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 | 15.70 | 1.73 | 306 | 0.00 | 2.78 | 2.78 | ||
2016 | 13.96 | 15.81 | 1.85 | 311 | -0.01 | 2.92 | 2.93 | ||
2017 | 13.96 | 15.83 | 1.86 | 316 | -0.01 | 2.92 | 2.93 | ||
2018 | 14.01 | 15.85 | 1.84 | 321 | -0.01 | 2.92 | 2.93 | ||
2019 | 14.14 | 15.86 | 1.72 | 324 | -0.01 | 2.92 | 2.93 | ||
2020 | 14.32 | 15.88 | 1.56 | 328 | -0.01 | 2.92 | 2.93 | ||
2021 | 14.49 | 15.90 | 1.41 | 331 | -0.01 | 2.92 | 2.93 | ||
2022 | 14.72 | 15.93 | 1.20 | 333 | -0.01 | 2.92 | 2.93 | ||
2023 | 14.99 | 15.95 | 0.96 | 333 | -0.01 | 2.92 | 2.93 | ||
2024 | 15.26 | 15.97 | 0.71 | 333 | -0.01 | 2.92 | 2.93 | ||
2025 | 15.53 | 15.99 | 0.46 | 332 | -0.02 | 2.92 | 2.93 | ||
2026 | 15.77 | 16.01 | 0.23 | 332 | -0.02 | 2.92 | 2.94 | ||
2027 | 16.01 | 16.02 | 0.02 | 331 | -0.02 | 2.92 | 2.94 | ||
2028 | 16.22 | 16.04 | -0.19 | 330 | -0.02 | 2.92 | 2.94 | ||
2029 | 16.42 | 16.05 | -0.36 | 329 | -0.02 | 2.92 | 2.94 | ||
2030 | 16.58 | 16.07 | -0.51 | 328 | -0.02 | 2.92 | 2.94 | ||
2031 | 16.72 | 16.08 | -0.64 | 327 | -0.03 | 2.92 | 2.95 | ||
2032 | 16.84 | 16.09 | -0.75 | 325 | -0.03 | 2.92 | 2.95 | ||
2033 | 16.92 | 16.09 | -0.83 | 324 | -0.03 | 2.92 | 2.95 | ||
2034 | 17.00 | 16.10 | -0.90 | 321 | -0.03 | 2.92 | 2.95 | ||
2035 | 17.06 | 16.11 | -0.95 | 319 | -0.03 | 2.92 | 2.96 | ||
2036 | 17.09 | 16.11 | -0.98 | 317 | -0.04 | 2.92 | 2.96 | ||
2037 | 17.10 | 16.12 | -0.99 | 315 | -0.04 | 2.92 | 2.96 | ||
2038 | 17.10 | 16.12 | -0.98 | 314 | -0.04 | 2.92 | 2.96 | ||
2039 | 17.07 | 16.12 | -0.95 | 312 | -0.04 | 2.92 | 2.97 | ||
2040 | 17.04 | 16.12 | -0.92 | 311 | -0.05 | 2.92 | 2.97 | ||
2041 | 17.00 | 16.12 | -0.88 | 310 | -0.05 | 2.92 | 2.97 | ||
2042 | 16.96 | 16.12 | -0.84 | 310 | -0.05 | 2.92 | 2.97 | ||
2043 | 16.93 | 16.12 | -0.81 | 309 | -0.05 | 2.92 | 2.98 | ||
2044 | 16.90 | 16.12 | -0.78 | 309 | -0.06 | 2.92 | 2.98 | ||
2045 | 16.88 | 16.12 | -0.76 | 309 | -0.06 | 2.92 | 2.98 | ||
2046 | 16.87 | 16.12 | -0.74 | 308 | -0.06 | 2.93 | 2.99 | ||
2047 | 16.85 | 16.12 | -0.73 | 308 | -0.06 | 2.93 | 2.99 | ||
2048 | 16.84 | 16.13 | -0.71 | 308 | -0.07 | 2.93 | 2.99 | ||
2049 | 16.82 | 16.13 | -0.70 | 309 | -0.07 | 2.93 | 3.00 | ||
2050 | 16.82 | 16.13 | -0.69 | 309 | -0.07 | 2.93 | 3.00 | ||
2051 | 16.82 | 16.13 | -0.69 | 309 | -0.08 | 2.93 | 3.00 | ||
2052 | 16.83 | 16.13 | -0.70 | 309 | -0.08 | 2.93 | 3.01 | ||
2053 | 16.86 | 16.14 | -0.72 | 308 | -0.08 | 2.93 | 3.01 | ||
