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 | 14.95 | 0.92 | 315 | 0.00 | 2.12 | 2.12 | ||
2015 | 13.97 | 15.18 | 1.22 | 315 | 0.00 | 2.32 | 2.32 | ||
2016 | 13.91 | 15.26 | 1.34 | 316 | 0.00 | 2.38 | 2.37 | ||
2017 | 13.89 | 15.29 | 1.40 | 317 | 0.01 | 2.39 | 2.38 | ||
2018 | 13.93 | 15.31 | 1.39 | 318 | 0.01 | 2.38 | 2.37 | ||
2019 | 14.08 | 15.31 | 1.23 | 320 | 0.02 | 2.36 | 2.34 | ||
2020 | 14.29 | 15.31 | 1.02 | 321 | 0.03 | 2.34 | 2.31 | ||
2021 | 14.48 | 15.32 | 0.83 | 321 | 0.04 | 2.33 | 2.28 | ||
2022 | 14.76 | 15.34 | 0.59 | 320 | 0.05 | 2.32 | 2.27 | ||
2023 | 15.03 | 15.36 | 0.33 | 318 | 0.06 | 2.32 | 2.26 | ||
2024 | 15.30 | 15.38 | 0.08 | 315 | 0.07 | 2.32 | 2.25 | ||
2025 | 15.56 | 15.40 | -0.16 | 312 | 0.08 | 2.32 | 2.24 | ||
2026 | 15.80 | 15.41 | -0.39 | 309 | 0.10 | 2.33 | 2.23 | ||
2027 | 16.04 | 15.43 | -0.61 | 306 | 0.11 | 2.33 | 2.22 | ||
2028 | 16.25 | 15.44 | -0.81 | 302 | 0.12 | 2.33 | 2.21 | ||
2029 | 16.46 | 15.46 | -1.00 | 298 | 0.13 | 2.33 | 2.20 | ||
2030 | 16.63 | 15.47 | -1.17 | 293 | 0.14 | 2.34 | 2.19 | ||
2031 | 16.78 | 15.48 | -1.31 | 287 | 0.15 | 2.34 | 2.19 | ||
2032 | 16.91 | 15.49 | -1.42 | 281 | 0.16 | 2.34 | 2.18 | ||
2033 | 17.03 | 15.50 | -1.53 | 275 | 0.17 | 2.34 | 2.17 | ||
2034 | 17.11 | 15.50 | -1.61 | 268 | 0.18 | 2.34 | 2.17 | ||
2035 | 17.16 | 15.51 | -1.66 | 262 | 0.18 | 2.34 | 2.16 | ||
2036 | 17.20 | 15.51 | -1.69 | 255 | 0.19 | 2.35 | 2.16 | ||
2037 | 17.22 | 15.52 | -1.70 | 248 | 0.20 | 2.35 | 2.15 | ||
2038 | 17.22 | 15.52 | -1.70 | 241 | 0.20 | 2.35 | 2.15 | ||
2039 | 17.20 | 15.52 | -1.68 | 235 | 0.20 | 2.35 | 2.15 | ||
2040 | 17.17 | 15.52 | -1.65 | 229 | 0.21 | 2.35 | 2.14 | ||
2041 | 17.14 | 15.52 | -1.62 | 222 | 0.21 | 2.35 | 2.14 | ||
2042 | 17.11 | 15.52 | -1.58 | 216 | 0.21 | 2.35 | 2.14 | ||
2043 | 17.08 | 15.52 | -1.56 | 210 | 0.22 | 2.36 | 2.14 | ||
2044 | 17.06 | 15.53 | -1.54 | 204 | 0.22 | 2.36 | 2.14 | ||
2045 | 17.05 | 15.53 | -1.52 | 198 | 0.22 | 2.36 | 2.14 | ||
2046 | 17.04 | 15.53 | -1.51 | 192 | 0.22 | 2.36 | 2.14 | ||
2047 | 17.03 | 15.53 | -1.50 | 186 | 0.22 | 2.36 | 2.14 | ||
2048 | 17.01 | 15.53 | -1.48 | 180 | 0.22 | 2.36 | 2.14 | ||
2049 | 17.01 | 15.53 | -1.47 | 174 | 0.22 | 2.36 | 2.14 | ||
2050 | 17.01 | 15.53 | -1.47 | 168 | 0.22 | 2.36 | 2.14 | ||
2051 | 17.01 | 15.54 | -1.48 | 161 | 0.22 | 2.36 | 2.14 | ||
2052 | 17.03 | 15.54 | -1.49 | 155 | 0.22 | 2.37 | 2.14 | ||
