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 | 14.32 | 12.96 | -1.37 | 233 | -0.01 | 0.00 | 0.01 | ||
2021 | 14.49 | 12.98 | -1.51 | 219 | -0.02 | 0.00 | 0.02 | ||
2022 | 14.71 | 13.01 | -1.70 | 204 | -0.03 | 0.00 | 0.03 | ||
2023 | 14.96 | 13.03 | -1.93 | 188 | -0.04 | 0.00 | 0.04 | ||
2024 | 15.21 | 13.05 | -2.16 | 172 | -0.07 | 0.00 | 0.06 | ||
2025 | 15.45 | 13.07 | -2.38 | 156 | -0.09 | 0.00 | 0.09 | ||
2026 | 15.67 | 13.08 | -2.58 | 140 | -0.12 | -0.01 | 0.12 | ||
2027 | 15.88 | 13.10 | -2.78 | 123 | -0.15 | -0.01 | 0.14 | ||
2028 | 16.07 | 13.11 | -2.96 | 105 | -0.17 | -0.01 | 0.17 | ||
2029 | 16.23 | 13.12 | -3.11 | 88 | -0.20 | -0.01 | 0.19 | ||
2030 | 16.38 | 13.14 | -3.25 | 70 | -0.22 | -0.01 | 0.21 | ||
2031 | 16.51 | 13.15 | -3.36 | 51 | -0.24 | -0.01 | 0.23 | ||
2032 | 16.61 | 13.15 | -3.45 | 31 | -0.26 | -0.01 | 0.24 | ||
2033 | 16.68 | 13.16 | -3.52 | 11 | -0.27 | -0.01 | 0.26 | ||
2034 | 16.75 | 13.17 | -3.58 | ---- | -0.28 | -0.01 | 0.27 | ||
2035 | 16.80 | 13.17 | -3.62 | ---- | -0.29 | -0.01 | 0.28 | ||
2036 | 16.83 | 13.18 | -3.65 | ---- | -0.30 | -0.01 | 0.29 | ||
2037 | 16.84 | 13.18 | -3.66 | ---- | -0.31 | -0.01 | 0.29 | ||
2038 | 16.83 | 13.18 | -3.64 | ---- | -0.31 | -0.02 | 0.30 | ||
2039 | 16.80 | 13.18 | -3.62 | ---- | -0.32 | -0.02 | 0.30 | ||
2040 | 16.76 | 13.18 | -3.58 | ---- | -0.32 | -0.02 | 0.31 | ||
2041 | 16.72 | 13.18 | -3.54 | ---- | -0.33 | -0.02 | 0.31 | ||
2042 | 16.68 | 13.18 | -3.50 | ---- | -0.33 | -0.02 | 0.32 | ||
2043 | 16.65 | 13.18 | -3.47 | ---- | -0.33 | -0.02 | 0.32 | ||
2044 | 16.62 | 13.18 | -3.44 | ---- | -0.34 | -0.02 | 0.32 | ||
2045 | 16.60 | 13.18 | -3.42 | ---- | -0.34 | -0.02 | 0.32 | ||
2046 | 16.59 | 13.18 | -3.41 | ---- | -0.34 | -0.02 | 0.32 | ||
2047 | 16.58 | 13.18 | -3.39 | ---- | -0.34 | -0.02 | 0.32 | ||
2048 | 16.56 | 13.18 | -3.38 | ---- | -0.34 | -0.02 | 0.33 | ||
2049 | 16.55 | 13.18 | -3.36 | ---- | -0.34 | -0.02 | 0.33 | ||
2050 | 16.54 | 13.18 | -3.36 | ---- | -0.35 | -0.02 | 0.33 | ||
2051 | 16.55 | 13.19 | -3.36 | ---- | -0.35 | -0.02 | 0.33 | ||
2052 | 16.56 | 13.19 | -3.37 | ---- | -0.35 | -0.02 | 0.33 | ||
2053 | 16.59 | 13.19 | -3.40 | ---- | -0.35 | -0.02 | 0.33 | ||
2054 | 16.62 | 13.19 | -3.42 | ---- | -0.35 | -0.02 | 0.34 | ||
2055 | 16.66 | 13.20 | -3.46 | ---- | -0.36 | -0.02 | 0.34 | ||
