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 | 14.12 | 12.84 | -1.29 | 313 | 0.09 | 0.00 | -0.09 | ||
2015 | 14.06 | 12.87 | -1.19 | 298 | 0.09 | 0.00 | -0.09 | ||
2016 | 14.00 | 12.89 | -1.11 | 283 | 0.09 | 0.00 | -0.08 | ||
2017 | 13.97 | 12.91 | -1.06 | 268 | 0.09 | 0.00 | -0.08 | ||
2018 | 14.00 | 12.93 | -1.07 | 254 | 0.09 | 0.00 | -0.08 | ||
2019 | 14.14 | 12.95 | -1.19 | 240 | 0.09 | 0.00 | -0.08 | ||
2020 | 14.34 | 12.97 | -1.37 | 226 | 0.09 | 0.00 | -0.08 | ||
2021 | 14.53 | 13.00 | -1.54 | 213 | 0.09 | 0.00 | -0.09 | ||
2022 | 14.80 | 13.03 | -1.77 | 198 | 0.09 | 0.00 | -0.09 | ||
2023 | 15.07 | 13.05 | -2.02 | 183 | 0.10 | 0.00 | -0.09 | ||
2024 | 15.33 | 13.06 | -2.27 | 167 | 0.10 | 0.00 | -0.10 | ||
2025 | 15.58 | 13.08 | -2.50 | 151 | 0.10 | 0.00 | -0.10 | ||
2026 | 15.82 | 13.09 | -2.73 | 134 | 0.11 | 0.01 | -0.10 | ||
2027 | 16.04 | 13.10 | -2.94 | 117 | 0.11 | 0.01 | -0.11 | ||
2028 | 16.25 | 13.12 | -3.14 | 99 | 0.12 | 0.01 | -0.11 | ||
2029 | 16.45 | 13.13 | -3.32 | 81 | 0.12 | 0.01 | -0.12 | ||
2030 | 16.62 | 13.14 | -3.48 | 61 | 0.13 | 0.01 | -0.12 | ||
2031 | 16.76 | 13.15 | -3.62 | 41 | 0.13 | 0.01 | -0.12 | ||
2032 | 16.89 | 13.15 | -3.73 | 21 | 0.14 | 0.01 | -0.13 | ||
2033 | 17.00 | 13.16 | -3.84 | ---- | 0.14 | 0.01 | -0.13 | ||
2034 | 17.08 | 13.17 | -3.91 | ---- | 0.14 | 0.01 | -0.14 | ||
2035 | 17.13 | 13.17 | -3.96 | ---- | 0.15 | 0.01 | -0.14 | ||
2036 | 17.16 | 13.18 | -3.99 | ---- | 0.15 | 0.01 | -0.14 | ||
2037 | 17.18 | 13.18 | -4.00 | ---- | 0.16 | 0.01 | -0.15 | ||
2038 | 17.18 | 13.18 | -4.00 | ---- | 0.16 | 0.01 | -0.15 | ||
2039 | 17.16 | 13.18 | -3.98 | ---- | 0.16 | 0.01 | -0.15 | ||
2040 | 17.13 | 13.18 | -3.95 | ---- | 0.17 | 0.01 | -0.16 | ||
2041 | 17.10 | 13.18 | -3.92 | ---- | 0.17 | 0.01 | -0.16 | ||
2042 | 17.07 | 13.18 | -3.89 | ---- | 0.17 | 0.01 | -0.17 | ||
2043 | 17.04 | 13.18 | -3.86 | ---- | 0.18 | 0.01 | -0.17 | ||
2044 | 17.02 | 13.18 | -3.85 | ---- | 0.18 | 0.01 | -0.17 | ||
2045 | 17.01 | 13.18 | -3.83 | ---- | 0.18 | 0.01 | -0.17 | ||
2046 | 17.00 | 13.18 | -3.83 | ---- | 0.19 | 0.01 | -0.18 | ||
2047 | 16.99 | 13.18 | -3.82 | ---- | 0.19 | 0.01 | -0.18 | ||
2048 | 16.98 | 13.18 | -3.80 | ---- | 0.19 | 0.01 | -0.18 | ||
2049 | 16.97 | 13.18 | -3.79 | ---- | 0.19 | 0.01 | -0.18 | ||
2050 | 16.97 | 13.18 | -3.79 | ---- | 0.19 | 0.01 | -0.18 | ||
2051 | 16.98 | 13.18 | -3.80 | ---- | 0.19 | 0.01 | -0.18 | ||
2052 | 17.00 | 13.18 | -3.82 | ---- | 0.19 | 0.01 | -0.18 | ||