2053 | 17.06 | 15.54 | -1.52 | 148 | 0.22 | 2.37 | 2.14 | ||
2054 | 17.09 | 15.55 | -1.55 | 141 | 0.22 | 2.37 | 2.14 | ||
2055 | 17.13 | 15.55 | -1.58 | 134 | 0.22 | 2.37 | 2.15 | ||
2056 | 17.18 | 15.55 | -1.63 | 126 | 0.22 | 2.37 | 2.15 | ||
2057 | 17.23 | 15.56 | -1.67 | 119 | 0.22 | 2.37 | 2.15 | ||
2058 | 17.27 | 15.56 | -1.71 | 111 | 0.22 | 2.37 | 2.15 | ||
2059 | 17.32 | 15.57 | -1.75 | 102 | 0.23 | 2.37 | 2.15 | ||
2060 | 17.37 | 15.57 | -1.80 | 93 | 0.23 | 2.38 | 2.15 | ||
2061 | 17.41 | 15.58 | -1.84 | 84 | 0.23 | 2.38 | 2.15 | ||
2062 | 17.45 | 15.58 | -1.87 | 75 | 0.23 | 2.38 | 2.15 | ||
2063 | 17.50 | 15.58 | -1.91 | 65 | 0.23 | 2.38 | 2.15 | ||
2064 | 17.54 | 15.59 | -1.95 | 56 | 0.23 | 2.38 | 2.15 | ||
2065 | 17.59 | 15.59 | -1.99 | 45 | 0.23 | 2.38 | 2.15 | ||
2066 | 17.63 | 15.60 | -2.04 | 35 | 0.23 | 2.38 | 2.16 | ||
2067 | 17.68 | 15.60 | -2.08 | 24 | 0.23 | 2.39 | 2.16 | ||
2068 | 17.73 | 15.60 | -2.12 | 13 | 0.23 | 2.39 | 2.16 | ||
2069 | 17.77 | 15.61 | -2.16 | 1 | 0.23 | 2.39 | 2.16 | ||
2070 | 17.82 | 15.61 | -2.20 | ---- | 0.23 | 2.39 | 2.16 | ||
2071 | 17.86 | 15.62 | -2.24 | ---- | 0.23 | 2.39 | 2.16 | ||
2072 | 17.89 | 15.62 | -2.27 | ---- | 0.23 | 2.39 | 2.16 | ||
2073 | 17.92 | 15.62 | -2.29 | ---- | 0.23 | 2.39 | 2.16 | ||
2074 | 17.94 | 15.62 | -2.31 | ---- | 0.23 | 2.40 | 2.16 | ||
2075 | 17.96 | 15.63 | -2.33 | ---- | 0.24 | 2.40 | 2.16 | ||
2076 | 17.97 | 15.63 | -2.34 | ---- | 0.24 | 2.40 | 2.16 | ||
2077 | 17.97 | 15.63 | -2.34 | ---- | 0.24 | 2.40 | 2.16 | ||
2078 | 17.98 | 15.63 | -2.34 | ---- | 0.24 | 2.40 | 2.17 | ||
2079 | 17.98 | 15.63 | -2.35 | ---- | 0.24 | 2.40 | 2.17 | ||
2080 | 18.00 | 15.64 | -2.36 | ---- | 0.24 | 2.40 | 2.17 | ||
2081 | 18.01 | 15.64 | -2.38 | ---- | 0.24 | 2.41 | 2.17 | ||
2082 | 18.04 | 15.64 | -2.40 | ---- | 0.24 | 2.41 | 2.17 | ||
2083 | 18.07 | 15.64 | -2.43 | ---- | 0.24 | 2.41 | 2.17 | ||
2084 | 18.11 | 15.65 | -2.46 | ---- | 0.24 | 2.41 | 2.17 | ||
2085 | 18.16 | 15.65 | -2.50 | ---- | 0.24 | 2.41 | 2.17 | ||
2086 | 18.20 | 15.66 | -2.55 | ---- | 0.24 | 2.41 | 2.17 | ||
2087 | 18.26 | 15.66 | -2.60 | ---- | 0.24 | 2.41 | 2.17 | ||
2088 | 18.31 | 15.66 | -2.64 | ---- | 0.24 | 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 | 16.76% | 16.20% | -0.56% | 2069 | 0.17% | 2.32% | 2.15% | ||
  | |||||||||
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 |