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 | 12.01 | -1.96 | 306 | 0.00 | -0.91 | -0.91 | ||
2016 | 13.97 | 11.93 | -2.04 | 286 | 0.00 | -0.96 | -0.96 | ||
2017 | 13.97 | 11.95 | -2.02 | 264 | 0.00 | -0.96 | -0.96 | ||
2018 | 14.02 | 11.97 | -2.05 | 243 | 0.00 | -0.96 | -0.96 | ||
2019 | 14.15 | 11.99 | -2.16 | 223 | 0.00 | -0.96 | -0.96 | ||
2020 | 14.33 | 12.00 | -2.33 | 202 | 0.00 | -0.96 | -0.96 | ||
2021 | 14.51 | 12.02 | -2.48 | 182 | 0.00 | -0.96 | -0.96 | ||
2022 | 14.74 | 12.05 | -2.69 | 161 | 0.00 | -0.96 | -0.96 | ||
2023 | 15.01 | 12.07 | -2.93 | 140 | 0.00 | -0.96 | -0.96 | ||
2024 | 15.28 | 12.09 | -3.19 | 118 | 0.00 | -0.96 | -0.96 | ||
2025 | 15.55 | 12.11 | -3.44 | 96 | 0.01 | -0.96 | -0.96 | ||
2026 | 15.80 | 12.13 | -3.67 | 73 | 0.01 | -0.96 | -0.96 | ||
2027 | 16.03 | 12.15 | -3.89 | 50 | 0.01 | -0.96 | -0.96 | ||
2028 | 16.25 | 12.16 | -4.09 | 26 | 0.01 | -0.96 | -0.97 | ||
2029 | 16.44 | 12.18 | -4.27 | 2 | 0.01 | -0.96 | -0.97 | ||
2030 | 16.61 | 12.19 | -4.42 | ---- | 0.01 | -0.96 | -0.97 | ||
2031 | 16.76 | 12.20 | -4.56 | ---- | 0.01 | -0.96 | -0.97 | ||
2032 | 16.87 | 12.21 | -4.67 | ---- | 0.01 | -0.96 | -0.97 | ||
2033 | 16.96 | 12.22 | -4.75 | ---- | 0.01 | -0.96 | -0.97 | ||
2034 | 17.05 | 12.22 | -4.82 | ---- | 0.01 | -0.96 | -0.97 | ||
2035 | 17.10 | 12.23 | -4.87 | ---- | 0.01 | -0.96 | -0.97 | ||
2036 | 17.14 | 12.23 | -4.91 | ---- | 0.01 | -0.96 | -0.97 | ||
2037 | 17.16 | 12.24 | -4.92 | ---- | 0.01 | -0.96 | -0.97 | ||
2038 | 17.15 | 12.24 | -4.92 | ---- | 0.02 | -0.96 | -0.97 | ||
2039 | 17.13 | 12.24 | -4.90 | ---- | 0.02 | -0.96 | -0.98 | ||
2040 | 17.10 | 12.24 | -4.86 | ---- | 0.02 | -0.96 | -0.98 | ||
2041 | 17.07 | 12.24 | -4.83 | ---- | 0.02 | -0.96 | -0.98 | ||
2042 | 17.03 | 12.24 | -4.79 | ---- | 0.02 | -0.96 | -0.98 | ||
2043 | 17.00 | 12.24 | -4.76 | ---- | 0.02 | -0.96 | -0.98 | ||
2044 | 16.98 | 12.24 | -4.74 | ---- | 0.02 | -0.96 | -0.98 | ||
2045 | 16.96 | 12.24 | -4.72 | ---- | 0.02 | -0.96 | -0.98 | ||
2046 | 16.95 | 12.24 | -4.71 | ---- | 0.02 | -0.96 | -0.98 | ||
2047 | 16.94 | 12.24 | -4.70 | ---- | 0.02 | -0.96 | -0.98 | ||
2048 | 16.93 | 12.24 | -4.69 | ---- | 0.03 | -0.96 | -0.98 | ||
2049 | 16.92 | 12.24 | -4.68 | ---- | 0.03 | -0.96 | -0.99 | ||
2050 | 16.92 | 12.24 | -4.68 | ---- | 0.03 | -0.96 | -0.99 | ||
2051 | 16.92 | 12.24 | -4.68 | ---- | 0.03 | -0.96 | -0.99 | ||
2052 | 16.94 | 12.24 | -4.70 | ---- | 0.03 | -0.96 | -0.99 | ||
2053 | 16.97 | 12.25 | -4.72 | ---- | 0.03 | -0.96 | -0.99 | ||