2053 | 17.02 | 13.18 | -3.84 | ---- | 0.19 | 0.01 | -0.18 | ||
2054 | 17.06 | 13.19 | -3.87 | ---- | 0.19 | 0.01 | -0.18 | ||
2055 | 17.10 | 13.19 | -3.91 | ---- | 0.19 | 0.01 | -0.18 | ||
2056 | 17.14 | 13.19 | -3.95 | ---- | 0.19 | 0.01 | -0.18 | ||
2057 | 17.19 | 13.20 | -4.00 | ---- | 0.19 | 0.01 | -0.18 | ||
2058 | 17.24 | 13.20 | -4.04 | ---- | 0.19 | 0.01 | -0.18 | ||
2059 | 17.28 | 13.20 | -4.08 | ---- | 0.19 | 0.01 | -0.18 | ||
2060 | 17.33 | 13.20 | -4.12 | ---- | 0.19 | 0.01 | -0.18 | ||
2061 | 17.37 | 13.21 | -4.16 | ---- | 0.19 | 0.01 | -0.18 | ||
2062 | 17.41 | 13.21 | -4.20 | ---- | 0.19 | 0.01 | -0.18 | ||
2063 | 17.46 | 13.21 | -4.25 | ---- | 0.19 | 0.01 | -0.18 | ||
2064 | 17.50 | 13.21 | -4.29 | ---- | 0.19 | 0.01 | -0.18 | ||
2065 | 17.55 | 13.22 | -4.33 | ---- | 0.19 | 0.01 | -0.18 | ||
2066 | 17.60 | 13.22 | -4.38 | ---- | 0.19 | 0.01 | -0.18 | ||
2067 | 17.64 | 13.22 | -4.42 | ---- | 0.19 | 0.01 | -0.18 | ||
2068 | 17.69 | 13.23 | -4.47 | ---- | 0.20 | 0.01 | -0.19 | ||
2069 | 17.74 | 13.23 | -4.51 | ---- | 0.20 | 0.01 | -0.19 | ||
2070 | 17.78 | 13.23 | -4.55 | ---- | 0.20 | 0.01 | -0.19 | ||
2071 | 17.83 | 13.23 | -4.59 | ---- | 0.20 | 0.01 | -0.19 | ||
2072 | 17.86 | 13.24 | -4.62 | ---- | 0.20 | 0.01 | -0.19 | ||
2073 | 17.89 | 13.24 | -4.65 | ---- | 0.21 | 0.01 | -0.20 | ||
2074 | 17.91 | 13.24 | -4.67 | ---- | 0.21 | 0.01 | -0.20 | ||
2075 | 17.93 | 13.24 | -4.69 | ---- | 0.21 | 0.01 | -0.20 | ||
2076 | 17.94 | 13.24 | -4.70 | ---- | 0.21 | 0.01 | -0.20 | ||
2077 | 17.95 | 13.24 | -4.71 | ---- | 0.21 | 0.01 | -0.20 | ||
2078 | 17.96 | 13.24 | -4.71 | ---- | 0.22 | 0.01 | -0.20 | ||
2079 | 17.96 | 13.24 | -4.72 | ---- | 0.22 | 0.01 | -0.21 | ||
2080 | 17.98 | 13.24 | -4.73 | ---- | 0.22 | 0.01 | -0.21 | ||
2081 | 17.99 | 13.24 | -4.75 | ---- | 0.22 | 0.01 | -0.21 | ||
2082 | 18.02 | 13.25 | -4.77 | ---- | 0.22 | 0.01 | -0.21 | ||
2083 | 18.05 | 13.25 | -4.81 | ---- | 0.22 | 0.01 | -0.21 | ||
2084 | 18.09 | 13.25 | -4.84 | ---- | 0.22 | 0.01 | -0.21 | ||
2085 | 18.14 | 13.25 | -4.88 | ---- | 0.22 | 0.01 | -0.21 | ||
2086 | 18.18 | 13.25 | -4.93 | ---- | 0.22 | 0.01 | -0.21 | ||
2087 | 18.24 | 13.26 | -4.98 | ---- | 0.22 | 0.01 | -0.21 | ||
2088 | 18.29 | 13.26 | -5.03 | ---- | 0.22 | 0.01 | -0.21 |
  | 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 | 16.75% | 13.89% | -2.87% | 2032 | 0.16% | 0.01% | -0.15% | ||
  | |||||||||
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 27, 2013 |