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 | 14.31 | 12.96 | -1.35 | 233 | -0.02 | 0.00 | 0.02 | ||
2021 | 14.42 | 12.99 | -1.43 | 220 | -0.08 | 0.01 | 0.09 | ||
2022 | 14.57 | 13.02 | -1.55 | 206 | -0.16 | 0.01 | 0.17 | ||
2023 | 14.75 | 13.04 | -1.71 | 193 | -0.26 | 0.01 | 0.27 | ||
2024 | 14.92 | 13.06 | -1.86 | 179 | -0.36 | 0.01 | 0.37 | ||
2025 | 15.08 | 13.08 | -2.00 | 165 | -0.46 | 0.01 | 0.48 | ||
2026 | 15.17 | 13.10 | -2.08 | 152 | -0.62 | 0.01 | 0.63 | ||
2027 | 15.29 | 13.11 | -2.17 | 138 | -0.74 | 0.01 | 0.75 | ||
2028 | 15.41 | 13.13 | -2.29 | 125 | -0.83 | 0.01 | 0.84 | ||
2029 | 15.54 | 13.14 | -2.40 | 111 | -0.90 | 0.01 | 0.91 | ||
2030 | 15.66 | 13.15 | -2.51 | 96 | -0.94 | 0.01 | 0.95 | ||
2031 | 15.80 | 13.16 | -2.63 | 81 | -0.95 | 0.01 | 0.96 | ||
2032 | 15.91 | 13.17 | -2.74 | 66 | -0.96 | 0.00 | 0.96 | ||
2033 | 15.99 | 13.18 | -2.81 | 49 | -0.96 | 0.00 | 0.97 | ||
2034 | 16.07 | 13.18 | -2.89 | 33 | -0.96 | 0.00 | 0.97 | ||
2035 | 16.12 | 13.19 | -2.94 | 15 | -0.97 | 0.00 | 0.97 | ||
2036 | 16.17 | 13.19 | -2.98 | ---- | -0.96 | 0.00 | 0.95 | ||
2037 | 16.19 | 13.19 | -3.00 | ---- | -0.95 | 0.00 | 0.95 | ||
2038 | 16.18 | 13.19 | -2.99 | ---- | -0.96 | -0.01 | 0.95 | ||
2039 | 16.15 | 13.19 | -2.96 | ---- | -0.97 | -0.01 | 0.96 | ||
2040 | 16.11 | 13.19 | -2.92 | ---- | -0.98 | -0.01 | 0.97 | ||
2041 | 16.05 | 13.19 | -2.86 | ---- | -1.00 | -0.01 | 0.99 | ||
2042 | 15.99 | 13.19 | -2.81 | ---- | -1.02 | -0.01 | 1.01 | ||
2043 | 15.94 | 13.19 | -2.76 | ---- | -1.04 | -0.01 | 1.03 | ||
2044 | 15.90 | 13.19 | -2.72 | ---- | -1.05 | -0.01 | 1.04 | ||
2045 | 15.87 | 13.19 | -2.69 | ---- | -1.07 | -0.01 | 1.06 | ||
2046 | 15.85 | 13.19 | -2.66 | ---- | -1.08 | -0.01 | 1.07 | ||
2047 | 15.82 | 13.19 | -2.64 | ---- | -1.09 | -0.01 | 1.08 | ||
2048 | 15.80 | 13.19 | -2.61 | ---- | -1.11 | -0.01 | 1.09 | ||
2049 | 15.77 | 13.19 | -2.58 | ---- | -1.12 | -0.01 | 1.11 | ||
2050 | 15.76 | 13.19 | -2.57 | ---- | -1.13 | -0.01 | 1.12 | ||
2051 | 15.75 | 13.19 | -2.56 | ---- | -1.15 | -0.01 | 1.13 | ||
2052 | 15.75 | 13.19 | -2.56 | ---- | -1.16 | -0.01 | 1.15 | ||
2053 | 15.77 | 13.19 | -2.57 | ---- | -1.17 | -0.01 | 1.16 | ||
2054 | 15.79 | 13.19 | -2.60 | ---- | -1.18 | -0.02 | 1.16 | ||
2055 | 15.83 | 13.20 | -2.63 | ---- | -1.18 | -0.02 | 1.17 | ||
