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 | 12.93 | -0.98 | 257 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.06 | 12.95 | -1.11 | 244 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.25 | 12.97 | -1.29 | 231 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.44 | 12.99 | -1.44 | 218 | -0.01 | 0.00 | 0.01 | ||
2022 | 14.69 | 13.02 | -1.67 | 204 | -0.01 | 0.00 | 0.01 | ||
2023 | 14.95 | 13.04 | -1.90 | 189 | -0.02 | 0.00 | 0.02 | ||
2024 | 15.19 | 13.06 | -2.13 | 174 | -0.04 | 0.00 | 0.04 | ||
2025 | 15.42 | 13.07 | -2.35 | 159 | -0.06 | 0.00 | 0.06 | ||
2026 | 15.63 | 13.08 | -2.55 | 143 | -0.08 | 0.00 | 0.08 | ||
2027 | 15.82 | 13.09 | -2.73 | 127 | -0.11 | 0.00 | 0.11 | ||
2028 | 15.99 | 13.10 | -2.89 | 111 | -0.14 | -0.01 | 0.14 | ||
2029 | 16.15 | 13.11 | -3.03 | 94 | -0.18 | -0.01 | 0.17 | ||
2030 | 16.28 | 13.12 | -3.16 | 76 | -0.22 | -0.01 | 0.21 | ||
2031 | 16.38 | 13.13 | -3.25 | 58 | -0.26 | -0.01 | 0.25 | ||
2032 | 16.45 | 13.13 | -3.32 | 39 | -0.30 | -0.01 | 0.29 | ||
2033 | 16.51 | 13.14 | -3.37 | 19 | -0.35 | -0.02 | 0.33 | ||
2034 | 16.54 | 13.14 | -3.39 | ---- | -0.40 | -0.02 | 0.38 | ||
2035 | 16.53 | 13.14 | -3.39 | ---- | -0.45 | -0.02 | 0.43 | ||
2036 | 16.51 | 13.14 | -3.37 | ---- | -0.50 | -0.02 | 0.48 | ||
2037 | 16.47 | 13.14 | -3.33 | ---- | -0.55 | -0.03 | 0.53 | ||
2038 | 16.41 | 13.14 | -3.27 | ---- | -0.61 | -0.03 | 0.58 | ||
2039 | 16.33 | 13.14 | -3.19 | ---- | -0.66 | -0.03 | 0.63 | ||
2040 | 16.24 | 13.14 | -3.10 | ---- | -0.72 | -0.03 | 0.69 | ||
2041 | 16.15 | 13.13 | -3.01 | ---- | -0.78 | -0.04 | 0.75 | ||
2042 | 16.05 | 13.13 | -2.92 | ---- | -0.85 | -0.04 | 0.80 | ||
2043 | 15.95 | 13.13 | -2.83 | ---- | -0.91 | -0.04 | 0.87 | ||
2044 | 15.87 | 13.12 | -2.74 | ---- | -0.98 | -0.05 | 0.93 | ||
2045 | 15.78 | 13.12 | -2.66 | ---- | -1.04 | -0.05 | 0.99 | ||
2046 | 15.70 | 13.12 | -2.59 | ---- | -1.11 | -0.05 | 1.06 | ||
2047 | 15.62 | 13.11 | -2.51 | ---- | -1.19 | -0.06 | 1.13 | ||
2048 | 15.54 | 13.11 | -2.43 | ---- | -1.26 | -0.06 | 1.20 | ||
2049 | 15.46 | 13.11 | -2.35 | ---- | -1.33 | -0.06 | 1.26 | ||
2050 | 15.38 | 13.10 | -2.28 | ---- | -1.40 | -0.07 | 1.33 | ||
2051 | 15.32 | 13.10 | -2.22 | ---- | -1.47 | -0.07 | 1.40 | ||
2052 | 15.26 | 13.10 | -2.16 | ---- | -1.55 | -0.08 | 1.47 | ||
2053 | 15.21 | 13.10 | -2.12 | ---- | -1.62 | -0.08 | 1.54 | ||