2054 | 17.00 | 12.25 | -4.75 | ---- | 0.03 | -0.96 | -0.99 | ||
2055 | 17.05 | 12.25 | -4.79 | ---- | 0.03 | -0.96 | -0.99 | ||
2056 | 17.10 | 12.26 | -4.84 | ---- | 0.03 | -0.96 | -0.99 | ||
2057 | 17.15 | 12.26 | -4.89 | ---- | 0.03 | -0.96 | -1.00 | ||
2058 | 17.20 | 12.26 | -4.93 | ---- | 0.04 | -0.96 | -1.00 | ||
2059 | 17.25 | 12.27 | -4.98 | ---- | 0.04 | -0.96 | -1.00 | ||
2060 | 17.30 | 12.27 | -5.03 | ---- | 0.04 | -0.96 | -1.00 | ||
2061 | 17.34 | 12.27 | -5.07 | ---- | 0.04 | -0.96 | -1.00 | ||
2062 | 17.39 | 12.28 | -5.12 | ---- | 0.04 | -0.96 | -1.00 | ||
2063 | 17.44 | 12.28 | -5.16 | ---- | 0.04 | -0.96 | -1.00 | ||
2064 | 17.49 | 12.28 | -5.21 | ---- | 0.04 | -0.96 | -1.00 | ||
2065 | 17.54 | 12.28 | -5.25 | ---- | 0.04 | -0.96 | -1.00 | ||
2066 | 17.59 | 12.29 | -5.30 | ---- | 0.04 | -0.96 | -1.00 | ||
2067 | 17.64 | 12.29 | -5.35 | ---- | 0.04 | -0.96 | -1.00 | ||
2068 | 17.69 | 12.29 | -5.39 | ---- | 0.04 | -0.96 | -1.00 | ||
2069 | 17.74 | 12.30 | -5.44 | ---- | 0.04 | -0.96 | -1.00 | ||
2070 | 17.78 | 12.30 | -5.48 | ---- | 0.04 | -0.96 | -1.01 | ||
2071 | 17.83 | 12.30 | -5.52 | ---- | 0.04 | -0.96 | -1.01 | ||
2072 | 17.86 | 12.30 | -5.56 | ---- | 0.04 | -0.96 | -1.01 | ||
2073 | 17.89 | 12.31 | -5.58 | ---- | 0.04 | -0.96 | -1.01 | ||
2074 | 17.91 | 12.31 | -5.60 | ---- | 0.04 | -0.96 | -1.01 | ||
2075 | 17.93 | 12.31 | -5.62 | ---- | 0.04 | -0.96 | -1.01 | ||
2076 | 17.93 | 12.31 | -5.63 | ---- | 0.04 | -0.96 | -1.01 | ||
2077 | 17.94 | 12.31 | -5.63 | ---- | 0.04 | -0.96 | -1.01 | ||
2078 | 17.94 | 12.31 | -5.63 | ---- | 0.04 | -0.96 | -1.01 | ||
2079 | 17.94 | 12.31 | -5.63 | ---- | 0.04 | -0.96 | -1.01 | ||
2080 | 17.95 | 12.31 | -5.64 | ---- | 0.04 | -0.96 | -1.01 | ||
2081 | 17.96 | 12.31 | -5.65 | ---- | 0.04 | -0.96 | -1.01 | ||
2082 | 17.98 | 12.31 | -5.67 | ---- | 0.04 | -0.96 | -1.01 | ||
2083 | 18.01 | 12.31 | -5.70 | ---- | 0.04 | -0.97 | -1.01 | ||
2084 | 18.05 | 12.31 | -5.73 | ---- | 0.04 | -0.97 | -1.01 | ||
2085 | 18.09 | 12.32 | -5.77 | ---- | 0.04 | -0.97 | -1.01 | ||
2086 | 18.13 | 12.32 | -5.81 | ---- | 0.04 | -0.97 | -1.01 | ||
2087 | 18.18 | 12.32 | -5.86 | ---- | 0.04 | -0.97 | -1.01 | ||
2088 | 18.23 | 12.32 | -5.91 | ---- | 0.04 | -0.97 | -1.01 | ||
2089 | 18.29 | 12.33 | -5.96 | ---- | 0.04 | -0.97 | -1.01 |
  | 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 | 16.79% | 12.94% | -3.85% | 2029 | 0.02% | -0.95% | -0.97% | ||
  | |||||||||
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 |