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 | 13.07 | -0.96 | 315 | 0.00 | 0.24 | 0.24 | ||
2015 | 13.97 | 13.35 | -0.62 | 302 | 0.00 | 0.48 | 0.48 | ||
2016 | 13.91 | 13.59 | -0.32 | 290 | 0.00 | 0.71 | 0.71 | ||
2017 | 13.88 | 13.80 | -0.08 | 281 | 0.00 | 0.90 | 0.90 | ||
2018 | 13.91 | 14.00 | 0.08 | 273 | 0.00 | 1.07 | 1.07 | ||
2019 | 14.06 | 14.16 | 0.10 | 267 | 0.00 | 1.21 | 1.21 | ||
2020 | 14.26 | 14.30 | 0.04 | 261 | 0.00 | 1.33 | 1.33 | ||
2021 | 14.45 | 14.44 | -0.01 | 256 | 0.01 | 1.45 | 1.44 | ||
2022 | 14.71 | 14.58 | -0.13 | 251 | 0.01 | 1.56 | 1.55 | ||
2023 | 14.98 | 14.71 | -0.28 | 246 | 0.01 | 1.66 | 1.65 | ||
2024 | 15.24 | 14.73 | -0.52 | 240 | 0.02 | 1.67 | 1.65 | ||
2025 | 15.50 | 14.74 | -0.75 | 234 | 0.02 | 1.67 | 1.65 | ||
2026 | 15.73 | 14.76 | -0.98 | 228 | 0.02 | 1.67 | 1.65 | ||
2027 | 15.96 | 14.77 | -1.18 | 221 | 0.03 | 1.68 | 1.65 | ||
2028 | 16.17 | 14.79 | -1.38 | 214 | 0.04 | 1.68 | 1.64 | ||
2029 | 16.37 | 14.80 | -1.57 | 206 | 0.04 | 1.68 | 1.64 | ||
2030 | 16.54 | 14.81 | -1.73 | 198 | 0.05 | 1.68 | 1.63 | ||
2031 | 16.69 | 14.82 | -1.87 | 188 | 0.06 | 1.68 | 1.62 | ||
2032 | 16.82 | 14.83 | -1.98 | 179 | 0.06 | 1.68 | 1.62 | ||
2033 | 16.93 | 14.84 | -2.09 | 168 | 0.07 | 1.69 | 1.61 | ||
2034 | 17.01 | 14.85 | -2.17 | 158 | 0.08 | 1.69 | 1.61 | ||
2035 | 17.07 | 14.85 | -2.22 | 147 | 0.09 | 1.69 | 1.60 | ||
2036 | 17.11 | 14.86 | -2.25 | 135 | 0.10 | 1.69 | 1.59 | ||
2037 | 17.13 | 14.86 | -2.27 | 124 | 0.11 | 1.69 | 1.59 | ||
2038 | 17.13 | 14.86 | -2.27 | 113 | 0.11 | 1.69 | 1.58 | ||
2039 | 17.12 | 14.87 | -2.25 | 101 | 0.12 | 1.69 | 1.57 | ||
2040 | 17.09 | 14.87 | -2.23 | 90 | 0.13 | 1.70 | 1.57 | ||
2041 | 17.07 | 14.87 | -2.20 | 78 | 0.14 | 1.70 | 1.56 | ||
2042 | 17.04 | 14.87 | -2.17 | 66 | 0.15 | 1.70 | 1.55 | ||
2043 | 17.02 | 14.87 | -2.15 | 55 | 0.16 | 1.70 | 1.55 | ||
2044 | 17.01 | 14.87 | -2.14 | 43 | 0.17 | 1.70 | 1.54 | ||
2045 | 17.00 | 14.87 | -2.13 | 32 | 0.18 | 1.71 | 1.53 | ||
2046 | 17.00 | 14.88 | -2.13 | 20 | 0.18 | 1.71 | 1.52 | ||
2047 | 17.00 | 14.88 | -2.12 | 8 | 0.19 | 1.71 | 1.52 | ||
2048 | 17.00 | 14.88 | -2.11 | ---- | 0.20 | 1.71 | 1.51 | ||
2049 | 17.00 | 14.88 | -2.11 | ---- | 0.21 | 1.71 | 1.50 | ||
2050 | 17.01 | 14.89 | -2.12 | ---- | 0.22 | 1.72 | 1.49 | ||
2051 | 17.02 | 14.89 | -2.13 | ---- | 0.23 | 1.72 | 1.49 | ||
2052 | 17.05 | 14.89 | -2.16 | ---- | 0.24 | 1.72 | 1.48 | ||
