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 | 13.91 | -0.12 | 315 | 0.00 | 1.08 | 1.08 | ||
2015 | 13.97 | 14.07 | 0.10 | 308 | 0.00 | 1.20 | 1.20 | ||
2016 | 13.91 | 14.13 | 0.23 | 301 | 0.00 | 1.25 | 1.25 | ||
2017 | 13.88 | 14.18 | 0.30 | 295 | 0.00 | 1.28 | 1.28 | ||
2018 | 13.91 | 14.22 | 0.31 | 289 | 0.00 | 1.29 | 1.30 | ||
2019 | 14.06 | 14.25 | 0.19 | 285 | 0.00 | 1.30 | 1.30 | ||
2020 | 14.26 | 14.27 | 0.02 | 279 | 0.00 | 1.30 | 1.30 | ||
2021 | 14.44 | 14.31 | -0.14 | 274 | 0.00 | 1.31 | 1.31 | ||
2022 | 14.70 | 14.35 | -0.35 | 267 | 0.00 | 1.32 | 1.32 | ||
2023 | 14.97 | 14.38 | -0.59 | 260 | 0.00 | 1.34 | 1.34 | ||
2024 | 15.23 | 14.41 | -0.81 | 253 | 0.00 | 1.36 | 1.36 | ||
2025 | 15.47 | 14.44 | -1.03 | 245 | 0.00 | 1.37 | 1.37 | ||
2026 | 15.71 | 14.47 | -1.24 | 237 | 0.00 | 1.39 | 1.39 | ||
2027 | 15.93 | 14.50 | -1.43 | 228 | 0.00 | 1.40 | 1.40 | ||
2028 | 16.14 | 14.53 | -1.61 | 220 | 0.00 | 1.42 | 1.42 | ||
2029 | 16.33 | 14.56 | -1.77 | 211 | 0.00 | 1.43 | 1.43 | ||
2030 | 16.50 | 14.58 | -1.92 | 201 | 0.00 | 1.45 | 1.44 | ||
2031 | 16.64 | 14.60 | -2.04 | 191 | 0.00 | 1.46 | 1.46 | ||
2032 | 16.76 | 14.62 | -2.14 | 180 | 0.01 | 1.47 | 1.47 | ||
2033 | 16.87 | 14.64 | -2.22 | 169 | 0.01 | 1.49 | 1.48 | ||
2034 | 16.95 | 14.66 | -2.28 | 157 | 0.01 | 1.50 | 1.49 | ||
2035 | 17.00 | 14.68 | -2.32 | 146 | 0.01 | 1.51 | 1.50 | ||
2036 | 17.03 | 14.70 | -2.33 | 134 | 0.02 | 1.53 | 1.51 | ||
2037 | 17.04 | 14.71 | -2.33 | 122 | 0.02 | 1.54 | 1.52 | ||
2038 | 17.04 | 14.72 | -2.32 | 110 | 0.02 | 1.55 | 1.53 | ||
2039 | 17.02 | 14.74 | -2.29 | 98 | 0.03 | 1.56 | 1.54 | ||
2040 | 17.00 | 14.75 | -2.25 | 86 | 0.03 | 1.58 | 1.54 | ||
2041 | 16.96 | 14.76 | -2.21 | 75 | 0.04 | 1.59 | 1.55 | ||
2042 | 16.93 | 14.77 | -2.16 | 63 | 0.04 | 1.60 | 1.56 | ||
2043 | 16.91 | 14.78 | -2.13 | 51 | 0.05 | 1.61 | 1.57 | ||
2044 | 16.89 | 14.79 | -2.10 | 40 | 0.05 | 1.62 | 1.57 | ||
2045 | 16.88 | 14.80 | -2.08 | 28 | 0.06 | 1.64 | 1.58 | ||
2046 | 16.88 | 14.82 | -2.06 | 16 | 0.06 | 1.65 | 1.58 | ||
2047 | 16.87 | 14.83 | -2.05 | 5 | 0.07 | 1.66 | 1.59 | ||
2048 | 16.87 | 14.84 | -2.03 | ---- | 0.07 | 1.67 | 1.59 | ||
2049 | 16.87 | 14.85 | -2.02 | ---- | 0.08 | 1.68 | 1.60 | ||
2050 | 16.87 | 14.86 | -2.01 | ---- | 0.09 | 1.69 | 1.60 | ||
2051 | 16.89 | 14.87 | -2.01 | ---- | 0.10 | 1.70 | 1.61 | ||
2052 | 16.91 | 14.88 | -2.04 | ---- | 0.10 | 1.70 | 1.60 | ||
