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 | 13.88 | 12.90 | -0.98 | 271 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.91 | 13.04 | -0.87 | 257 | 0.00 | 0.11 | 0.11 | ||
2019 | 14.06 | 13.19 | -0.87 | 245 | 0.00 | 0.24 | 0.24 | ||
2020 | 14.26 | 13.35 | -0.91 | 233 | 0.00 | 0.38 | 0.38 | ||
2021 | 14.44 | 13.54 | -0.91 | 223 | 0.00 | 0.54 | 0.54 | ||
2022 | 14.71 | 13.72 | -0.99 | 212 | 0.00 | 0.69 | 0.69 | ||
2023 | 14.97 | 13.89 | -1.09 | 202 | 0.00 | 0.84 | 0.84 | ||
2024 | 15.23 | 14.06 | -1.18 | 191 | 0.01 | 1.00 | 0.99 | ||
2025 | 15.49 | 14.23 | -1.26 | 182 | 0.01 | 1.16 | 1.15 | ||
2026 | 15.73 | 14.41 | -1.32 | 173 | 0.02 | 1.32 | 1.31 | ||
2027 | 15.95 | 14.59 | -1.37 | 164 | 0.02 | 1.49 | 1.47 | ||
2028 | 16.17 | 14.63 | -1.54 | 156 | 0.03 | 1.52 | 1.48 | ||
2029 | 16.37 | 14.66 | -1.71 | 147 | 0.04 | 1.54 | 1.49 | ||
2030 | 16.55 | 14.69 | -1.86 | 137 | 0.06 | 1.56 | 1.50 | ||
2031 | 16.71 | 14.72 | -1.99 | 127 | 0.07 | 1.58 | 1.50 | ||
2032 | 16.84 | 14.75 | -2.10 | 116 | 0.09 | 1.60 | 1.51 | ||
2033 | 16.97 | 14.77 | -2.20 | 104 | 0.11 | 1.62 | 1.50 | ||
2034 | 17.07 | 14.80 | -2.27 | 92 | 0.13 | 1.64 | 1.50 | ||
2035 | 17.14 | 14.82 | -2.32 | 80 | 0.16 | 1.66 | 1.50 | ||
2036 | 17.19 | 14.84 | -2.35 | 68 | 0.18 | 1.68 | 1.49 | ||
2037 | 17.24 | 14.87 | -2.37 | 55 | 0.21 | 1.70 | 1.48 | ||
2038 | 17.26 | 14.89 | -2.37 | 42 | 0.24 | 1.72 | 1.47 | ||
2039 | 17.27 | 14.91 | -2.36 | 29 | 0.27 | 1.74 | 1.46 | ||
2040 | 17.27 | 14.93 | -2.34 | 16 | 0.31 | 1.76 | 1.45 | ||
2041 | 17.27 | 14.95 | -2.32 | 3 | 0.34 | 1.78 | 1.44 | ||
2042 | 17.27 | 14.97 | -2.30 | ---- | 0.38 | 1.80 | 1.42 | ||
2043 | 17.28 | 14.99 | -2.29 | ---- | 0.42 | 1.82 | 1.41 | ||
2044 | 17.30 | 15.01 | -2.28 | ---- | 0.45 | 1.84 | 1.39 | ||
2045 | 17.32 | 15.04 | -2.29 | ---- | 0.49 | 1.87 | 1.37 | ||
2046 | 17.35 | 15.06 | -2.29 | ---- | 0.53 | 1.89 | 1.35 | ||
2047 | 17.38 | 15.08 | -2.30 | ---- | 0.58 | 1.91 | 1.34 | ||
2048 | 17.41 | 15.10 | -2.30 | ---- | 0.62 | 1.93 | 1.32 | ||
2049 | 17.44 | 15.13 | -2.32 | ---- | 0.66 | 1.96 | 1.30 | ||
2050 | 17.49 | 15.15 | -2.33 | ---- | 0.70 | 1.98 | 1.28 | ||
2051 | 17.54 | 15.18 | -2.36 | ---- | 0.75 | 2.01 | 1.26 | ||
2052 | 17.60 | 15.20 | -2.40 | ---- | 0.79 | 2.03 | 1.24 | ||
2053 | 17.67 | 15.23 | -2.44 | ---- | 0.84 | 2.05 | 1.22 | ||
