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 | 12.61 | -1.36 | 301 | 0.00 | -0.25 | -0.25 | ||
2016 | 13.91 | 12.63 | -1.28 | 284 | 0.00 | -0.25 | -0.25 | ||
2017 | 13.88 | 12.66 | -1.22 | 268 | 0.00 | -0.24 | -0.24 | ||
2018 | 13.91 | 12.69 | -1.22 | 252 | 0.00 | -0.24 | -0.24 | ||
2019 | 14.06 | 12.71 | -1.35 | 238 | 0.00 | -0.24 | -0.24 | ||
2020 | 14.26 | 12.73 | -1.53 | 223 | 0.00 | -0.24 | -0.24 | ||
2021 | 14.44 | 12.76 | -1.69 | 208 | 0.00 | -0.24 | -0.24 | ||
2022 | 14.70 | 12.79 | -1.91 | 193 | 0.00 | -0.24 | -0.24 | ||
2023 | 14.97 | 12.81 | -2.16 | 176 | 0.00 | -0.23 | -0.23 | ||
2024 | 15.23 | 12.83 | -2.40 | 160 | 0.00 | -0.23 | -0.23 | ||
2025 | 15.48 | 12.84 | -2.63 | 143 | 0.00 | -0.23 | -0.23 | ||
2026 | 15.71 | 12.86 | -2.85 | 125 | 0.00 | -0.22 | -0.22 | ||
2027 | 15.93 | 12.88 | -3.05 | 107 | 0.00 | -0.22 | -0.22 | ||
2028 | 16.14 | 12.90 | -3.24 | 89 | 0.00 | -0.21 | -0.22 | ||
2029 | 16.33 | 12.91 | -3.41 | 69 | 0.00 | -0.21 | -0.21 | ||
2030 | 16.49 | 12.93 | -3.57 | 49 | 0.00 | -0.20 | -0.21 | ||
2031 | 16.63 | 12.94 | -3.69 | 29 | 0.00 | -0.20 | -0.20 | ||
2032 | 16.75 | 12.96 | -3.80 | 7 | 0.00 | -0.19 | -0.19 | ||
2033 | 16.86 | 12.97 | -3.89 | ---- | 0.00 | -0.19 | -0.19 | ||
2034 | 16.93 | 12.98 | -3.95 | ---- | 0.00 | -0.18 | -0.18 | ||
2035 | 16.98 | 12.99 | -3.99 | ---- | 0.00 | -0.17 | -0.17 | ||
2036 | 17.01 | 13.00 | -4.01 | ---- | 0.00 | -0.17 | -0.17 | ||
2037 | 17.02 | 13.01 | -4.01 | ---- | 0.00 | -0.16 | -0.16 | ||
2038 | 17.02 | 13.02 | -4.00 | ---- | 0.00 | -0.15 | -0.15 | ||
2039 | 16.99 | 13.03 | -3.97 | ---- | 0.00 | -0.14 | -0.15 | ||
2040 | 16.96 | 13.03 | -3.93 | ---- | 0.00 | -0.14 | -0.14 | ||
2041 | 16.93 | 13.04 | -3.89 | ---- | 0.00 | -0.13 | -0.13 | ||
2042 | 16.89 | 13.05 | -3.85 | ---- | 0.00 | -0.12 | -0.12 | ||
2043 | 16.86 | 13.05 | -3.81 | ---- | 0.00 | -0.12 | -0.12 | ||
2044 | 16.84 | 13.06 | -3.79 | ---- | 0.00 | -0.11 | -0.11 | ||
2045 | 16.83 | 13.06 | -3.76 | ---- | 0.00 | -0.11 | -0.11 | ||
2046 | 16.82 | 13.07 | -3.75 | ---- | 0.00 | -0.10 | -0.10 | ||
2047 | 16.81 | 13.08 | -3.73 | ---- | 0.00 | -0.09 | -0.09 | ||
2048 | 16.79 | 13.08 | -3.71 | ---- | 0.00 | -0.09 | -0.09 | ||
2049 | 16.79 | 13.09 | -3.70 | ---- | 0.00 | -0.08 | -0.08 | ||
2050 | 16.78 | 13.09 | -3.69 | ---- | 0.00 | -0.08 | -0.08 | ||
2051 | 16.79 | 13.10 | -3.69 | ---- | 0.00 | -0.07 | -0.07 | ||
2052 | 16.81 | 13.10 | -3.71 | ---- | 0.00 | -0.07 | -0.07 | ||