2056 | 15.88 | 13.20 | -2.68 | ---- | -1.18 | -0.02 | 1.17 | ||
2057 | 15.93 | 13.21 | -2.72 | ---- | -1.18 | -0.02 | 1.17 | ||
2058 | 15.98 | 13.21 | -2.77 | ---- | -1.18 | -0.02 | 1.17 | ||
2059 | 16.03 | 13.21 | -2.81 | ---- | -1.18 | -0.02 | 1.17 | ||
2060 | 16.07 | 13.22 | -2.86 | ---- | -1.18 | -0.02 | 1.17 | ||
2061 | 16.12 | 13.22 | -2.90 | ---- | -1.18 | -0.02 | 1.17 | ||
2062 | 16.17 | 13.22 | -2.95 | ---- | -1.19 | -0.02 | 1.17 | ||
2063 | 16.22 | 13.22 | -2.99 | ---- | -1.18 | -0.02 | 1.17 | ||
2064 | 16.27 | 13.23 | -3.04 | ---- | -1.18 | -0.02 | 1.16 | ||
2065 | 16.31 | 13.23 | -3.08 | ---- | -1.18 | -0.02 | 1.17 | ||
2066 | 16.36 | 13.23 | -3.13 | ---- | -1.19 | -0.02 | 1.17 | ||
2067 | 16.40 | 13.23 | -3.17 | ---- | -1.19 | -0.02 | 1.18 | ||
2068 | 16.45 | 13.24 | -3.21 | ---- | -1.20 | -0.02 | 1.18 | ||
2069 | 16.50 | 13.24 | -3.25 | ---- | -1.20 | -0.02 | 1.18 | ||
2070 | 16.54 | 13.24 | -3.30 | ---- | -1.20 | -0.02 | 1.18 | ||
2071 | 16.59 | 13.25 | -3.34 | ---- | -1.19 | -0.02 | 1.18 | ||
2072 | 16.62 | 13.25 | -3.37 | ---- | -1.20 | -0.02 | 1.18 | ||
2073 | 16.65 | 13.25 | -3.40 | ---- | -1.20 | -0.02 | 1.18 | ||
2074 | 16.67 | 13.25 | -3.41 | ---- | -1.20 | -0.02 | 1.18 | ||
2075 | 16.68 | 13.25 | -3.42 | ---- | -1.21 | -0.02 | 1.19 | ||
2076 | 16.68 | 13.25 | -3.42 | ---- | -1.21 | -0.02 | 1.19 | ||
2077 | 16.67 | 13.25 | -3.42 | ---- | -1.22 | -0.02 | 1.20 | ||
2078 | 16.67 | 13.25 | -3.42 | ---- | -1.22 | -0.02 | 1.20 | ||
2079 | 16.67 | 13.25 | -3.42 | ---- | -1.22 | -0.02 | 1.20 | ||
2080 | 16.67 | 13.25 | -3.42 | ---- | -1.23 | -0.02 | 1.21 | ||
2081 | 16.68 | 13.25 | -3.42 | ---- | -1.24 | -0.02 | 1.22 | ||
2082 | 16.69 | 13.25 | -3.43 | ---- | -1.25 | -0.02 | 1.23 | ||
2083 | 16.71 | 13.25 | -3.45 | ---- | -1.26 | -0.02 | 1.23 | ||
2084 | 16.74 | 13.26 | -3.48 | ---- | -1.26 | -0.02 | 1.24 | ||
2085 | 16.77 | 13.26 | -3.51 | ---- | -1.27 | -0.02 | 1.25 | ||
2086 | 16.81 | 13.26 | -3.55 | ---- | -1.27 | -0.02 | 1.25 | ||
2087 | 16.86 | 13.27 | -3.59 | ---- | -1.28 | -0.02 | 1.26 | ||
2088 | 16.91 | 13.27 | -3.64 | ---- | -1.28 | -0.02 | 1.26 | ||
2089 | 16.96 | 13.27 | -3.68 | ---- | -1.29 | -0.02 | 1.27 |
  | 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 | 15.88% | 13.88% | -1.99% | 2035 | -0.89% | -0.01% | 0.89% | ||
  | |||||||||
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 |