2054 | 15.17 | 13.09 | -2.08 | ---- | -1.70 | -0.08 | 1.61 | ||
2055 | 15.14 | 13.09 | -2.04 | ---- | -1.77 | -0.09 | 1.69 | ||
2056 | 15.11 | 13.09 | -2.02 | ---- | -1.85 | -0.09 | 1.76 | ||
2057 | 15.08 | 13.09 | -1.99 | ---- | -1.92 | -0.09 | 1.83 | ||
2058 | 15.05 | 13.09 | -1.96 | ---- | -2.00 | -0.10 | 1.90 | ||
2059 | 15.03 | 13.09 | -1.94 | ---- | -2.07 | -0.10 | 1.97 | ||
2060 | 15.00 | 13.09 | -1.91 | ---- | -2.14 | -0.11 | 2.03 | ||
2061 | 14.97 | 13.09 | -1.89 | ---- | -2.21 | -0.11 | 2.10 | ||
2062 | 14.95 | 13.09 | -1.86 | ---- | -2.28 | -0.11 | 2.17 | ||
2063 | 14.92 | 13.09 | -1.83 | ---- | -2.35 | -0.12 | 2.23 | ||
2064 | 14.90 | 13.09 | -1.81 | ---- | -2.42 | -0.12 | 2.30 | ||
2065 | 14.87 | 13.09 | -1.79 | ---- | -2.48 | -0.12 | 2.36 | ||
2066 | 14.85 | 13.08 | -1.77 | ---- | -2.55 | -0.13 | 2.43 | ||
2067 | 14.83 | 13.08 | -1.75 | ---- | -2.62 | -0.13 | 2.49 | ||
2068 | 14.81 | 13.08 | -1.73 | ---- | -2.69 | -0.13 | 2.55 | ||
2069 | 14.79 | 13.08 | -1.71 | ---- | -2.75 | -0.14 | 2.62 | ||
2070 | 14.77 | 13.08 | -1.68 | ---- | -2.82 | -0.14 | 2.68 | ||
2071 | 14.74 | 13.08 | -1.66 | ---- | -2.88 | -0.14 | 2.74 | ||
2072 | 14.71 | 13.08 | -1.63 | ---- | -2.94 | -0.15 | 2.80 | ||
2073 | 14.68 | 13.08 | -1.60 | ---- | -3.01 | -0.15 | 2.86 | ||
2074 | 14.64 | 13.08 | -1.56 | ---- | -3.06 | -0.15 | 2.91 | ||
2075 | 14.60 | 13.07 | -1.52 | ---- | -3.12 | -0.16 | 2.97 | ||
2076 | 14.55 | 13.07 | -1.48 | ---- | -3.18 | -0.16 | 3.02 | ||
2077 | 14.50 | 13.07 | -1.43 | ---- | -3.23 | -0.16 | 3.07 | ||
2078 | 14.45 | 13.07 | -1.39 | ---- | -3.29 | -0.16 | 3.12 | ||
2079 | 14.41 | 13.07 | -1.34 | ---- | -3.34 | -0.17 | 3.17 | ||
2080 | 14.36 | 13.06 | -1.30 | ---- | -3.40 | -0.17 | 3.23 | ||
2081 | 14.32 | 13.06 | -1.26 | ---- | -3.45 | -0.17 | 3.28 | ||
2082 | 14.29 | 13.06 | -1.23 | ---- | -3.51 | -0.17 | 3.33 | ||
2083 | 14.26 | 13.06 | -1.21 | ---- | -3.57 | -0.18 | 3.39 | ||
2084 | 14.24 | 13.06 | -1.19 | ---- | -3.63 | -0.18 | 3.45 | ||
2085 | 14.23 | 13.06 | -1.17 | ---- | -3.69 | -0.18 | 3.51 | ||
2086 | 14.21 | 13.06 | -1.16 | ---- | -3.75 | -0.19 | 3.56 | ||
2087 | 14.20 | 13.06 | -1.15 | ---- | -3.81 | -0.19 | 3.62 | ||
2088 | 14.19 | 13.06 | -1.14 | ---- | -3.87 | -0.19 | 3.68 |
  | 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 | 15.32% | 13.82% | -1.50% | 2033 | -1.28% | -0.06% | 1.22% | ||
  | |||||||||
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 |