2054 | 17.75 | 15.25 | -2.50 | ---- | 0.88 | 2.08 | 1.19 | ||
2055 | 17.84 | 15.28 | -2.56 | ---- | 0.93 | 2.10 | 1.17 | ||
2056 | 17.93 | 15.31 | -2.63 | ---- | 0.98 | 2.13 | 1.15 | ||
2057 | 18.03 | 15.34 | -2.69 | ---- | 1.03 | 2.15 | 1.12 | ||
2058 | 18.12 | 15.36 | -2.76 | ---- | 1.07 | 2.17 | 1.10 | ||
2059 | 18.22 | 15.39 | -2.83 | ---- | 1.12 | 2.20 | 1.08 | ||
2060 | 18.31 | 15.42 | -2.89 | ---- | 1.17 | 2.22 | 1.05 | ||
2061 | 18.40 | 15.45 | -2.95 | ---- | 1.22 | 2.25 | 1.03 | ||
2062 | 18.49 | 15.47 | -3.01 | ---- | 1.26 | 2.27 | 1.01 | ||
2063 | 18.57 | 15.50 | -3.07 | ---- | 1.30 | 2.30 | 0.99 | ||
2064 | 18.66 | 15.53 | -3.13 | ---- | 1.35 | 2.32 | 0.97 | ||
2065 | 18.75 | 15.56 | -3.19 | ---- | 1.39 | 2.35 | 0.96 | ||
2066 | 18.83 | 15.58 | -3.25 | ---- | 1.43 | 2.37 | 0.94 | ||
2067 | 18.92 | 15.61 | -3.31 | ---- | 1.47 | 2.40 | 0.93 | ||
2068 | 19.00 | 15.64 | -3.36 | ---- | 1.51 | 2.42 | 0.91 | ||
2069 | 19.08 | 15.67 | -3.42 | ---- | 1.54 | 2.45 | 0.90 | ||
2070 | 19.16 | 15.69 | -3.47 | ---- | 1.58 | 2.47 | 0.89 | ||
2071 | 19.24 | 15.72 | -3.52 | ---- | 1.61 | 2.50 | 0.88 | ||
2072 | 19.30 | 15.75 | -3.55 | ---- | 1.64 | 2.52 | 0.88 | ||
2073 | 19.36 | 15.77 | -3.58 | ---- | 1.67 | 2.55 | 0.87 | ||
2074 | 19.41 | 15.80 | -3.61 | ---- | 1.70 | 2.57 | 0.87 | ||
2075 | 19.45 | 15.82 | -3.62 | ---- | 1.73 | 2.59 | 0.87 | ||
2076 | 19.48 | 15.85 | -3.63 | ---- | 1.75 | 2.62 | 0.87 | ||
2077 | 19.51 | 15.88 | -3.63 | ---- | 1.77 | 2.64 | 0.87 | ||
2078 | 19.54 | 15.90 | -3.63 | ---- | 1.79 | 2.67 | 0.87 | ||
2079 | 19.56 | 15.93 | -3.64 | ---- | 1.82 | 2.69 | 0.88 | ||
2080 | 19.60 | 15.95 | -3.64 | ---- | 1.84 | 2.72 | 0.88 | ||
2081 | 19.64 | 15.98 | -3.66 | ---- | 1.86 | 2.74 | 0.89 | ||
2082 | 19.68 | 16.00 | -3.68 | ---- | 1.88 | 2.77 | 0.89 | ||
2083 | 19.74 | 16.03 | -3.71 | ---- | 1.90 | 2.80 | 0.89 | ||
2084 | 19.80 | 16.06 | -3.74 | ---- | 1.93 | 2.82 | 0.89 | ||
2085 | 19.87 | 16.09 | -3.78 | ---- | 1.95 | 2.85 | 0.89 | ||
2086 | 19.94 | 16.12 | -3.83 | ---- | 1.98 | 2.87 | 0.89 | ||
2087 | 20.02 | 16.12 | -3.90 | ---- | 2.01 | 2.88 | 0.87 | ||
2088 | 20.10 | 16.13 | -3.97 | ---- | 2.03 | 2.88 | 0.85 |
  | 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 | 17.26% | 15.56% | -1.71% | 2041 | 0.67% | 1.68% | 1.01% | ||
  | |||||||||
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 |