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 | 13.90 | 12.89 | -1.01 | 293 | -0.07 | 0.00 | 0.06 | ||
2017 | 13.84 | 12.90 | -0.94 | 280 | -0.13 | -0.01 | 0.13 | ||
2018 | 13.82 | 12.92 | -0.90 | 267 | -0.20 | -0.01 | 0.19 | ||
2019 | 13.89 | 12.93 | -0.96 | 255 | -0.26 | -0.01 | 0.25 | ||
2020 | 14.01 | 12.95 | -1.07 | 243 | -0.32 | -0.01 | 0.31 | ||
2021 | 14.12 | 12.96 | -1.16 | 231 | -0.38 | -0.02 | 0.36 | ||
2022 | 14.30 | 12.99 | -1.31 | 218 | -0.44 | -0.02 | 0.42 | ||
2023 | 14.51 | 13.01 | -1.50 | 205 | -0.49 | -0.02 | 0.47 | ||
2024 | 14.73 | 13.03 | -1.70 | 192 | -0.55 | -0.02 | 0.52 | ||
2025 | 14.94 | 13.04 | -1.90 | 178 | -0.60 | -0.03 | 0.58 | ||
2026 | 15.13 | 13.06 | -2.08 | 164 | -0.66 | -0.03 | 0.63 | ||
2027 | 15.32 | 13.07 | -2.25 | 150 | -0.71 | -0.03 | 0.67 | ||
2028 | 15.49 | 13.08 | -2.40 | 136 | -0.76 | -0.04 | 0.72 | ||
2029 | 15.63 | 13.10 | -2.54 | 121 | -0.80 | -0.04 | 0.76 | ||
2030 | 15.76 | 13.11 | -2.65 | 106 | -0.85 | -0.04 | 0.81 | ||
2031 | 15.86 | 13.11 | -2.75 | 90 | -0.89 | -0.04 | 0.84 | ||
2032 | 15.94 | 13.12 | -2.82 | 74 | -0.92 | -0.04 | 0.88 | ||
2033 | 16.00 | 13.13 | -2.87 | 57 | -0.96 | -0.05 | 0.91 | ||
2034 | 16.04 | 13.13 | -2.91 | 41 | -0.99 | -0.05 | 0.94 | ||
2035 | 16.07 | 13.14 | -2.93 | 23 | -1.02 | -0.05 | 0.97 | ||
2036 | 16.08 | 13.14 | -2.94 | 6 | -1.05 | -0.05 | 0.99 | ||
2037 | 16.08 | 13.14 | -2.93 | ---- | -1.07 | -0.05 | 1.02 | ||
2038 | 16.05 | 13.14 | -2.91 | ---- | -1.09 | -0.05 | 1.03 | ||
2039 | 16.01 | 13.14 | -2.87 | ---- | -1.11 | -0.05 | 1.05 | ||
2040 | 15.97 | 13.14 | -2.83 | ---- | -1.12 | -0.06 | 1.06 | ||
2041 | 15.92 | 13.14 | -2.78 | ---- | -1.13 | -0.06 | 1.07 | ||
2042 | 15.87 | 13.14 | -2.73 | ---- | -1.14 | -0.06 | 1.08 | ||
2043 | 15.83 | 13.14 | -2.69 | ---- | -1.15 | -0.06 | 1.09 | ||
2044 | 15.80 | 13.14 | -2.66 | ---- | -1.15 | -0.06 | 1.10 | ||
2045 | 15.78 | 13.14 | -2.64 | ---- | -1.16 | -0.06 | 1.10 | ||
2046 | 15.77 | 13.14 | -2.63 | ---- | -1.16 | -0.06 | 1.10 | ||
2047 | 15.75 | 13.14 | -2.61 | ---- | -1.17 | -0.06 | 1.11 | ||
2048 | 15.74 | 13.14 | -2.60 | ---- | -1.17 | -0.06 | 1.11 | ||
2049 | 15.73 | 13.14 | -2.58 | ---- | -1.17 | -0.06 | 1.11 | ||
2050 | 15.72 | 13.14 | -2.58 | ---- | -1.17 | -0.06 | 1.11 | ||
2051 | 15.73 | 13.14 | -2.58 | ---- | -1.17 | -0.06 | 1.11 | ||
2052 | 15.74 | 13.15 | -2.60 | ---- | -1.17 | -0.06 | 1.11 | ||
2053 | 15.77 | 13.15 | -2.62 | ---- | -1.17 | -0.06 | 1.11 | ||
