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 | 13.96 | 12.91 | -1.05 | 277 | -0.01 | 0.00 | 0.01 | ||
2018 | 13.99 | 12.94 | -1.05 | 263 | -0.03 | 0.00 | 0.03 | ||
2019 | 14.10 | 12.95 | -1.15 | 249 | -0.05 | 0.01 | 0.06 | ||
2020 | 14.26 | 12.97 | -1.29 | 235 | -0.07 | 0.01 | 0.08 | ||
2021 | 14.41 | 12.99 | -1.41 | 221 | -0.10 | 0.01 | 0.11 | ||
2022 | 14.63 | 13.02 | -1.60 | 207 | -0.11 | 0.01 | 0.12 | ||
2023 | 14.88 | 13.04 | -1.84 | 192 | -0.12 | 0.01 | 0.14 | ||
2024 | 15.14 | 13.06 | -2.07 | 177 | -0.14 | 0.01 | 0.15 | ||
2025 | 15.39 | 13.08 | -2.30 | 161 | -0.16 | 0.01 | 0.17 | ||
2026 | 15.62 | 13.10 | -2.52 | 145 | -0.17 | 0.01 | 0.18 | ||
2027 | 15.84 | 13.12 | -2.73 | 128 | -0.18 | 0.01 | 0.20 | ||
2028 | 16.05 | 13.13 | -2.92 | 111 | -0.20 | 0.01 | 0.21 | ||
2029 | 16.23 | 13.14 | -3.09 | 94 | -0.21 | 0.01 | 0.22 | ||
2030 | 16.39 | 13.15 | -3.23 | 76 | -0.22 | 0.01 | 0.22 | ||
2031 | 16.52 | 13.16 | -3.35 | 57 | -0.23 | 0.01 | 0.24 | ||
2032 | 16.62 | 13.17 | -3.45 | 38 | -0.24 | 0.01 | 0.25 | ||
2033 | 16.70 | 13.18 | -3.52 | 18 | -0.26 | 0.01 | 0.26 | ||
2034 | 16.76 | 13.19 | -3.58 | ---- | -0.27 | 0.00 | 0.27 | ||
2035 | 16.81 | 13.19 | -3.62 | ---- | -0.28 | 0.00 | 0.28 | ||
2036 | 16.84 | 13.19 | -3.64 | ---- | -0.29 | 0.00 | 0.29 | ||
2037 | 16.84 | 13.20 | -3.65 | ---- | -0.30 | 0.00 | 0.30 | ||
2038 | 16.83 | 13.20 | -3.63 | ---- | -0.31 | 0.00 | 0.31 | ||
2039 | 16.80 | 13.20 | -3.60 | ---- | -0.32 | 0.00 | 0.32 | ||
2040 | 16.76 | 13.20 | -3.56 | ---- | -0.33 | 0.00 | 0.33 | ||
2041 | 16.70 | 13.20 | -3.51 | ---- | -0.35 | 0.00 | 0.34 | ||
2042 | 16.65 | 13.20 | -3.46 | ---- | -0.36 | 0.00 | 0.36 | ||
2043 | 16.60 | 13.19 | -3.41 | ---- | -0.38 | 0.00 | 0.37 | ||
2044 | 16.56 | 13.19 | -3.37 | ---- | -0.39 | 0.00 | 0.39 | ||
2045 | 16.53 | 13.19 | -3.34 | ---- | -0.41 | 0.00 | 0.41 | ||
2046 | 16.50 | 13.19 | -3.31 | ---- | -0.43 | 0.00 | 0.42 | ||
2047 | 16.47 | 13.19 | -3.28 | ---- | -0.44 | -0.01 | 0.44 | ||
2048 | 16.44 | 13.19 | -3.25 | ---- | -0.46 | -0.01 | 0.45 | ||
2049 | 16.41 | 13.19 | -3.22 | ---- | -0.48 | -0.01 | 0.47 | ||
2050 | 16.39 | 13.19 | -3.20 | ---- | -0.50 | -0.01 | 0.49 | ||
2051 | 16.38 | 13.19 | -3.19 | ---- | -0.51 | -0.01 | 0.50 | ||
2052 | 16.38 | 13.19 | -3.18 | ---- | -0.53 | -0.01 | 0.52 | ||
2053 | 16.38 | 13.20 | -3.19 | ---- | -0.56 | -0.01 | 0.54 | ||
2054 | 16.40 | 13.20 | -3.20 | ---- | -0.58 | -0.01 | 0.56 | ||
