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 | 14.98 | 13.03 | -1.95 | 188 | -0.02 | 0.00 | 0.02 | ||
2024 | 15.23 | 13.05 | -2.18 | 172 | -0.04 | 0.00 | 0.04 | ||
2025 | 15.48 | 13.07 | -2.41 | 155 | -0.07 | 0.00 | 0.06 | ||
2026 | 15.70 | 13.08 | -2.61 | 139 | -0.09 | 0.00 | 0.09 | ||
2027 | 15.91 | 13.10 | -2.81 | 122 | -0.12 | 0.00 | 0.11 | ||
2028 | 16.10 | 13.12 | -2.98 | 104 | -0.14 | 0.00 | 0.14 | ||
2029 | 16.26 | 13.13 | -3.13 | 87 | -0.17 | 0.00 | 0.17 | ||
2030 | 16.40 | 13.14 | -3.26 | 68 | -0.20 | 0.00 | 0.20 | ||
2031 | 16.51 | 13.15 | -3.36 | 49 | -0.23 | 0.00 | 0.23 | ||
2032 | 16.58 | 13.16 | -3.42 | 30 | -0.28 | -0.01 | 0.28 | ||
2033 | 16.63 | 13.17 | -3.46 | 10 | -0.32 | -0.01 | 0.32 | ||
2034 | 16.68 | 13.17 | -3.51 | ---- | -0.35 | -0.01 | 0.34 | ||
2035 | 16.72 | 13.18 | -3.54 | ---- | -0.37 | -0.01 | 0.36 | ||
2036 | 16.73 | 13.18 | -3.55 | ---- | -0.39 | -0.01 | 0.38 | ||
2037 | 16.73 | 13.18 | -3.55 | ---- | -0.41 | -0.01 | 0.40 | ||
2038 | 16.71 | 13.18 | -3.52 | ---- | -0.43 | -0.01 | 0.42 | ||
2039 | 16.67 | 13.18 | -3.49 | ---- | -0.45 | -0.02 | 0.43 | ||
2040 | 16.62 | 13.18 | -3.44 | ---- | -0.47 | -0.02 | 0.45 | ||
2041 | 16.57 | 13.18 | -3.39 | ---- | -0.48 | -0.02 | 0.47 | ||
2042 | 16.51 | 13.18 | -3.33 | ---- | -0.50 | -0.02 | 0.48 | ||
2043 | 16.46 | 13.18 | -3.28 | ---- | -0.52 | -0.02 | 0.50 | ||
2044 | 16.42 | 13.18 | -3.24 | ---- | -0.53 | -0.02 | 0.51 | ||
2045 | 16.39 | 13.18 | -3.21 | ---- | -0.55 | -0.02 | 0.53 | ||
2046 | 16.36 | 13.18 | -3.18 | ---- | -0.57 | -0.02 | 0.55 | ||
2047 | 16.33 | 13.18 | -3.16 | ---- | -0.58 | -0.02 | 0.56 | ||
2048 | 16.31 | 13.18 | -3.13 | ---- | -0.60 | -0.02 | 0.58 | ||
2049 | 16.28 | 13.18 | -3.10 | ---- | -0.61 | -0.02 | 0.59 | ||
2050 | 16.26 | 13.18 | -3.08 | ---- | -0.63 | -0.02 | 0.60 | ||
2051 | 16.25 | 13.18 | -3.08 | ---- | -0.64 | -0.03 | 0.62 | ||
2052 | 16.25 | 13.18 | -3.08 | ---- | -0.66 | -0.03 | 0.63 | ||
2053 | 16.27 | 13.18 | -3.09 | ---- | -0.67 | -0.03 | 0.64 | ||
2054 | 16.29 | 13.18 | -3.11 | ---- | -0.68 | -0.03 | 0.65 | ||
2055 | 16.33 | 13.19 | -3.14 | ---- | -0.69 | -0.03 | 0.66 | ||
2056 | 16.36 | 13.19 | -3.18 | ---- | -0.70 | -0.03 | 0.67 | ||
2057 | 16.41 | 13.19 | -3.22 | ---- | -0.70 | -0.03 | 0.68 | ||
