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 | 14.73 | 13.01 | -1.72 | 203 | 0.00 | 0.00 | 0.00 | ||
2023 | 15.00 | 13.03 | -1.97 | 188 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.26 | 13.05 | -2.21 | 171 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.52 | 13.07 | -2.45 | 155 | -0.02 | 0.00 | 0.02 | ||
2026 | 15.75 | 13.09 | -2.67 | 138 | -0.04 | 0.00 | 0.03 | ||
2027 | 15.97 | 13.10 | -2.87 | 120 | -0.05 | 0.00 | 0.05 | ||
2028 | 16.17 | 13.12 | -3.06 | 103 | -0.07 | 0.00 | 0.07 | ||
2029 | 16.34 | 13.13 | -3.21 | 85 | -0.09 | 0.00 | 0.09 | ||
2030 | 16.48 | 13.14 | -3.34 | 66 | -0.12 | -0.01 | 0.11 | ||
2031 | 16.60 | 13.15 | -3.45 | 46 | -0.15 | -0.01 | 0.14 | ||
2032 | 16.68 | 13.16 | -3.53 | 27 | -0.18 | -0.01 | 0.17 | ||
2033 | 16.74 | 13.16 | -3.58 | 6 | -0.21 | -0.01 | 0.20 | ||
2034 | 16.79 | 13.17 | -3.62 | ---- | -0.25 | -0.01 | 0.24 | ||
2035 | 16.80 | 13.17 | -3.63 | ---- | -0.29 | -0.01 | 0.27 | ||
2036 | 16.80 | 13.18 | -3.62 | ---- | -0.33 | -0.02 | 0.31 | ||
2037 | 16.78 | 13.18 | -3.60 | ---- | -0.37 | -0.02 | 0.35 | ||
2038 | 16.73 | 13.18 | -3.55 | ---- | -0.41 | -0.02 | 0.39 | ||
2039 | 16.66 | 13.18 | -3.49 | ---- | -0.45 | -0.02 | 0.43 | ||
2040 | 16.59 | 13.17 | -3.41 | ---- | -0.50 | -0.02 | 0.48 | ||
2041 | 16.50 | 13.17 | -3.33 | ---- | -0.55 | -0.03 | 0.52 | ||
2042 | 16.42 | 13.17 | -3.25 | ---- | -0.60 | -0.03 | 0.57 | ||
2043 | 16.33 | 13.17 | -3.17 | ---- | -0.65 | -0.03 | 0.61 | ||
2044 | 16.26 | 13.16 | -3.09 | ---- | -0.70 | -0.03 | 0.66 | ||
2045 | 16.19 | 13.16 | -3.03 | ---- | -0.75 | -0.04 | 0.72 | ||
2046 | 16.12 | 13.16 | -2.96 | ---- | -0.81 | -0.04 | 0.77 | ||
2047 | 16.05 | 13.16 | -2.89 | ---- | -0.87 | -0.04 | 0.82 | ||
2048 | 15.98 | 13.15 | -2.83 | ---- | -0.92 | -0.05 | 0.88 | ||
2049 | 15.91 | 13.15 | -2.76 | ---- | -0.98 | -0.05 | 0.93 | ||
2050 | 15.85 | 13.15 | -2.70 | ---- | -1.04 | -0.05 | 0.99 | ||
2051 | 15.79 | 13.15 | -2.65 | ---- | -1.10 | -0.06 | 1.05 | ||
2052 | 15.75 | 13.15 | -2.60 | ---- | -1.16 | -0.06 | 1.10 | ||
2053 | 15.72 | 13.15 | -2.57 | ---- | -1.22 | -0.06 | 1.16 | ||
2054 | 15.69 | 13.14 | -2.54 | ---- | -1.28 | -0.07 | 1.22 | ||
2055 | 15.67 | 13.14 | -2.53 | ---- | -1.34 | -0.07 | 1.28 | ||
2056 | 15.66 | 13.14 | -2.51 | ---- | -1.41 | -0.07 | 1.33 | ||