2053 | 16.95 | 14.88 | -2.07 | ---- | 0.11 | 1.71 | 1.59 | ||
2054 | 16.99 | 14.89 | -2.10 | ---- | 0.12 | 1.71 | 1.59 | ||
2055 | 17.04 | 14.89 | -2.15 | ---- | 0.13 | 1.71 | 1.58 | ||
2056 | 17.09 | 14.90 | -2.20 | ---- | 0.14 | 1.71 | 1.57 | ||
2057 | 17.15 | 14.90 | -2.25 | ---- | 0.15 | 1.72 | 1.57 | ||
2058 | 17.21 | 14.91 | -2.30 | ---- | 0.16 | 1.72 | 1.56 | ||
2059 | 17.26 | 14.91 | -2.35 | ---- | 0.17 | 1.72 | 1.55 | ||
2060 | 17.32 | 14.92 | -2.40 | ---- | 0.18 | 1.72 | 1.54 | ||
2061 | 17.37 | 14.92 | -2.45 | ---- | 0.19 | 1.72 | 1.54 | ||
2062 | 17.42 | 14.93 | -2.50 | ---- | 0.20 | 1.73 | 1.53 | ||
2063 | 17.48 | 14.93 | -2.54 | ---- | 0.21 | 1.73 | 1.52 | ||
2064 | 17.53 | 14.94 | -2.59 | ---- | 0.22 | 1.73 | 1.52 | ||
2065 | 17.58 | 14.94 | -2.64 | ---- | 0.22 | 1.73 | 1.51 | ||
2066 | 17.64 | 14.95 | -2.69 | ---- | 0.23 | 1.74 | 1.50 | ||
2067 | 17.69 | 14.95 | -2.74 | ---- | 0.24 | 1.74 | 1.49 | ||
2068 | 17.75 | 14.96 | -2.79 | ---- | 0.25 | 1.74 | 1.49 | ||
2069 | 17.80 | 14.96 | -2.84 | ---- | 0.26 | 1.74 | 1.48 | ||
2070 | 17.86 | 14.97 | -2.89 | ---- | 0.27 | 1.74 | 1.47 | ||
2071 | 17.91 | 14.97 | -2.93 | ---- | 0.28 | 1.75 | 1.47 | ||
2072 | 17.95 | 14.98 | -2.97 | ---- | 0.29 | 1.75 | 1.46 | ||
2073 | 17.98 | 14.98 | -3.00 | ---- | 0.30 | 1.75 | 1.45 | ||
2074 | 18.01 | 14.98 | -3.03 | ---- | 0.31 | 1.75 | 1.45 | ||
2075 | 18.04 | 14.99 | -3.05 | ---- | 0.31 | 1.76 | 1.44 | ||
2076 | 18.05 | 14.99 | -3.06 | ---- | 0.32 | 1.76 | 1.44 | ||
2077 | 18.07 | 14.99 | -3.07 | ---- | 0.33 | 1.76 | 1.43 | ||
2078 | 18.08 | 14.99 | -3.08 | ---- | 0.34 | 1.76 | 1.43 | ||
2079 | 18.09 | 15.00 | -3.09 | ---- | 0.34 | 1.76 | 1.42 | ||
2080 | 18.11 | 15.00 | -3.11 | ---- | 0.35 | 1.77 | 1.42 | ||
2081 | 18.13 | 15.00 | -3.13 | ---- | 0.36 | 1.77 | 1.41 | ||
2082 | 18.16 | 15.00 | -3.16 | ---- | 0.36 | 1.77 | 1.41 | ||
2083 | 18.20 | 15.01 | -3.19 | ---- | 0.37 | 1.77 | 1.40 | ||
2084 | 18.25 | 15.01 | -3.23 | ---- | 0.37 | 1.77 | 1.40 | ||
2085 | 18.30 | 15.02 | -3.28 | ---- | 0.38 | 1.78 | 1.40 | ||
2086 | 18.35 | 15.02 | -3.33 | ---- | 0.39 | 1.78 | 1.39 | ||
2087 | 18.41 | 15.03 | -3.38 | ---- | 0.39 | 1.78 | 1.39 | ||
2088 | 18.46 | 15.03 | -3.43 | ---- | 0.40 | 1.78 | 1.38 |
  | 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 | 16.70% | 15.42% | -1.29% | 2047 | 0.11% | 1.54% | 1.43% | ||
  | |||||||||
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 30, 2013 |