2053 | 17.09 | 14.90 | -2.19 | ---- | 0.25 | 1.72 | 1.47 | ||
2054 | 17.13 | 14.90 | -2.23 | ---- | 0.26 | 1.72 | 1.46 | ||
2055 | 17.18 | 14.91 | -2.27 | ---- | 0.27 | 1.73 | 1.46 | ||
2056 | 17.24 | 14.91 | -2.33 | ---- | 0.28 | 1.73 | 1.45 | ||
2057 | 17.30 | 14.92 | -2.38 | ---- | 0.29 | 1.73 | 1.44 | ||
2058 | 17.35 | 14.92 | -2.43 | ---- | 0.30 | 1.73 | 1.43 | ||
2059 | 17.41 | 14.93 | -2.48 | ---- | 0.31 | 1.74 | 1.43 | ||
2060 | 17.46 | 14.93 | -2.53 | ---- | 0.32 | 1.74 | 1.42 | ||
2061 | 17.51 | 14.94 | -2.57 | ---- | 0.33 | 1.74 | 1.41 | ||
2062 | 17.56 | 14.94 | -2.62 | ---- | 0.34 | 1.74 | 1.41 | ||
2063 | 17.61 | 14.95 | -2.67 | ---- | 0.34 | 1.74 | 1.40 | ||
2064 | 17.66 | 14.95 | -2.71 | ---- | 0.35 | 1.75 | 1.39 | ||
2065 | 17.72 | 14.96 | -2.76 | ---- | 0.36 | 1.75 | 1.39 | ||
2066 | 17.77 | 14.96 | -2.81 | ---- | 0.37 | 1.75 | 1.39 | ||
2067 | 17.82 | 14.97 | -2.85 | ---- | 0.37 | 1.75 | 1.38 | ||
2068 | 17.87 | 14.97 | -2.90 | ---- | 0.38 | 1.75 | 1.38 | ||
2069 | 17.92 | 14.98 | -2.95 | ---- | 0.38 | 1.76 | 1.37 | ||
2070 | 17.97 | 14.98 | -2.99 | ---- | 0.39 | 1.76 | 1.37 | ||
2071 | 18.02 | 14.98 | -3.03 | ---- | 0.39 | 1.76 | 1.37 | ||
2072 | 18.05 | 14.99 | -3.07 | ---- | 0.40 | 1.76 | 1.36 | ||
2073 | 18.08 | 14.99 | -3.09 | ---- | 0.40 | 1.76 | 1.36 | ||
2074 | 18.11 | 14.99 | -3.12 | ---- | 0.40 | 1.77 | 1.36 | ||
2075 | 18.13 | 15.00 | -3.13 | ---- | 0.41 | 1.77 | 1.36 | ||
2076 | 18.14 | 15.00 | -3.14 | ---- | 0.41 | 1.77 | 1.36 | ||
2077 | 18.15 | 15.00 | -3.15 | ---- | 0.41 | 1.77 | 1.36 | ||
2078 | 18.16 | 15.00 | -3.15 | ---- | 0.41 | 1.77 | 1.36 | ||
2079 | 18.16 | 15.00 | -3.16 | ---- | 0.42 | 1.77 | 1.36 | ||
2080 | 18.18 | 15.01 | -3.17 | ---- | 0.42 | 1.77 | 1.36 | ||
2081 | 18.20 | 15.01 | -3.19 | ---- | 0.42 | 1.78 | 1.36 | ||
2082 | 18.22 | 15.01 | -3.21 | ---- | 0.42 | 1.78 | 1.35 | ||
2083 | 18.26 | 15.01 | -3.24 | ---- | 0.42 | 1.78 | 1.35 | ||
2084 | 18.30 | 15.02 | -3.28 | ---- | 0.43 | 1.78 | 1.35 | ||
2085 | 18.34 | 15.02 | -3.32 | ---- | 0.43 | 1.78 | 1.35 | ||
2086 | 18.39 | 15.03 | -3.37 | ---- | 0.43 | 1.78 | 1.35 | ||
2087 | 18.45 | 15.03 | -3.42 | ---- | 0.43 | 1.78 | 1.35 | ||
2088 | 18.50 | 15.03 | -3.46 | ---- | 0.43 | 1.79 | 1.35 |
  | 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 | 16.78% | 15.46% | -1.32% | 2047 | 0.18% | 1.58% | 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 |