2056 | 16.70 | 13.20 | -3.50 | ---- | -0.36 | -0.02 | 0.34 | ||
2057 | 16.75 | 13.20 | -3.55 | ---- | -0.36 | -0.02 | 0.35 | ||
2058 | 16.80 | 13.21 | -3.59 | ---- | -0.36 | -0.02 | 0.35 | ||
2059 | 16.84 | 13.21 | -3.63 | ---- | -0.37 | -0.02 | 0.35 | ||
2060 | 16.89 | 13.21 | -3.68 | ---- | -0.37 | -0.02 | 0.35 | ||
2061 | 16.94 | 13.22 | -3.72 | ---- | -0.37 | -0.02 | 0.35 | ||
2062 | 16.99 | 13.22 | -3.77 | ---- | -0.37 | -0.02 | 0.35 | ||
2063 | 17.03 | 13.22 | -3.81 | ---- | -0.37 | -0.02 | 0.35 | ||
2064 | 17.08 | 13.22 | -3.85 | ---- | -0.37 | -0.02 | 0.35 | ||
2065 | 17.12 | 13.23 | -3.90 | ---- | -0.37 | -0.02 | 0.35 | ||
2066 | 17.17 | 13.23 | -3.94 | ---- | -0.37 | -0.02 | 0.35 | ||
2067 | 17.22 | 13.23 | -3.99 | ---- | -0.37 | -0.02 | 0.36 | ||
2068 | 17.27 | 13.24 | -4.03 | ---- | -0.37 | -0.02 | 0.36 | ||
2069 | 17.32 | 13.24 | -4.08 | ---- | -0.38 | -0.02 | 0.36 | ||
2070 | 17.36 | 13.24 | -4.12 | ---- | -0.38 | -0.02 | 0.36 | ||
2071 | 17.40 | 13.25 | -4.16 | ---- | -0.38 | -0.02 | 0.36 | ||
2072 | 17.44 | 13.25 | -4.19 | ---- | -0.38 | -0.02 | 0.36 | ||
2073 | 17.47 | 13.25 | -4.22 | ---- | -0.38 | -0.02 | 0.36 | ||
2074 | 17.49 | 13.25 | -4.24 | ---- | -0.38 | -0.02 | 0.36 | ||
2075 | 17.50 | 13.25 | -4.25 | ---- | -0.38 | -0.02 | 0.36 | ||
2076 | 17.51 | 13.25 | -4.26 | ---- | -0.38 | -0.02 | 0.36 | ||
2077 | 17.51 | 13.25 | -4.26 | ---- | -0.38 | -0.02 | 0.36 | ||
2078 | 17.51 | 13.25 | -4.26 | ---- | -0.38 | -0.02 | 0.36 | ||
2079 | 17.51 | 13.25 | -4.26 | ---- | -0.38 | -0.02 | 0.36 | ||
2080 | 17.52 | 13.25 | -4.27 | ---- | -0.38 | -0.02 | 0.36 | ||
2081 | 17.53 | 13.25 | -4.28 | ---- | -0.38 | -0.02 | 0.36 | ||
2082 | 17.55 | 13.26 | -4.30 | ---- | -0.38 | -0.02 | 0.36 | ||
2083 | 17.58 | 13.26 | -4.33 | ---- | -0.38 | -0.02 | 0.36 | ||
2084 | 17.62 | 13.26 | -4.36 | ---- | -0.38 | -0.02 | 0.36 | ||
2085 | 17.66 | 13.26 | -4.40 | ---- | -0.38 | -0.02 | 0.36 | ||
2086 | 17.70 | 13.26 | -4.44 | ---- | -0.38 | -0.02 | 0.37 | ||
2087 | 17.75 | 13.27 | -4.49 | ---- | -0.39 | -0.02 | 0.37 | ||
2088 | 17.80 | 13.27 | -4.53 | ---- | -0.39 | -0.02 | 0.37 | ||
2089 | 17.85 | 13.27 | -4.58 | ---- | -0.39 | -0.02 | 0.37 |
  | 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 | 16.50% | 13.88% | -2.63% | 2033 | -0.27% | -0.01% | 0.25% | ||
  | |||||||||
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 |