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 | 13.96 | 12.42 | -1.55 | 301 | 0.00 | -0.45 | -0.44 | ||
2016 | 13.91 | 12.41 | -1.49 | 283 | 0.00 | -0.47 | -0.47 | ||
2017 | 13.87 | 12.43 | -1.44 | 265 | -0.01 | -0.47 | -0.46 | ||
2018 | 13.89 | 12.46 | -1.43 | 249 | -0.02 | -0.47 | -0.45 | ||
2019 | 14.02 | 12.48 | -1.54 | 233 | -0.04 | -0.47 | -0.43 | ||
2020 | 14.19 | 12.50 | -1.70 | 217 | -0.06 | -0.47 | -0.41 | ||
2021 | 14.35 | 12.52 | -1.83 | 202 | -0.09 | -0.47 | -0.38 | ||
2022 | 14.58 | 12.55 | -2.03 | 186 | -0.12 | -0.47 | -0.35 | ||
2023 | 14.82 | 12.57 | -2.25 | 169 | -0.15 | -0.48 | -0.32 | ||
2024 | 15.04 | 12.58 | -2.46 | 152 | -0.18 | -0.48 | -0.29 | ||
2025 | 15.26 | 12.59 | -2.67 | 135 | -0.21 | -0.48 | -0.26 | ||
2026 | 15.46 | 12.60 | -2.86 | 117 | -0.24 | -0.48 | -0.24 | ||
2027 | 15.65 | 12.62 | -3.04 | 99 | -0.27 | -0.48 | -0.21 | ||
2028 | 15.83 | 12.63 | -3.20 | 80 | -0.30 | -0.48 | -0.18 | ||
2029 | 15.99 | 12.64 | -3.36 | 61 | -0.33 | -0.48 | -0.15 | ||
2030 | 16.14 | 12.65 | -3.49 | 41 | -0.36 | -0.49 | -0.13 | ||
2031 | 16.25 | 12.65 | -3.60 | 20 | -0.38 | -0.49 | -0.10 | ||
2032 | 16.35 | 12.66 | -3.68 | ---- | -0.41 | -0.49 | -0.08 | ||
2033 | 16.43 | 12.67 | -3.76 | ---- | -0.43 | -0.49 | -0.06 | ||
2034 | 16.48 | 12.67 | -3.81 | ---- | -0.45 | -0.49 | -0.04 | ||
2035 | 16.51 | 12.67 | -3.84 | ---- | -0.47 | -0.49 | -0.02 | ||
2036 | 16.52 | 12.68 | -3.85 | ---- | -0.49 | -0.49 | -0.01 | ||
2037 | 16.52 | 12.68 | -3.84 | ---- | -0.50 | -0.49 | 0.01 | ||
2038 | 16.50 | 12.68 | -3.82 | ---- | -0.52 | -0.49 | 0.02 | ||
2039 | 16.46 | 12.68 | -3.78 | ---- | -0.53 | -0.49 | 0.04 | ||
2040 | 16.42 | 12.68 | -3.74 | ---- | -0.54 | -0.49 | 0.05 | ||
2041 | 16.37 | 12.68 | -3.70 | ---- | -0.55 | -0.50 | 0.06 | ||
2042 | 16.33 | 12.67 | -3.66 | ---- | -0.57 | -0.50 | 0.07 | ||
2043 | 16.29 | 12.67 | -3.62 | ---- | -0.57 | -0.50 | 0.08 | ||
2044 | 16.26 | 12.67 | -3.59 | ---- | -0.58 | -0.50 | 0.09 | ||
2045 | 16.24 | 12.67 | -3.57 | ---- | -0.59 | -0.50 | 0.09 | ||
2046 | 16.22 | 12.67 | -3.55 | ---- | -0.60 | -0.50 | 0.10 | ||
2047 | 16.20 | 12.67 | -3.53 | ---- | -0.60 | -0.50 | 0.11 | ||
2048 | 16.18 | 12.67 | -3.51 | ---- | -0.61 | -0.50 | 0.11 | ||
2049 | 16.17 | 12.67 | -3.50 | ---- | -0.61 | -0.50 | 0.12 | ||
2050 | 16.17 | 12.67 | -3.49 | ---- | -0.62 | -0.50 | 0.12 | ||
2051 | 16.17 | 12.67 | -3.50 | ---- | -0.62 | -0.50 | 0.12 | ||
2052 | 16.19 | 12.67 | -3.51 | ---- | -0.62 | -0.50 | 0.12 | ||