2054 | 16.89 | 16.14 | -0.75 | 308 | -0.08 | 2.93 | 3.01 | ||
2055 | 16.93 | 16.14 | -0.78 | 307 | -0.09 | 2.93 | 3.02 | ||
2056 | 16.97 | 16.15 | -0.83 | 306 | -0.09 | 2.93 | 3.02 | ||
2057 | 17.02 | 16.15 | -0.87 | 305 | -0.09 | 2.93 | 3.02 | ||
2058 | 17.07 | 16.15 | -0.91 | 303 | -0.09 | 2.93 | 3.03 | ||
2059 | 17.11 | 16.16 | -0.95 | 301 | -0.10 | 2.93 | 3.03 | ||
2060 | 17.16 | 16.16 | -1.00 | 299 | -0.10 | 2.93 | 3.03 | ||
2061 | 17.21 | 16.17 | -1.04 | 297 | -0.10 | 2.93 | 3.03 | ||
2062 | 17.25 | 16.17 | -1.08 | 294 | -0.10 | 2.93 | 3.04 | ||
2063 | 17.30 | 16.17 | -1.12 | 292 | -0.10 | 2.93 | 3.04 | ||
2064 | 17.34 | 16.18 | -1.16 | 289 | -0.11 | 2.93 | 3.04 | ||
2065 | 17.39 | 16.18 | -1.21 | 285 | -0.11 | 2.94 | 3.04 | ||
2066 | 17.44 | 16.19 | -1.25 | 282 | -0.11 | 2.94 | 3.04 | ||
2067 | 17.49 | 16.19 | -1.30 | 278 | -0.11 | 2.94 | 3.05 | ||
2068 | 17.53 | 16.19 | -1.34 | 273 | -0.11 | 2.94 | 3.05 | ||
2069 | 17.58 | 16.20 | -1.38 | 269 | -0.11 | 2.94 | 3.05 | ||
2070 | 17.63 | 16.20 | -1.43 | 264 | -0.11 | 2.94 | 3.05 | ||
2071 | 17.67 | 16.20 | -1.46 | 259 | -0.11 | 2.94 | 3.05 | ||
2072 | 17.70 | 16.21 | -1.50 | 254 | -0.11 | 2.94 | 3.05 | ||
2073 | 17.73 | 16.21 | -1.52 | 249 | -0.12 | 2.94 | 3.06 | ||
2074 | 17.75 | 16.21 | -1.54 | 244 | -0.12 | 2.94 | 3.06 | ||
2075 | 17.77 | 16.21 | -1.55 | 238 | -0.12 | 2.94 | 3.06 | ||
2076 | 17.77 | 16.22 | -1.56 | 233 | -0.12 | 2.94 | 3.06 | ||
2077 | 17.78 | 16.22 | -1.56 | 227 | -0.12 | 2.94 | 3.06 | ||
2078 | 17.78 | 16.22 | -1.56 | 222 | -0.12 | 2.95 | 3.06 | ||
2079 | 17.78 | 16.22 | -1.56 | 216 | -0.12 | 2.95 | 3.06 | ||
2080 | 17.79 | 16.22 | -1.57 | 210 | -0.12 | 2.95 | 3.06 | ||
2081 | 17.80 | 16.22 | -1.58 | 204 | -0.12 | 2.95 | 3.06 | ||
2082 | 17.82 | 16.22 | -1.60 | 198 | -0.12 | 2.95 | 3.06 | ||
2083 | 17.85 | 16.23 | -1.62 | 192 | -0.12 | 2.95 | 3.07 | ||
2084 | 17.89 | 16.23 | -1.66 | 185 | -0.12 | 2.95 | 3.07 | ||
2085 | 17.93 | 16.23 | -1.69 | 178 | -0.12 | 2.95 | 3.07 | ||
2086 | 17.97 | 16.24 | -1.74 | 171 | -0.12 | 2.95 | 3.07 | ||
2087 | 18.02 | 16.24 | -1.78 | 163 | -0.12 | 2.95 | 3.07 | ||
2088 | 18.08 | 16.24 | -1.83 | 155 | -0.12 | 2.95 | 3.07 | ||
2089 | 18.13 | 16.25 | -1.88 | 147 | -0.11 | 2.96 | 3.07 |
  | 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 | 16.71% | 16.77% | 0.06% | N/A | -0.06% | 2.88% | 2.94% | ||
  | |||||||||
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 |