2058 | 16.45 | 13.19 | -3.26 | ---- | -0.71 | -0.03 | 0.68 | ||
2059 | 16.50 | 13.20 | -3.30 | ---- | -0.71 | -0.03 | 0.68 | ||
2060 | 16.54 | 13.20 | -3.34 | ---- | -0.72 | -0.03 | 0.69 | ||
2061 | 16.59 | 13.20 | -3.39 | ---- | -0.72 | -0.03 | 0.69 | ||
2062 | 16.64 | 13.21 | -3.43 | ---- | -0.72 | -0.03 | 0.69 | ||
2063 | 16.68 | 13.21 | -3.47 | ---- | -0.72 | -0.03 | 0.69 | ||
2064 | 16.73 | 13.21 | -3.51 | ---- | -0.72 | -0.03 | 0.69 | ||
2065 | 16.77 | 13.22 | -3.56 | ---- | -0.72 | -0.03 | 0.69 | ||
2066 | 16.82 | 13.22 | -3.60 | ---- | -0.72 | -0.03 | 0.69 | ||
2067 | 16.87 | 13.22 | -3.65 | ---- | -0.73 | -0.03 | 0.70 | ||
2068 | 16.92 | 13.22 | -3.69 | ---- | -0.73 | -0.03 | 0.70 | ||
2069 | 16.96 | 13.23 | -3.73 | ---- | -0.73 | -0.03 | 0.70 | ||
2070 | 17.01 | 13.23 | -3.78 | ---- | -0.73 | -0.03 | 0.70 | ||
2071 | 17.05 | 13.23 | -3.81 | ---- | -0.74 | -0.03 | 0.70 | ||
2072 | 17.08 | 13.24 | -3.84 | ---- | -0.74 | -0.03 | 0.71 | ||
2073 | 17.11 | 13.24 | -3.87 | ---- | -0.74 | -0.03 | 0.71 | ||
2074 | 17.13 | 13.24 | -3.89 | ---- | -0.74 | -0.03 | 0.71 | ||
2075 | 17.15 | 13.24 | -3.91 | ---- | -0.73 | -0.03 | 0.70 | ||
2076 | 17.16 | 13.24 | -3.92 | ---- | -0.73 | -0.03 | 0.70 | ||
2077 | 17.17 | 13.24 | -3.93 | ---- | -0.73 | -0.03 | 0.70 | ||
2078 | 17.17 | 13.24 | -3.93 | ---- | -0.73 | -0.03 | 0.69 | ||
2079 | 17.17 | 13.24 | -3.93 | ---- | -0.73 | -0.03 | 0.70 | ||
2080 | 17.17 | 13.24 | -3.93 | ---- | -0.73 | -0.03 | 0.70 | ||
2081 | 17.18 | 13.24 | -3.94 | ---- | -0.73 | -0.03 | 0.70 | ||
2082 | 17.20 | 13.24 | -3.96 | ---- | -0.74 | -0.03 | 0.70 | ||
2083 | 17.23 | 13.24 | -3.98 | ---- | -0.74 | -0.03 | 0.71 | ||
2084 | 17.26 | 13.25 | -4.01 | ---- | -0.74 | -0.03 | 0.71 | ||
2085 | 17.30 | 13.25 | -4.05 | ---- | -0.75 | -0.03 | 0.71 | ||
2086 | 17.34 | 13.25 | -4.09 | ---- | -0.75 | -0.03 | 0.72 | ||
2087 | 17.38 | 13.25 | -4.13 | ---- | -0.76 | -0.03 | 0.72 | ||
2088 | 17.43 | 13.26 | -4.18 | ---- | -0.76 | -0.03 | 0.73 | ||
2089 | 17.48 | 13.26 | -4.22 | ---- | -0.76 | -0.03 | 0.73 |
  | 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 | 16.32% | 13.87% | -2.45% | 2033 | -0.45% | -0.02% | 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 |