|
Skip to content Social Security Online |
Actuarial Publications | |
|
|
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 | 13.90 | 12.88 | -1.02 | 286 | -0.01 | 0.00 | 0.01 | ||
| 2017 | 13.86 | 12.91 | -0.95 | 272 | -0.02 | 0.00 | 0.03 | ||
| 2018 | 13.87 | 12.94 | -0.93 | 259 | -0.05 | 0.01 | 0.05 | ||
| 2019 | 13.99 | 12.96 | -1.03 | 246 | -0.07 | 0.01 | 0.08 | ||
| 2020 | 14.17 | 12.98 | -1.19 | 234 | -0.09 | 0.01 | 0.10 | ||
| 2021 | 14.34 | 13.00 | -1.33 | 221 | -0.11 | 0.01 | 0.12 | ||
| 2022 | 14.58 | 13.03 | -1.55 | 208 | -0.12 | 0.01 | 0.13 | ||
| 2023 | 14.83 | 13.05 | -1.78 | 195 | -0.14 | 0.01 | 0.15 | ||
| 2024 | 15.07 | 13.07 | -2.01 | 180 | -0.16 | 0.01 | 0.17 | ||
| 2025 | 15.30 | 13.08 | -2.22 | 166 | -0.17 | 0.01 | 0.18 | ||
| 2026 | 15.52 | 13.09 | -2.43 | 151 | -0.19 | 0.01 | 0.20 | ||
| 2027 | 15.72 | 13.11 | -2.62 | 135 | -0.20 | 0.01 | 0.21 | ||
| 2028 | 15.92 | 13.12 | -2.80 | 119 | -0.22 | 0.01 | 0.22 | ||
| 2029 | 16.10 | 13.13 | -2.97 | 103 | -0.23 | 0.01 | 0.23 | ||
| 2030 | 16.25 | 13.14 | -3.12 | 85 | -0.24 | 0.01 | 0.24 | ||
| 2031 | 16.38 | 13.15 | -3.24 | 67 | -0.25 | 0.00 | 0.26 | ||
| 2032 | 16.49 | 13.15 | -3.33 | 48 | -0.27 | 0.00 | 0.27 | ||
| 2033 | 16.58 | 13.16 | -3.42 | 29 | -0.28 | 0.00 | 0.28 | ||
| 2034 | 16.64 | 13.16 | -3.48 | 9 | -0.29 | 0.00 | 0.30 | ||
| 2035 | 16.68 | 13.17 | -3.51 | ---- | -0.30 | 0.00 | 0.31 | ||
| 2036 | 16.70 | 13.17 | -3.53 | ---- | -0.31 | 0.00 | 0.32 | ||
| 2037 | 16.70 | 13.17 | -3.53 | ---- | -0.32 | 0.00 | 0.32 | ||
| 2038 | 16.68 | 13.17 | -3.51 | ---- | -0.33 | 0.00 | 0.33 | ||
| 2039 | 16.65 | 13.17 | -3.48 | ---- | -0.34 | 0.00 | 0.34 | ||
| 2040 | 16.61 | 13.17 | -3.44 | ---- | -0.36 | 0.00 | 0.35 | ||
| 2041 | 16.56 | 13.17 | -3.39 | ---- | -0.37 | 0.00 | 0.37 | ||
| 2042 | 16.51 | 13.17 | -3.34 | ---- | -0.39 | 0.00 | 0.38 | ||
| 2043 | 16.46 | 13.16 | -3.30 | ---- | -0.40 | 0.00 | 0.40 | ||
| 2044 | 16.42 | 13.16 | -3.26 | ---- | -0.42 | -0.01 | 0.41 | ||
| 2045 | 16.39 | 13.16 | -3.23 | ---- | -0.43 | -0.01 | 0.43 | ||
| 2046 | 16.37 | 13.16 | -3.20 | ---- | -0.45 | -0.01 | 0.44 | ||
| 2047 | 16.34 | 13.16 | -3.18 | ---- | -0.47 | -0.01 | 0.46 | ||
| 2048 | 16.31 | 13.16 | -3.15 | ---- | -0.48 | -0.01 | 0.47 | ||
| 2049 | 16.29 | 13.16 | -3.12 | ---- | -0.50 | -0.01 | 0.49 | ||
| 2050 | 16.27 | 13.16 | -3.11 | ---- | -0.52 | -0.01 | 0.51 | ||
| 2051 | 16.26 | 13.16 | -3.10 | ---- | -0.53 | -0.01 | 0.52 | ||
| 2052 | 16.26 | 13.16 | -3.09 | ---- | -0.55 | -0.01 | 0.54 | ||
| 2053 | 16.26 | 13.16 | -3.10 | ---- | -0.57 | -0.01 | 0.56 | ||
