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 |
|||
2014 | 13.95 | 12.67 | -1.29 | 320 | 0.00 | 0.00 | 0.00 | ||
2015 | 13.97 | 12.92 | -1.05 | 306 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.97 | 12.89 | -1.08 | 292 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.97 | 12.91 | -1.06 | 277 | 0.00 | 0.00 | 0.00 | ||
2018 | 14.02 | 12.93 | -1.08 | 262 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.15 | 12.95 | -1.20 | 248 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.33 | 12.96 | -1.37 | 233 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.50 | 12.98 | -1.52 | 219 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.74 | 13.01 | -1.73 | 203 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.00 | 13.03 | -1.97 | 187 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.28 | 13.05 | -2.22 | 171 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.54 | 13.07 | -2.47 | 154 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.79 | 13.09 | -2.70 | 137 | 0.00 | 0.00 | 0.00 | ||
2027 | 16.02 | 13.10 | -2.92 | 119 | -0.01 | 0.00 | 0.01 | ||
2028 | 16.23 | 13.12 | -3.11 | 101 | -0.01 | 0.00 | 0.01 | ||
2029 | 16.42 | 13.13 | -3.29 | 83 | -0.02 | 0.00 | 0.02 | ||
2030 | 16.58 | 13.15 | -3.43 | 64 | -0.03 | 0.00 | 0.03 | ||
2031 | 16.71 | 13.16 | -3.55 | 44 | -0.04 | 0.00 | 0.04 | ||
2032 | 16.81 | 13.16 | -3.65 | 24 | -0.05 | 0.00 | 0.05 | ||
2033 | 16.89 | 13.17 | -3.72 | 3 | -0.06 | 0.00 | 0.06 | ||
2034 | 16.95 | 13.18 | -3.78 | ---- | -0.08 | 0.00 | 0.08 | ||
2035 | 16.99 | 13.18 | -3.81 | ---- | -0.10 | -0.01 | 0.09 | ||
2036 | 17.01 | 13.19 | -3.82 | ---- | -0.12 | -0.01 | 0.11 | ||
2037 | 17.00 | 13.19 | -3.82 | ---- | -0.14 | -0.01 | 0.13 | ||
2038 | 16.98 | 13.19 | -3.79 | ---- | -0.16 | -0.01 | 0.15 | ||
2039 | 16.93 | 13.19 | -3.75 | ---- | -0.18 | -0.01 | 0.17 | ||
2040 | 16.88 | 13.19 | -3.69 | ---- | -0.21 | -0.01 | 0.20 | ||
2041 | 16.82 | 13.19 | -3.63 | ---- | -0.23 | -0.01 | 0.22 | ||
2042 | 16.75 | 13.18 | -3.57 | ---- | -0.26 | -0.01 | 0.25 | ||
2043 | 16.69 | 13.18 | -3.51 | ---- | -0.29 | -0.01 | 0.27 | ||
2044 | 16.64 | 13.18 | -3.46 | ---- | -0.32 | -0.02 | 0.30 | ||
2045 | 16.59 | 13.18 | -3.41 | ---- | -0.35 | -0.02 | 0.33 | ||
2046 | 16.55 | 13.18 | -3.37 | ---- | -0.38 | -0.02 | 0.36 | ||
2047 | 16.50 | 13.18 | -3.33 | ---- | -0.41 | -0.02 | 0.39 | ||
2048 | 16.46 | 13.18 | -3.28 | ---- | -0.45 | -0.02 | 0.42 | ||
2049 | 16.41 | 13.18 | -3.24 | ---- | -0.48 | -0.03 | 0.45 | ||
2050 | 16.37 | 13.17 | -3.20 | ---- | -0.52 | -0.03 | 0.49 | ||
2051 | 16.34 | 13.17 | -3.17 | ---- | -0.55 | -0.03 | 0.52 | ||
