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 | 14.01 | 12.93 | -1.08 | 263 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.14 | 12.94 | -1.20 | 248 | -0.01 | 0.00 | 0.01 | ||
2020 | 14.32 | 12.96 | -1.36 | 233 | -0.01 | 0.00 | 0.01 | ||
2021 | 14.48 | 12.98 | -1.50 | 219 | -0.02 | 0.00 | 0.02 | ||
2022 | 14.70 | 13.01 | -1.69 | 204 | -0.03 | 0.00 | 0.03 | ||
2023 | 14.95 | 13.03 | -1.92 | 189 | -0.05 | 0.00 | 0.05 | ||
2024 | 15.20 | 13.05 | -2.15 | 173 | -0.07 | 0.00 | 0.07 | ||
2025 | 15.44 | 13.07 | -2.38 | 156 | -0.10 | 0.00 | 0.09 | ||
2026 | 15.66 | 13.08 | -2.58 | 140 | -0.13 | -0.01 | 0.12 | ||
2027 | 15.87 | 13.10 | -2.77 | 123 | -0.16 | -0.01 | 0.15 | ||
2028 | 16.05 | 13.11 | -2.94 | 106 | -0.19 | -0.01 | 0.19 | ||
2029 | 16.21 | 13.12 | -3.08 | 89 | -0.23 | -0.01 | 0.22 | ||
2030 | 16.33 | 13.13 | -3.20 | 71 | -0.27 | -0.01 | 0.26 | ||
2031 | 16.44 | 13.14 | -3.30 | 52 | -0.31 | -0.02 | 0.29 | ||
2032 | 16.52 | 13.15 | -3.37 | 33 | -0.35 | -0.02 | 0.33 | ||
2033 | 16.57 | 13.15 | -3.42 | 13 | -0.38 | -0.02 | 0.36 | ||
2034 | 16.61 | 13.16 | -3.45 | ---- | -0.42 | -0.02 | 0.40 | ||
2035 | 16.64 | 13.16 | -3.47 | ---- | -0.45 | -0.02 | 0.43 | ||
2036 | 16.64 | 13.17 | -3.47 | ---- | -0.49 | -0.03 | 0.46 | ||
2037 | 16.63 | 13.17 | -3.46 | ---- | -0.52 | -0.03 | 0.49 | ||
2038 | 16.59 | 13.17 | -3.42 | ---- | -0.55 | -0.03 | 0.52 | ||
2039 | 16.54 | 13.17 | -3.38 | ---- | -0.57 | -0.03 | 0.54 | ||
2040 | 16.49 | 13.17 | -3.32 | ---- | -0.60 | -0.03 | 0.57 | ||
2041 | 16.43 | 13.17 | -3.26 | ---- | -0.62 | -0.03 | 0.59 | ||
2042 | 16.37 | 13.16 | -3.20 | ---- | -0.65 | -0.03 | 0.61 | ||
2043 | 16.31 | 13.16 | -3.15 | ---- | -0.67 | -0.03 | 0.63 | ||
2044 | 16.27 | 13.16 | -3.11 | ---- | -0.69 | -0.04 | 0.65 | ||
2045 | 16.23 | 13.16 | -3.07 | ---- | -0.71 | -0.04 | 0.67 | ||
2046 | 16.20 | 13.16 | -3.04 | ---- | -0.73 | -0.04 | 0.69 | ||
2047 | 16.17 | 13.16 | -3.01 | ---- | -0.75 | -0.04 | 0.71 | ||
2048 | 16.14 | 13.16 | -2.98 | ---- | -0.76 | -0.04 | 0.72 | ||
2049 | 16.12 | 13.16 | -2.96 | ---- | -0.78 | -0.04 | 0.74 | ||
2050 | 16.10 | 13.16 | -2.94 | ---- | -0.79 | -0.04 | 0.75 | ||
2051 | 16.09 | 13.16 | -2.93 | ---- | -0.80 | -0.04 | 0.76 | ||
2052 | 16.10 | 13.16 | -2.94 | ---- | -0.81 | -0.04 | 0.77 | ||
2053 | 16.12 | 13.16 | -2.95 | ---- | -0.82 | -0.04 | 0.78 | ||
2054 | 16.14 | 13.17 | -2.98 | ---- | -0.83 | -0.04 | 0.78 | ||