2053 | 16.21 | 12.68 | -3.53 | ---- | -0.63 | -0.50 | 0.13 | ||
2054 | 16.24 | 12.68 | -3.56 | ---- | -0.63 | -0.50 | 0.13 | ||
2055 | 16.28 | 12.68 | -3.60 | ---- | -0.63 | -0.50 | 0.13 | ||
2056 | 16.32 | 12.68 | -3.64 | ---- | -0.64 | -0.50 | 0.14 | ||
2057 | 16.36 | 12.69 | -3.68 | ---- | -0.64 | -0.50 | 0.14 | ||
2058 | 16.41 | 12.69 | -3.72 | ---- | -0.64 | -0.50 | 0.14 | ||
2059 | 16.45 | 12.69 | -3.76 | ---- | -0.64 | -0.50 | 0.14 | ||
2060 | 16.49 | 12.69 | -3.80 | ---- | -0.65 | -0.50 | 0.15 | ||
2061 | 16.54 | 12.70 | -3.84 | ---- | -0.65 | -0.50 | 0.15 | ||
2062 | 16.58 | 12.70 | -3.88 | ---- | -0.65 | -0.50 | 0.15 | ||
2063 | 16.62 | 12.70 | -3.92 | ---- | -0.65 | -0.50 | 0.15 | ||
2064 | 16.66 | 12.70 | -3.95 | ---- | -0.65 | -0.50 | 0.15 | ||
2065 | 16.70 | 12.71 | -3.99 | ---- | -0.66 | -0.50 | 0.16 | ||
2066 | 16.74 | 12.71 | -4.04 | ---- | -0.66 | -0.50 | 0.16 | ||
2067 | 16.79 | 12.71 | -4.08 | ---- | -0.66 | -0.50 | 0.16 | ||
2068 | 16.83 | 12.71 | -4.12 | ---- | -0.66 | -0.50 | 0.16 | ||
2069 | 16.88 | 12.72 | -4.16 | ---- | -0.66 | -0.50 | 0.16 | ||
2070 | 16.92 | 12.72 | -4.20 | ---- | -0.67 | -0.50 | 0.16 | ||
2071 | 16.96 | 12.72 | -4.23 | ---- | -0.67 | -0.50 | 0.17 | ||
2072 | 16.99 | 12.72 | -4.26 | ---- | -0.67 | -0.50 | 0.17 | ||
2073 | 17.01 | 12.73 | -4.29 | ---- | -0.67 | -0.50 | 0.17 | ||
2074 | 17.03 | 12.73 | -4.31 | ---- | -0.67 | -0.50 | 0.17 | ||
2075 | 17.05 | 12.73 | -4.32 | ---- | -0.67 | -0.50 | 0.17 | ||
2076 | 17.06 | 12.73 | -4.33 | ---- | -0.67 | -0.50 | 0.17 | ||
2077 | 17.06 | 12.73 | -4.34 | ---- | -0.67 | -0.50 | 0.17 | ||
2078 | 17.07 | 12.73 | -4.34 | ---- | -0.67 | -0.50 | 0.17 | ||
2079 | 17.08 | 12.73 | -4.35 | ---- | -0.67 | -0.50 | 0.17 | ||
2080 | 17.09 | 12.73 | -4.36 | ---- | -0.67 | -0.50 | 0.17 | ||
2081 | 17.10 | 12.73 | -4.37 | ---- | -0.67 | -0.50 | 0.17 | ||
2082 | 17.13 | 12.73 | -4.39 | ---- | -0.67 | -0.50 | 0.17 | ||
2083 | 17.16 | 12.73 | -4.42 | ---- | -0.68 | -0.50 | 0.17 | ||
2084 | 17.19 | 12.74 | -4.46 | ---- | -0.68 | -0.50 | 0.18 | ||
2085 | 17.24 | 12.74 | -4.50 | ---- | -0.68 | -0.50 | 0.18 | ||
2086 | 17.28 | 12.74 | -4.54 | ---- | -0.68 | -0.50 | 0.18 | ||
2087 | 17.33 | 12.74 | -4.59 | ---- | -0.68 | -0.50 | 0.18 | ||
2088 | 17.38 | 12.75 | -4.63 | ---- | -0.68 | -0.50 | 0.18 |
  | 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 | 16.14% | 13.40% | -2.73% | 2031 | -0.46% | -0.48% | -0.02% | ||
  | |||||||||
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 |