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 | 14.06 | 0.09 | 306 | 0.00 | 1.14 | 1.14 | ||
2016 | 13.97 | 14.10 | 0.13 | 300 | 0.00 | 1.21 | 1.21 | ||
2017 | 13.97 | 14.12 | 0.15 | 293 | 0.00 | 1.21 | 1.22 | ||
2018 | 14.01 | 14.14 | 0.13 | 286 | 0.00 | 1.21 | 1.21 | ||
2019 | 14.14 | 14.15 | 0.00 | 280 | 0.00 | 1.20 | 1.20 | ||
2020 | 14.33 | 14.15 | -0.17 | 272 | 0.00 | 1.19 | 1.20 | ||
2021 | 14.50 | 14.16 | -0.33 | 265 | 0.00 | 1.18 | 1.19 | ||
2022 | 14.73 | 14.19 | -0.54 | 257 | -0.01 | 1.18 | 1.18 | ||
2023 | 15.00 | 14.20 | -0.80 | 247 | -0.01 | 1.17 | 1.17 | ||
2024 | 15.27 | 14.22 | -1.05 | 237 | -0.01 | 1.17 | 1.18 | ||
2025 | 15.54 | 14.24 | -1.30 | 227 | -0.01 | 1.17 | 1.18 | ||
2026 | 15.78 | 14.26 | -1.53 | 216 | -0.01 | 1.17 | 1.18 | ||
2027 | 16.02 | 14.27 | -1.74 | 205 | -0.01 | 1.17 | 1.18 | ||
2028 | 16.24 | 14.29 | -1.95 | 194 | -0.01 | 1.17 | 1.18 | ||
2029 | 16.43 | 14.30 | -2.12 | 183 | -0.01 | 1.17 | 1.18 | ||
2030 | 16.59 | 14.32 | -2.28 | 171 | -0.01 | 1.17 | 1.18 | ||
2031 | 16.74 | 14.33 | -2.41 | 158 | -0.01 | 1.17 | 1.18 | ||
2032 | 16.85 | 14.34 | -2.51 | 145 | -0.01 | 1.17 | 1.18 | ||
2033 | 16.94 | 14.35 | -2.59 | 132 | -0.01 | 1.17 | 1.18 | ||
2034 | 17.02 | 14.35 | -2.67 | 118 | -0.01 | 1.17 | 1.19 | ||
2035 | 17.07 | 14.36 | -2.72 | 104 | -0.02 | 1.17 | 1.19 | ||
2036 | 17.11 | 14.36 | -2.75 | 89 | -0.02 | 1.17 | 1.19 | ||
2037 | 17.13 | 14.37 | -2.76 | 75 | -0.02 | 1.17 | 1.19 | ||
2038 | 17.12 | 14.37 | -2.75 | 60 | -0.02 | 1.17 | 1.19 | ||
2039 | 17.10 | 14.37 | -2.73 | 45 | -0.02 | 1.17 | 1.19 | ||
2040 | 17.07 | 14.37 | -2.69 | 30 | -0.02 | 1.17 | 1.19 | ||
2041 | 17.03 | 14.37 | -2.66 | 15 | -0.02 | 1.17 | 1.20 | ||
2042 | 16.99 | 14.37 | -2.62 | ---- | -0.02 | 1.17 | 1.20 | ||
2043 | 16.96 | 14.37 | -2.58 | ---- | -0.02 | 1.17 | 1.20 | ||
2044 | 16.93 | 14.37 | -2.56 | ---- | -0.03 | 1.17 | 1.20 | ||
2045 | 16.91 | 14.37 | -2.54 | ---- | -0.03 | 1.18 | 1.20 | ||
2046 | 16.90 | 14.37 | -2.53 | ---- | -0.03 | 1.18 | 1.20 | ||
2047 | 16.89 | 14.38 | -2.51 | ---- | -0.03 | 1.18 | 1.21 | ||
2048 | 16.87 | 14.38 | -2.50 | ---- | -0.03 | 1.18 | 1.21 | ||
2049 | 16.86 | 14.38 | -2.48 | ---- | -0.03 | 1.18 | 1.21 | ||
2050 | 16.86 | 14.38 | -2.48 | ---- | -0.03 | 1.18 | 1.21 | ||
2051 | 16.86 | 14.38 | -2.48 | ---- | -0.03 | 1.18 | 1.21 | ||
2052 | 16.88 | 14.38 | -2.49 | ---- | -0.04 | 1.18 | 1.21 | ||
2053 | 16.90 | 14.39 | -2.52 | ---- | -0.04 | 1.18 | 1.22 | ||