2054 | 15.80 | 13.15 | -2.65 | ---- | -1.17 | -0.06 | 1.11 | ||
2055 | 15.84 | 13.15 | -2.69 | ---- | -1.17 | -0.06 | 1.11 | ||
2056 | 15.89 | 13.16 | -2.73 | ---- | -1.17 | -0.06 | 1.11 | ||
2057 | 15.93 | 13.16 | -2.77 | ---- | -1.18 | -0.06 | 1.12 | ||
2058 | 15.98 | 13.16 | -2.82 | ---- | -1.18 | -0.06 | 1.12 | ||
2059 | 16.03 | 13.17 | -2.86 | ---- | -1.18 | -0.06 | 1.12 | ||
2060 | 16.07 | 13.17 | -2.90 | ---- | -1.19 | -0.06 | 1.13 | ||
2061 | 16.11 | 13.17 | -2.94 | ---- | -1.19 | -0.06 | 1.13 | ||
2062 | 16.15 | 13.18 | -2.98 | ---- | -1.20 | -0.06 | 1.14 | ||
2063 | 16.20 | 13.18 | -3.02 | ---- | -1.20 | -0.06 | 1.14 | ||
2064 | 16.24 | 13.18 | -3.06 | ---- | -1.21 | -0.06 | 1.15 | ||
2065 | 16.28 | 13.18 | -3.10 | ---- | -1.22 | -0.06 | 1.15 | ||
2066 | 16.32 | 13.19 | -3.14 | ---- | -1.22 | -0.06 | 1.16 | ||
2067 | 16.37 | 13.19 | -3.18 | ---- | -1.23 | -0.06 | 1.17 | ||
2068 | 16.41 | 13.19 | -3.22 | ---- | -1.24 | -0.06 | 1.17 | ||
2069 | 16.45 | 13.19 | -3.26 | ---- | -1.24 | -0.06 | 1.18 | ||
2070 | 16.49 | 13.20 | -3.29 | ---- | -1.25 | -0.06 | 1.18 | ||
2071 | 16.53 | 13.20 | -3.33 | ---- | -1.26 | -0.06 | 1.19 | ||
2072 | 16.56 | 13.20 | -3.35 | ---- | -1.26 | -0.07 | 1.20 | ||
2073 | 16.58 | 13.20 | -3.38 | ---- | -1.27 | -0.07 | 1.20 | ||
2074 | 16.59 | 13.20 | -3.39 | ---- | -1.27 | -0.07 | 1.21 | ||
2075 | 16.60 | 13.21 | -3.40 | ---- | -1.28 | -0.07 | 1.21 | ||
2076 | 16.61 | 13.21 | -3.40 | ---- | -1.28 | -0.07 | 1.22 | ||
2077 | 16.61 | 13.21 | -3.40 | ---- | -1.29 | -0.07 | 1.22 | ||
2078 | 16.60 | 13.21 | -3.40 | ---- | -1.29 | -0.07 | 1.22 | ||
2079 | 16.60 | 13.21 | -3.40 | ---- | -1.29 | -0.07 | 1.23 | ||
2080 | 16.61 | 13.21 | -3.40 | ---- | -1.30 | -0.07 | 1.23 | ||
2081 | 16.62 | 13.21 | -3.41 | ---- | -1.30 | -0.07 | 1.23 | ||
2082 | 16.64 | 13.21 | -3.43 | ---- | -1.30 | -0.07 | 1.23 | ||
2083 | 16.66 | 13.21 | -3.45 | ---- | -1.30 | -0.07 | 1.24 | ||
2084 | 16.70 | 13.21 | -3.48 | ---- | -1.31 | -0.07 | 1.24 | ||
2085 | 16.73 | 13.21 | -3.52 | ---- | -1.31 | -0.07 | 1.24 | ||
2086 | 16.78 | 13.22 | -3.56 | ---- | -1.31 | -0.07 | 1.24 | ||
2087 | 16.82 | 13.22 | -3.61 | ---- | -1.31 | -0.07 | 1.25 | ||
2088 | 16.87 | 13.22 | -3.65 | ---- | -1.32 | -0.07 | 1.25 | ||
2089 | 16.92 | 13.22 | -3.70 | ---- | -1.32 | -0.07 | 1.25 |
  | 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 | 15.81% | 13.84% | -1.97% | 2036 | -0.96% | -0.05% | 0.91% | ||
  | |||||||||
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 |