2052 | 16.32 | 13.17 | -3.15 | ---- | -0.59 | -0.03 | 0.56 | ||
2053 | 16.31 | 13.17 | -3.14 | ---- | -0.63 | -0.03 | 0.59 | ||
2054 | 16.31 | 13.17 | -3.13 | ---- | -0.66 | -0.04 | 0.63 | ||
2055 | 16.31 | 13.18 | -3.13 | ---- | -0.70 | -0.04 | 0.67 | ||
2056 | 16.32 | 13.18 | -3.14 | ---- | -0.74 | -0.04 | 0.70 | ||
2057 | 16.33 | 13.18 | -3.15 | ---- | -0.78 | -0.04 | 0.74 | ||
2058 | 16.34 | 13.18 | -3.16 | ---- | -0.82 | -0.04 | 0.78 | ||
2059 | 16.35 | 13.18 | -3.17 | ---- | -0.86 | -0.05 | 0.81 | ||
2060 | 16.36 | 13.18 | -3.18 | ---- | -0.90 | -0.05 | 0.85 | ||
2061 | 16.37 | 13.18 | -3.19 | ---- | -0.94 | -0.05 | 0.89 | ||
2062 | 16.38 | 13.18 | -3.20 | ---- | -0.97 | -0.05 | 0.92 | ||
2063 | 16.39 | 13.19 | -3.21 | ---- | -1.01 | -0.05 | 0.96 | ||
2064 | 16.40 | 13.19 | -3.21 | ---- | -1.05 | -0.06 | 0.99 | ||
2065 | 16.41 | 13.19 | -3.23 | ---- | -1.08 | -0.06 | 1.02 | ||
2066 | 16.43 | 13.19 | -3.24 | ---- | -1.12 | -0.06 | 1.06 | ||
2067 | 16.44 | 13.19 | -3.25 | ---- | -1.16 | -0.06 | 1.09 | ||
2068 | 16.45 | 13.19 | -3.26 | ---- | -1.19 | -0.06 | 1.13 | ||
2069 | 16.47 | 13.19 | -3.27 | ---- | -1.23 | -0.07 | 1.16 | ||
2070 | 16.48 | 13.19 | -3.28 | ---- | -1.26 | -0.07 | 1.20 | ||
2071 | 16.48 | 13.19 | -3.29 | ---- | -1.30 | -0.07 | 1.23 | ||
2072 | 16.48 | 13.19 | -3.29 | ---- | -1.33 | -0.07 | 1.26 | ||
2073 | 16.48 | 13.20 | -3.28 | ---- | -1.37 | -0.07 | 1.29 | ||
2074 | 16.47 | 13.19 | -3.27 | ---- | -1.40 | -0.08 | 1.32 | ||
2075 | 16.45 | 13.19 | -3.26 | ---- | -1.43 | -0.08 | 1.35 | ||
2076 | 16.43 | 13.19 | -3.24 | ---- | -1.46 | -0.08 | 1.38 | ||
2077 | 16.40 | 13.19 | -3.21 | ---- | -1.49 | -0.08 | 1.41 | ||
2078 | 16.37 | 13.19 | -3.18 | ---- | -1.52 | -0.08 | 1.44 | ||
2079 | 16.35 | 13.19 | -3.16 | ---- | -1.55 | -0.08 | 1.47 | ||
2080 | 16.32 | 13.19 | -3.14 | ---- | -1.58 | -0.08 | 1.49 | ||
2081 | 16.31 | 13.19 | -3.12 | ---- | -1.61 | -0.09 | 1.52 | ||
2082 | 16.30 | 13.19 | -3.11 | ---- | -1.64 | -0.09 | 1.55 | ||
2083 | 16.29 | 13.19 | -3.11 | ---- | -1.67 | -0.09 | 1.58 | ||
2084 | 16.30 | 13.19 | -3.11 | ---- | -1.70 | -0.09 | 1.61 | ||
2085 | 16.30 | 13.19 | -3.12 | ---- | -1.74 | -0.09 | 1.65 | ||
2086 | 16.32 | 13.19 | -3.13 | ---- | -1.77 | -0.10 | 1.68 | ||
2087 | 16.33 | 13.19 | -3.14 | ---- | -1.81 | -0.10 | 1.71 | ||
2088 | 16.35 | 13.19 | -3.16 | ---- | -1.84 | -0.10 | 1.74 | ||
2089 | 16.36 | 13.19 | -3.17 | ---- | -1.88 | -0.10 | 1.78 |
  | 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 2014 Trustees Report. | |||||||||
2014-2088 | 16.22% | 13.86% | -2.36% | 2033 | -0.55% | -0.03% | 0.52% | ||
  | |||||||||
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 18, 2014 |