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 | 14.19 | 12.87 | -1.31 | 296 | 0.22 | 0.01 | -0.21 | ||
2016 | 14.13 | 12.89 | -1.24 | 280 | 0.22 | 0.01 | -0.21 | ||
2017 | 14.10 | 12.91 | -1.19 | 264 | 0.22 | 0.01 | -0.21 | ||
2018 | 14.13 | 12.94 | -1.19 | 249 | 0.22 | 0.01 | -0.21 | ||
2019 | 14.27 | 12.96 | -1.32 | 235 | 0.22 | 0.01 | -0.21 | ||
2020 | 14.48 | 12.98 | -1.50 | 221 | 0.22 | 0.01 | -0.21 | ||
2021 | 14.67 | 13.00 | -1.66 | 206 | 0.22 | 0.01 | -0.21 | ||
2022 | 14.93 | 13.04 | -1.90 | 191 | 0.23 | 0.01 | -0.22 | ||
2023 | 15.20 | 13.05 | -2.15 | 175 | 0.23 | 0.01 | -0.22 | ||
2024 | 15.46 | 13.07 | -2.40 | 159 | 0.24 | 0.01 | -0.23 | ||
2025 | 15.72 | 13.08 | -2.63 | 142 | 0.24 | 0.01 | -0.23 | ||
2026 | 15.95 | 13.10 | -2.86 | 125 | 0.24 | 0.01 | -0.23 | ||
2027 | 16.18 | 13.11 | -3.07 | 107 | 0.25 | 0.01 | -0.24 | ||
2028 | 16.39 | 13.12 | -3.26 | 89 | 0.25 | 0.01 | -0.24 | ||
2029 | 16.58 | 13.13 | -3.45 | 70 | 0.25 | 0.01 | -0.24 | ||
2030 | 16.75 | 13.14 | -3.61 | 50 | 0.26 | 0.01 | -0.24 | ||
2031 | 16.89 | 13.15 | -3.74 | 29 | 0.26 | 0.01 | -0.25 | ||
2032 | 17.01 | 13.16 | -3.85 | 8 | 0.26 | 0.01 | -0.25 | ||
2033 | 17.12 | 13.17 | -3.95 | ---- | 0.26 | 0.01 | -0.25 | ||
2034 | 17.20 | 13.17 | -4.02 | ---- | 0.26 | 0.01 | -0.25 | ||
2035 | 17.24 | 13.18 | -4.07 | ---- | 0.26 | 0.01 | -0.25 | ||
2036 | 17.27 | 13.18 | -4.09 | ---- | 0.26 | 0.01 | -0.25 | ||
2037 | 17.29 | 13.18 | -4.10 | ---- | 0.26 | 0.01 | -0.25 | ||
2038 | 17.28 | 13.18 | -4.10 | ---- | 0.26 | 0.01 | -0.25 | ||
2039 | 17.26 | 13.18 | -4.07 | ---- | 0.26 | 0.01 | -0.25 | ||
2040 | 17.23 | 13.18 | -4.04 | ---- | 0.26 | 0.01 | -0.25 | ||
2041 | 17.19 | 13.18 | -4.01 | ---- | 0.26 | 0.01 | -0.25 | ||
2042 | 17.16 | 13.18 | -3.97 | ---- | 0.26 | 0.01 | -0.25 | ||
2043 | 17.13 | 13.18 | -3.94 | ---- | 0.26 | 0.01 | -0.25 | ||
2044 | 17.10 | 13.18 | -3.92 | ---- | 0.26 | 0.01 | -0.25 | ||
2045 | 17.09 | 13.18 | -3.91 | ---- | 0.26 | 0.01 | -0.25 | ||
2046 | 17.08 | 13.18 | -3.90 | ---- | 0.26 | 0.01 | -0.25 | ||
2047 | 17.07 | 13.18 | -3.89 | ---- | 0.26 | 0.01 | -0.25 | ||
2048 | 17.05 | 13.18 | -3.87 | ---- | 0.26 | 0.01 | -0.25 | ||
2049 | 17.05 | 13.18 | -3.86 | ---- | 0.26 | 0.01 | -0.25 | ||
2050 | 17.04 | 13.18 | -3.86 | ---- | 0.26 | 0.01 | -0.25 | ||
2051 | 17.05 | 13.18 | -3.87 | ---- | 0.26 | 0.01 | -0.25 | ||
2052 | 17.07 | 13.19 | -3.89 | ---- | 0.26 | 0.01 | -0.25 | ||