2057 | 15.64 | 13.15 | -2.50 | ---- | -1.47 | -0.07 | 1.39 | ||
2058 | 15.63 | 13.15 | -2.49 | ---- | -1.53 | -0.08 | 1.45 | ||
2059 | 15.62 | 13.15 | -2.48 | ---- | -1.59 | -0.08 | 1.51 | ||
2060 | 15.61 | 13.15 | -2.47 | ---- | -1.65 | -0.08 | 1.56 | ||
2061 | 15.60 | 13.15 | -2.46 | ---- | -1.70 | -0.09 | 1.62 | ||
2062 | 15.59 | 13.15 | -2.45 | ---- | -1.76 | -0.09 | 1.67 | ||
2063 | 15.58 | 13.15 | -2.44 | ---- | -1.82 | -0.09 | 1.72 | ||
2064 | 15.58 | 13.15 | -2.43 | ---- | -1.87 | -0.10 | 1.78 | ||
2065 | 15.57 | 13.15 | -2.42 | ---- | -1.93 | -0.10 | 1.83 | ||
2066 | 15.56 | 13.15 | -2.42 | ---- | -1.98 | -0.10 | 1.88 | ||
2067 | 15.56 | 13.15 | -2.41 | ---- | -2.04 | -0.11 | 1.93 | ||
2068 | 15.55 | 13.15 | -2.40 | ---- | -2.09 | -0.11 | 1.98 | ||
2069 | 15.55 | 13.15 | -2.40 | ---- | -2.15 | -0.11 | 2.04 | ||
2070 | 15.54 | 13.15 | -2.39 | ---- | -2.20 | -0.11 | 2.09 | ||
2071 | 15.53 | 13.15 | -2.38 | ---- | -2.25 | -0.12 | 2.14 | ||
2072 | 15.51 | 13.15 | -2.37 | ---- | -2.30 | -0.12 | 2.18 | ||
2073 | 15.49 | 13.15 | -2.35 | ---- | -2.35 | -0.12 | 2.23 | ||
2074 | 15.47 | 13.15 | -2.32 | ---- | -2.40 | -0.12 | 2.27 | ||
2075 | 15.44 | 13.14 | -2.30 | ---- | -2.44 | -0.13 | 2.31 | ||
2076 | 15.41 | 13.14 | -2.27 | ---- | -2.48 | -0.13 | 2.35 | ||
2077 | 15.38 | 13.14 | -2.23 | ---- | -2.52 | -0.13 | 2.39 | ||
2078 | 15.34 | 13.14 | -2.20 | ---- | -2.55 | -0.13 | 2.42 | ||
2079 | 15.31 | 13.14 | -2.17 | ---- | -2.59 | -0.13 | 2.45 | ||
2080 | 15.28 | 13.14 | -2.15 | ---- | -2.62 | -0.14 | 2.48 | ||
2081 | 15.26 | 13.14 | -2.13 | ---- | -2.65 | -0.14 | 2.51 | ||
2082 | 15.26 | 13.13 | -2.12 | ---- | -2.68 | -0.14 | 2.54 | ||
2083 | 15.25 | 13.13 | -2.12 | ---- | -2.71 | -0.14 | 2.57 | ||
2084 | 15.26 | 13.14 | -2.12 | ---- | -2.74 | -0.14 | 2.60 | ||
2085 | 15.27 | 13.14 | -2.14 | ---- | -2.77 | -0.14 | 2.63 | ||
2086 | 15.29 | 13.14 | -2.15 | ---- | -2.80 | -0.15 | 2.65 | ||
2087 | 15.31 | 13.14 | -2.17 | ---- | -2.83 | -0.15 | 2.68 | ||
2088 | 15.34 | 13.14 | -2.20 | ---- | -2.85 | -0.15 | 2.70 | ||
2089 | 15.36 | 13.14 | -2.22 | ---- | -2.88 | -0.15 | 2.73 |
  | 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 | 15.77% | 13.84% | -1.93% | 2033 | -1.00% | -0.05% | 0.95% | ||
  | |||||||||
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 |