2055 | 16.18 | 13.17 | -3.01 | ---- | -0.84 | -0.04 | 0.79 | ||
2056 | 16.22 | 13.17 | -3.05 | ---- | -0.84 | -0.04 | 0.80 | ||
2057 | 16.26 | 13.17 | -3.09 | ---- | -0.85 | -0.05 | 0.80 | ||
2058 | 16.31 | 13.18 | -3.13 | ---- | -0.85 | -0.05 | 0.81 | ||
2059 | 16.35 | 13.18 | -3.17 | ---- | -0.86 | -0.05 | 0.81 | ||
2060 | 16.40 | 13.18 | -3.21 | ---- | -0.86 | -0.05 | 0.82 | ||
2061 | 16.44 | 13.19 | -3.25 | ---- | -0.87 | -0.05 | 0.82 | ||
2062 | 16.49 | 13.19 | -3.29 | ---- | -0.87 | -0.05 | 0.82 | ||
2063 | 16.53 | 13.19 | -3.34 | ---- | -0.87 | -0.05 | 0.82 | ||
2064 | 16.57 | 13.20 | -3.38 | ---- | -0.87 | -0.05 | 0.83 | ||
2065 | 16.62 | 13.20 | -3.42 | ---- | -0.88 | -0.05 | 0.83 | ||
2066 | 16.67 | 13.20 | -3.46 | ---- | -0.88 | -0.05 | 0.83 | ||
2067 | 16.71 | 13.20 | -3.50 | ---- | -0.89 | -0.05 | 0.84 | ||
2068 | 16.75 | 13.21 | -3.54 | ---- | -0.89 | -0.05 | 0.85 | ||
2069 | 16.79 | 13.21 | -3.58 | ---- | -0.90 | -0.05 | 0.85 | ||
2070 | 16.83 | 13.21 | -3.61 | ---- | -0.91 | -0.05 | 0.86 | ||
2071 | 16.85 | 13.21 | -3.64 | ---- | -0.93 | -0.05 | 0.88 | ||
2072 | 16.87 | 13.22 | -3.66 | ---- | -0.94 | -0.05 | 0.89 | ||
2073 | 16.88 | 13.22 | -3.66 | ---- | -0.96 | -0.05 | 0.91 | ||
2074 | 16.88 | 13.22 | -3.66 | ---- | -0.99 | -0.05 | 0.93 | ||
2075 | 16.87 | 13.22 | -3.65 | ---- | -1.01 | -0.05 | 0.96 | ||
2076 | 16.85 | 13.22 | -3.63 | ---- | -1.04 | -0.06 | 0.99 | ||
2077 | 16.82 | 13.21 | -3.60 | ---- | -1.08 | -0.06 | 1.02 | ||
2078 | 16.78 | 13.21 | -3.57 | ---- | -1.11 | -0.06 | 1.05 | ||
2079 | 16.75 | 13.21 | -3.54 | ---- | -1.15 | -0.06 | 1.09 | ||
2080 | 16.71 | 13.21 | -3.50 | ---- | -1.19 | -0.06 | 1.13 | ||
2081 | 16.68 | 13.21 | -3.47 | ---- | -1.24 | -0.07 | 1.17 | ||
2082 | 16.65 | 13.21 | -3.45 | ---- | -1.28 | -0.07 | 1.22 | ||
2083 | 16.63 | 13.20 | -3.42 | ---- | -1.34 | -0.07 | 1.27 | ||
2084 | 16.61 | 13.20 | -3.40 | ---- | -1.39 | -0.07 | 1.32 | ||
2085 | 16.59 | 13.20 | -3.39 | ---- | -1.45 | -0.08 | 1.37 | ||
2086 | 16.57 | 13.20 | -3.37 | ---- | -1.52 | -0.08 | 1.43 | ||
2087 | 16.56 | 13.20 | -3.36 | ---- | -1.58 | -0.09 | 1.50 | ||
2088 | 16.54 | 13.20 | -3.34 | ---- | -1.65 | -0.09 | 1.56 | ||
2089 | 16.52 | 13.20 | -3.32 | ---- | -1.72 | -0.09 | 1.63 |
  | 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 | 16.16% | 13.86% | -2.30% | 2033 | -0.61% | -0.03% | 0.58% | ||
  | |||||||||
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 |