2053 | 17.10 | 13.19 | -3.91 | ---- | 0.26 | 0.01 | -0.25 | ||
2054 | 17.13 | 13.19 | -3.94 | ---- | 0.26 | 0.01 | -0.25 | ||
2055 | 17.17 | 13.19 | -3.98 | ---- | 0.26 | 0.01 | -0.25 | ||
2056 | 17.22 | 13.20 | -4.02 | ---- | 0.26 | 0.01 | -0.25 | ||
2057 | 17.27 | 13.20 | -4.07 | ---- | 0.26 | 0.01 | -0.25 | ||
2058 | 17.32 | 13.20 | -4.11 | ---- | 0.27 | 0.01 | -0.25 | ||
2059 | 17.36 | 13.20 | -4.16 | ---- | 0.27 | 0.01 | -0.25 | ||
2060 | 17.41 | 13.21 | -4.20 | ---- | 0.27 | 0.01 | -0.25 | ||
2061 | 17.45 | 13.21 | -4.24 | ---- | 0.27 | 0.01 | -0.25 | ||
2062 | 17.50 | 13.21 | -4.28 | ---- | 0.27 | 0.01 | -0.26 | ||
2063 | 17.54 | 13.22 | -4.32 | ---- | 0.27 | 0.01 | -0.26 | ||
2064 | 17.58 | 13.22 | -4.36 | ---- | 0.27 | 0.01 | -0.26 | ||
2065 | 17.63 | 13.22 | -4.41 | ---- | 0.27 | 0.01 | -0.26 | ||
2066 | 17.67 | 13.22 | -4.45 | ---- | 0.27 | 0.01 | -0.26 | ||
2067 | 17.72 | 13.23 | -4.49 | ---- | 0.27 | 0.01 | -0.26 | ||
2068 | 17.77 | 13.23 | -4.54 | ---- | 0.27 | 0.01 | -0.26 | ||
2069 | 17.81 | 13.23 | -4.58 | ---- | 0.27 | 0.01 | -0.26 | ||
2070 | 17.86 | 13.23 | -4.62 | ---- | 0.27 | 0.01 | -0.26 | ||
2071 | 17.90 | 13.24 | -4.66 | ---- | 0.27 | 0.01 | -0.26 | ||
2072 | 17.93 | 13.24 | -4.69 | ---- | 0.27 | 0.01 | -0.26 | ||
2073 | 17.96 | 13.24 | -4.72 | ---- | 0.28 | 0.01 | -0.26 | ||
2074 | 17.98 | 13.24 | -4.74 | ---- | 0.28 | 0.01 | -0.26 | ||
2075 | 18.00 | 13.24 | -4.75 | ---- | 0.28 | 0.01 | -0.26 | ||
2076 | 18.01 | 13.24 | -4.76 | ---- | 0.28 | 0.01 | -0.26 | ||
2077 | 18.01 | 13.24 | -4.77 | ---- | 0.28 | 0.01 | -0.26 | ||
2078 | 18.02 | 13.24 | -4.77 | ---- | 0.28 | 0.01 | -0.26 | ||
2079 | 18.02 | 13.24 | -4.78 | ---- | 0.28 | 0.01 | -0.26 | ||
2080 | 18.04 | 13.25 | -4.79 | ---- | 0.28 | 0.01 | -0.26 | ||
2081 | 18.05 | 13.25 | -4.81 | ---- | 0.28 | 0.01 | -0.26 | ||
2082 | 18.08 | 13.25 | -4.83 | ---- | 0.28 | 0.01 | -0.26 | ||
2083 | 18.11 | 13.25 | -4.86 | ---- | 0.28 | 0.01 | -0.26 | ||
2084 | 18.15 | 13.25 | -4.90 | ---- | 0.28 | 0.01 | -0.27 | ||
2085 | 18.19 | 13.25 | -4.94 | ---- | 0.28 | 0.01 | -0.27 | ||
2086 | 18.24 | 13.26 | -4.99 | ---- | 0.28 | 0.01 | -0.27 | ||
2087 | 18.29 | 13.26 | -5.03 | ---- | 0.28 | 0.01 | -0.27 | ||
2088 | 18.35 | 13.26 | -5.08 | ---- | 0.28 | 0.01 | -0.27 |
  | 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 | 16.85% | 13.89% | -2.96% | 2032 | 0.25% | 0.01% | -0.24% | ||
  | |||||||||
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 |