2055 | 16.42 | 13.20 | -3.22 | ---- | -0.60 | -0.01 | 0.58 | ||
2056 | 16.45 | 13.20 | -3.24 | ---- | -0.61 | -0.01 | 0.60 | ||
2057 | 16.48 | 13.21 | -3.27 | ---- | -0.63 | -0.01 | 0.62 | ||
2058 | 16.51 | 13.21 | -3.31 | ---- | -0.65 | -0.02 | 0.63 | ||
2059 | 16.55 | 13.21 | -3.34 | ---- | -0.66 | -0.02 | 0.65 | ||
2060 | 16.58 | 13.21 | -3.37 | ---- | -0.68 | -0.02 | 0.66 | ||
2061 | 16.62 | 13.22 | -3.40 | ---- | -0.69 | -0.02 | 0.67 | ||
2062 | 16.65 | 13.22 | -3.43 | ---- | -0.70 | -0.02 | 0.69 | ||
2063 | 16.68 | 13.22 | -3.46 | ---- | -0.72 | -0.02 | 0.70 | ||
2064 | 16.72 | 13.22 | -3.49 | ---- | -0.73 | -0.02 | 0.71 | ||
2065 | 16.75 | 13.22 | -3.53 | ---- | -0.74 | -0.02 | 0.72 | ||
2066 | 16.79 | 13.23 | -3.56 | ---- | -0.75 | -0.02 | 0.73 | ||
2067 | 16.83 | 13.23 | -3.60 | ---- | -0.77 | -0.02 | 0.74 | ||
2068 | 16.87 | 13.23 | -3.64 | ---- | -0.78 | -0.02 | 0.75 | ||
2069 | 16.91 | 13.23 | -3.67 | ---- | -0.79 | -0.02 | 0.76 | ||
2070 | 16.94 | 13.24 | -3.70 | ---- | -0.80 | -0.02 | 0.77 | ||
2071 | 16.98 | 13.24 | -3.74 | ---- | -0.81 | -0.02 | 0.78 | ||
2072 | 17.00 | 13.24 | -3.76 | ---- | -0.81 | -0.02 | 0.79 | ||
2073 | 17.03 | 13.24 | -3.79 | ---- | -0.82 | -0.03 | 0.79 | ||
2074 | 17.05 | 13.24 | -3.80 | ---- | -0.82 | -0.03 | 0.79 | ||
2075 | 17.06 | 13.24 | -3.82 | ---- | -0.82 | -0.03 | 0.80 | ||
2076 | 17.07 | 13.25 | -3.82 | ---- | -0.82 | -0.03 | 0.80 | ||
2077 | 17.06 | 13.25 | -3.82 | ---- | -0.83 | -0.03 | 0.80 | ||
2078 | 17.06 | 13.25 | -3.81 | ---- | -0.83 | -0.03 | 0.81 | ||
2079 | 17.06 | 13.25 | -3.81 | ---- | -0.84 | -0.03 | 0.81 | ||
2080 | 17.06 | 13.25 | -3.81 | ---- | -0.85 | -0.03 | 0.82 | ||
2081 | 17.06 | 13.25 | -3.82 | ---- | -0.85 | -0.03 | 0.82 | ||
2082 | 17.08 | 13.25 | -3.83 | ---- | -0.86 | -0.03 | 0.83 | ||
2083 | 17.10 | 13.25 | -3.85 | ---- | -0.87 | -0.03 | 0.84 | ||
2084 | 17.13 | 13.25 | -3.88 | ---- | -0.87 | -0.03 | 0.84 | ||
2085 | 17.16 | 13.25 | -3.91 | ---- | -0.88 | -0.03 | 0.85 | ||
2086 | 17.20 | 13.26 | -3.95 | ---- | -0.88 | -0.03 | 0.86 | ||
2087 | 17.25 | 13.26 | -3.99 | ---- | -0.89 | -0.03 | 0.86 | ||
2088 | 17.30 | 13.26 | -4.04 | ---- | -0.89 | -0.03 | 0.87 | ||
2089 | 17.34 | 13.26 | -4.08 | ---- | -0.90 | -0.03 | 0.87 |
  | 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 | 16.33% | 13.88% | -2.45% | 2033 | -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 18, 2014 |