Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Description of Proposed Provision:
Starting in 2014, cover newly hired State and local government employees.

 

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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.86-1.18
315
0.000.030.03
201513.9712.92-1.05
301
0.000.060.06
201613.9112.97-0.94
286
0.000.090.09
201713.8813.02-0.87
272
0.000.110.11
201813.9113.07-0.85
259
0.000.140.14
201914.0613.11-0.95
247
0.000.160.16
202014.2613.15-1.11
235
0.000.180.18
202114.4513.19-1.26
223
0.000.200.19
202214.7113.24-1.47
210
0.000.210.21
202314.9813.27-1.70
196
0.010.230.22
202415.2413.30-1.94
182
0.010.240.24
202515.4913.33-2.16
168
0.010.260.25
202615.7213.35-2.37
153
0.010.270.26
202715.9413.38-2.56
138
0.010.280.27
202816.1513.40-2.75
123
0.020.290.28
202916.3513.43-2.92
106
0.020.310.29
203016.5213.45-3.07
89
0.020.320.29
203116.6613.47-3.19
72
0.030.330.30
203216.7813.49-3.29
53
0.030.340.31
203316.8913.51-3.38
35
0.030.350.32
203416.9713.52-3.45
15
0.040.360.32
203517.0313.54-3.49
----
0.050.370.33
203617.0613.55-3.51
----
0.050.380.33
203717.0813.56-3.52
----
0.060.390.34
203817.0813.57-3.51
----
0.060.400.34
203917.0613.58-3.48
----
0.070.410.34
204017.0413.59-3.45
----
0.080.420.34
204117.0213.60-3.41
----
0.090.430.34
204216.9913.61-3.38
----
0.100.440.35
204316.9713.62-3.35
----
0.100.450.35
204416.9613.64-3.32
----
0.120.470.35
204516.9613.64-3.32
----
0.130.470.34
204616.9613.64-3.32
----
0.150.470.33
204716.9613.64-3.32
----
0.160.470.32
204816.9613.64-3.32
----
0.170.470.31
204916.9713.64-3.33
----
0.190.470.29
205016.9913.65-3.34
----
0.200.480.27
205117.0113.65-3.36
----
0.220.480.26
205217.0513.65-3.40
----
0.240.480.24
205317.0913.65-3.43
----
0.250.480.23
205417.1413.66-3.48
----
0.270.480.21
205517.2013.66-3.54
----
0.290.480.19
205617.2713.66-3.60
----
0.310.480.17
205717.3313.67-3.66
----
0.330.480.15
205817.3913.67-3.72
----
0.340.480.14
205917.4613.67-3.79
----
0.360.480.12
206017.5213.68-3.85
----
0.380.480.10
206117.5913.68-3.90
----
0.400.480.08
206217.6413.69-3.96
----
0.420.480.07
206317.7013.69-4.02
----
0.430.490.05
206417.7613.69-4.07
----
0.450.490.03
206517.8313.70-4.13
----
0.470.490.02
206617.8913.70-4.19
----
0.480.490.00
206717.9513.70-4.25
----
0.500.49-0.01
206818.0113.71-4.30
----
0.510.49-0.02
206918.0713.71-4.36
----
0.530.49-0.04
207018.1313.71-4.41
----
0.540.49-0.05
207118.1813.71-4.46
----
0.550.49-0.06
207218.2213.72-4.50
----
0.560.49-0.07
207318.2613.72-4.54
----
0.570.49-0.08
207418.2913.72-4.57
----
0.590.49-0.10
207518.3213.72-4.59
----
0.600.49-0.10
207618.3313.72-4.61
----
0.600.49-0.11
207718.3513.72-4.62
----
0.610.49-0.12
207818.3613.72-4.63
----
0.620.49-0.13
207918.3813.73-4.65
----
0.630.49-0.13
208018.3913.73-4.67
----
0.630.49-0.14
208118.4113.73-4.69
----
0.640.49-0.14
208218.4413.73-4.72
----
0.640.49-0.15
208318.4813.73-4.75
----
0.650.49-0.15
208418.5313.73-4.80
----
0.660.49-0.16
208518.5713.73-4.84
----
0.660.49-0.17
208618.6313.74-4.89
----
0.660.49-0.17
208718.6813.74-4.94
----
0.670.49-0.17
208818.7413.74-4.99
----
0.670.49-0.18



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of reserve
depletion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2013 Trustees Report.
2013-2087 16.81% 14.25% -2.56%
2034
0.22% 0.37% 0.15%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified September 11, 2013