2053 | 16.84 | 13.11 | -3.73 | ---- | 0.00 | -0.06 | -0.06 | ||
2054 | 16.87 | 13.12 | -3.75 | ---- | 0.00 | -0.06 | -0.06 | ||
2055 | 16.91 | 13.12 | -3.79 | ---- | 0.00 | -0.06 | -0.06 | ||
2056 | 16.96 | 13.13 | -3.83 | ---- | 0.00 | -0.05 | -0.05 | ||
2057 | 17.00 | 13.14 | -3.87 | ---- | 0.00 | -0.05 | -0.05 | ||
2058 | 17.05 | 13.14 | -3.91 | ---- | 0.00 | -0.05 | -0.05 | ||
2059 | 17.10 | 13.15 | -3.95 | ---- | 0.00 | -0.04 | -0.04 | ||
2060 | 17.14 | 13.15 | -3.99 | ---- | 0.00 | -0.04 | -0.04 | ||
2061 | 17.18 | 13.16 | -4.03 | ---- | 0.00 | -0.04 | -0.04 | ||
2062 | 17.23 | 13.16 | -4.06 | ---- | 0.00 | -0.04 | -0.04 | ||
2063 | 17.27 | 13.17 | -4.10 | ---- | 0.00 | -0.03 | -0.03 | ||
2064 | 17.31 | 13.17 | -4.14 | ---- | 0.00 | -0.03 | -0.03 | ||
2065 | 17.36 | 13.18 | -4.18 | ---- | 0.00 | -0.03 | -0.03 | ||
2066 | 17.40 | 13.18 | -4.22 | ---- | 0.00 | -0.03 | -0.03 | ||
2067 | 17.45 | 13.19 | -4.26 | ---- | 0.00 | -0.03 | -0.03 | ||
2068 | 17.49 | 13.19 | -4.30 | ---- | 0.00 | -0.03 | -0.03 | ||
2069 | 17.54 | 13.19 | -4.35 | ---- | 0.00 | -0.02 | -0.02 | ||
2070 | 17.58 | 13.20 | -4.39 | ---- | 0.00 | -0.02 | -0.02 | ||
2071 | 17.62 | 13.20 | -4.42 | ---- | 0.00 | -0.02 | -0.02 | ||
2072 | 17.66 | 13.21 | -4.45 | ---- | 0.00 | -0.02 | -0.02 | ||
2073 | 17.68 | 13.21 | -4.47 | ---- | 0.00 | -0.02 | -0.02 | ||
2074 | 17.70 | 13.21 | -4.49 | ---- | 0.00 | -0.02 | -0.02 | ||
2075 | 17.72 | 13.21 | -4.51 | ---- | 0.00 | -0.02 | -0.02 | ||
2076 | 17.73 | 13.21 | -4.52 | ---- | 0.00 | -0.02 | -0.02 | ||
2077 | 17.74 | 13.22 | -4.52 | ---- | 0.00 | -0.01 | -0.01 | ||
2078 | 17.74 | 13.22 | -4.52 | ---- | 0.00 | -0.01 | -0.01 | ||
2079 | 17.75 | 13.22 | -4.53 | ---- | 0.00 | -0.01 | -0.01 | ||
2080 | 17.76 | 13.22 | -4.54 | ---- | 0.00 | -0.01 | -0.01 | ||
2081 | 17.78 | 13.22 | -4.56 | ---- | 0.00 | -0.01 | -0.01 | ||
2082 | 17.80 | 13.22 | -4.58 | ---- | 0.00 | -0.01 | -0.01 | ||
2083 | 17.83 | 13.23 | -4.61 | ---- | 0.00 | -0.01 | -0.01 | ||
2084 | 17.87 | 13.23 | -4.64 | ---- | 0.00 | -0.01 | -0.01 | ||
2085 | 17.91 | 13.23 | -4.68 | ---- | 0.00 | -0.01 | -0.01 | ||
2086 | 17.96 | 13.23 | -4.73 | ---- | 0.00 | -0.01 | -0.01 | ||
2087 | 18.01 | 13.24 | -4.78 | ---- | 0.00 | -0.01 | -0.01 | ||
2088 | 18.07 | 13.24 | -4.82 | ---- | 0.00 | -0.01 | -0.01 |
  | 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 | 16.60% | 13.76% | -2.84% | 2032 | 0.00% | -0.12% | -0.12% | ||
  | |||||||||
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 August 1, 2014 |