2054 | 16.93 | 14.39 | -2.54 | ---- | -0.04 | 1.18 | 1.22 | ||
2055 | 16.97 | 14.39 | -2.58 | ---- | -0.04 | 1.18 | 1.22 | ||
2056 | 17.02 | 14.40 | -2.62 | ---- | -0.04 | 1.18 | 1.22 | ||
2057 | 17.07 | 14.40 | -2.67 | ---- | -0.04 | 1.18 | 1.22 | ||
2058 | 17.12 | 14.41 | -2.71 | ---- | -0.04 | 1.18 | 1.22 | ||
2059 | 17.17 | 14.41 | -2.76 | ---- | -0.04 | 1.18 | 1.23 | ||
2060 | 17.21 | 14.41 | -2.80 | ---- | -0.04 | 1.18 | 1.23 | ||
2061 | 17.26 | 14.42 | -2.84 | ---- | -0.05 | 1.18 | 1.23 | ||
2062 | 17.31 | 14.42 | -2.89 | ---- | -0.05 | 1.18 | 1.23 | ||
2063 | 17.35 | 14.42 | -2.93 | ---- | -0.05 | 1.18 | 1.23 | ||
2064 | 17.40 | 14.43 | -2.97 | ---- | -0.05 | 1.18 | 1.23 | ||
2065 | 17.45 | 14.43 | -3.02 | ---- | -0.05 | 1.19 | 1.23 | ||
2066 | 17.50 | 14.44 | -3.06 | ---- | -0.05 | 1.19 | 1.24 | ||
2067 | 17.55 | 14.44 | -3.11 | ---- | -0.05 | 1.19 | 1.24 | ||
2068 | 17.59 | 14.44 | -3.15 | ---- | -0.05 | 1.19 | 1.24 | ||
2069 | 17.64 | 14.45 | -3.20 | ---- | -0.05 | 1.19 | 1.24 | ||
2070 | 17.69 | 14.45 | -3.24 | ---- | -0.05 | 1.19 | 1.24 | ||
2071 | 17.73 | 14.45 | -3.28 | ---- | -0.05 | 1.19 | 1.24 | ||
2072 | 17.76 | 14.46 | -3.31 | ---- | -0.05 | 1.19 | 1.24 | ||
2073 | 17.79 | 14.46 | -3.33 | ---- | -0.05 | 1.19 | 1.24 | ||
2074 | 17.81 | 14.46 | -3.35 | ---- | -0.05 | 1.19 | 1.24 | ||
2075 | 17.83 | 14.46 | -3.37 | ---- | -0.05 | 1.19 | 1.24 | ||
2076 | 17.84 | 14.46 | -3.37 | ---- | -0.05 | 1.19 | 1.24 | ||
2077 | 17.84 | 14.46 | -3.38 | ---- | -0.05 | 1.19 | 1.25 | ||
2078 | 17.84 | 14.47 | -3.38 | ---- | -0.05 | 1.19 | 1.25 | ||
2079 | 17.84 | 14.47 | -3.38 | ---- | -0.05 | 1.19 | 1.25 | ||
2080 | 17.85 | 14.47 | -3.38 | ---- | -0.05 | 1.19 | 1.25 | ||
2081 | 17.86 | 14.47 | -3.39 | ---- | -0.05 | 1.19 | 1.25 | ||
2082 | 17.88 | 14.47 | -3.41 | ---- | -0.05 | 1.20 | 1.25 | ||
2083 | 17.91 | 14.47 | -3.44 | ---- | -0.05 | 1.20 | 1.25 | ||
2084 | 17.95 | 14.48 | -3.47 | ---- | -0.05 | 1.20 | 1.25 | ||
2085 | 17.99 | 14.48 | -3.51 | ---- | -0.05 | 1.20 | 1.25 | ||
2086 | 18.04 | 14.48 | -3.55 | ---- | -0.05 | 1.20 | 1.25 | ||
2087 | 18.09 | 14.48 | -3.60 | ---- | -0.05 | 1.20 | 1.25 | ||
2088 | 18.14 | 14.49 | -3.65 | ---- | -0.05 | 1.20 | 1.25 | ||
2089 | 18.19 | 14.49 | -3.70 | ---- | -0.05 | 1.20 | 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 | 16.74% | 15.05% | -1.69% | 2041 | -0.03% | 1.16% | 1.19% | ||
  | |||||||||
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 |