| 2054 | 16.27 | 13.16 | -3.11 | ---- | -0.59 | -0.01 | 0.58 | ||
| 2055 | 16.30 | 13.17 | -3.13 | ---- | -0.61 | -0.01 | 0.60 | ||
| 2056 | 16.32 | 13.17 | -3.16 | ---- | -0.63 | -0.01 | 0.62 | ||
| 2057 | 16.36 | 13.17 | -3.19 | ---- | -0.65 | -0.02 | 0.63 | ||
| 2058 | 16.39 | 13.17 | -3.22 | ---- | -0.66 | -0.02 | 0.64 | ||
| 2059 | 16.42 | 13.17 | -3.25 | ---- | -0.67 | -0.02 | 0.66 | ||
| 2060 | 16.45 | 13.18 | -3.28 | ---- | -0.69 | -0.02 | 0.67 | ||
| 2061 | 16.48 | 13.18 | -3.31 | ---- | -0.70 | -0.02 | 0.68 | ||
| 2062 | 16.51 | 13.18 | -3.33 | ---- | -0.71 | -0.02 | 0.69 | ||
| 2063 | 16.54 | 13.18 | -3.36 | ---- | -0.73 | -0.02 | 0.71 | ||
| 2064 | 16.58 | 13.18 | -3.39 | ---- | -0.74 | -0.02 | 0.72 | ||
| 2065 | 16.61 | 13.19 | -3.42 | ---- | -0.75 | -0.02 | 0.73 | ||
| 2066 | 16.65 | 13.19 | -3.46 | ---- | -0.76 | -0.02 | 0.74 | ||
| 2067 | 16.68 | 13.19 | -3.49 | ---- | -0.77 | -0.02 | 0.75 | ||
| 2068 | 16.72 | 13.19 | -3.52 | ---- | -0.78 | -0.02 | 0.76 | ||
| 2069 | 16.75 | 13.20 | -3.56 | ---- | -0.79 | -0.02 | 0.76 | ||
| 2070 | 16.79 | 13.20 | -3.59 | ---- | -0.80 | -0.02 | 0.77 | ||
| 2071 | 16.82 | 13.20 | -3.62 | ---- | -0.80 | -0.02 | 0.78 | ||
| 2072 | 16.85 | 13.20 | -3.64 | ---- | -0.81 | -0.02 | 0.79 | ||
| 2073 | 16.87 | 13.20 | -3.67 | ---- | -0.81 | -0.02 | 0.79 | ||
| 2074 | 16.89 | 13.20 | -3.68 | ---- | -0.82 | -0.03 | 0.79 | ||
| 2075 | 16.90 | 13.20 | -3.70 | ---- | -0.82 | -0.03 | 0.79 | ||
| 2076 | 16.91 | 13.21 | -3.70 | ---- | -0.82 | -0.03 | 0.80 | ||
| 2077 | 16.91 | 13.21 | -3.71 | ---- | -0.83 | -0.03 | 0.80 | ||
| 2078 | 16.91 | 13.21 | -3.71 | ---- | -0.83 | -0.03 | 0.80 | ||
| 2079 | 16.91 | 13.21 | -3.71 | ---- | -0.84 | -0.03 | 0.81 | ||
| 2080 | 16.92 | 13.21 | -3.71 | ---- | -0.84 | -0.03 | 0.82 | ||
| 2081 | 16.93 | 13.21 | -3.72 | ---- | -0.85 | -0.03 | 0.82 | ||
| 2082 | 16.95 | 13.21 | -3.74 | ---- | -0.86 | -0.03 | 0.83 | ||
| 2083 | 16.97 | 13.21 | -3.76 | ---- | -0.86 | -0.03 | 0.84 | ||
| 2084 | 17.00 | 13.21 | -3.79 | ---- | -0.87 | -0.03 | 0.84 | ||
| 2085 | 17.04 | 13.21 | -3.83 | ---- | -0.87 | -0.03 | 0.85 | ||
| 2086 | 17.08 | 13.22 | -3.87 | ---- | -0.88 | -0.03 | 0.85 | ||
| 2087 | 17.13 | 13.22 | -3.91 | ---- | -0.89 | -0.03 | 0.86 | ||
| 2088 | 17.18 | 13.22 | -3.95 | ---- | -0.89 | -0.03 | 0.86 | ||
|   | 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 | 16.16% | 13.87% | -2.28% | 2034 | -0.44% | -0.01% | 0.43% | ||
|   | |||||||||
| 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 30, 2013 |