.08 | 2.89 | ||
2086 | 14.95 | 13.16 | -1.79 | ---- | -3.01 | -0.08 | 2.93 | ||
2087 | 14.96 | 13.16 | -1.80 | ---- | -3.05 | -0.08 | 2.97 | ||
2088 | 14.97 | 13.16 | -1.80 | ---- | -3.10 | -0.09 | 3.01 |
  | 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 | 15.17% | 13.85% | -1.32% | 2036 | -1.43% | -0.03% | 1.40% | ||
  | |||||||||
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 11, 2013 |