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 | 13.30 | -0.67 | 277 | 0.00 | 0.39 | 0.39 | ||
2018 | 14.02 | 13.35 | -0.67 | 265 | 0.00 | 0.41 | 0.41 | ||
2019 | 14.15 | 13.36 | -0.79 | 253 | 0.00 | 0.41 | 0.41 | ||
2020 | 14.33 | 13.37 | -0.96 | 241 | 0.00 | 0.41 | 0.41 | ||
2021 | 14.50 | 13.39 | -1.11 | 229 | 0.00 | 0.41 | 0.41 | ||
2022 | 14.74 | 13.41 | -1.32 | 217 | 0.00 | 0.40 | 0.40 | ||
2023 | 15.00 | 13.43 | -1.57 | 203 | 0.00 | 0.40 | 0.40 | ||
2024 | 15.28 | 13.45 | -1.82 | 189 | 0.00 | 0.40 | 0.40 | ||
2025 | 15.54 | 13.47 | -2.07 | 174 | 0.00 | 0.40 | 0.40 | ||
2026 | 15.79 | 13.49 | -2.30 | 159 | 0.00 | 0.40 | 0.40 | ||
2027 | 16.02 | 13.51 | -2.52 | 144 | 0.00 | 0.40 | 0.40 | ||
2028 | 16.24 | 13.52 | -2.72 | 128 | 0.00 | 0.40 | 0.40 | ||
2029 | 16.43 | 13.54 | -2.90 | 112 | 0.00 | 0.40 | 0.40 | ||
2030 | 16.60 | 13.73 | -2.87 | 96 | 0.00 | 0.59 | 0.59 | ||
2031 | 16.74 | 13.76 | -2.99 | 79 | 0.00 | 0.60 | 0.60 | ||
2032 | 16.86 | 13.76 | -3.10 | 62 | 0.00 | 0.60 | 0.60 | ||
2033 | 16.95 | 13.77 | -3.18 | 45 | 0.00 | 0.60 | 0.60 | ||
2034 | 17.03 | 13.78 | -3.25 | 27 | 0.00 | 0.60 | 0.60 | ||
2035 | 17.08 | 13.78 | -3.30 | 9 | 0.00 | 0.60 | 0.60 | ||
2036 | 17.12 | 13.79 | -3.33 | ---- | -0.01 | 0.60 | 0.60 | ||
2037 | 17.14 | 13.79 | -3.34 | ---- | -0.01 | 0.60 | 0.60 | ||
2038 | 17.13 | 13.80 | -3.34 | ---- | -0.01 | 0.60 | 0.60 | ||
2039 | 17.11 | 13.80 | -3.31 | ---- | -0.01 | 0.60 | 0.61 | ||
2040 | 17.08 | 13.80 | -3.28 | ---- | -0.01 | 0.60 | 0.61 | ||
2041 | 17.04 | 13.80 | -3.25 | ---- | -0.01 | 0.60 | 0.61 | ||
2042 | 17.00 | 13.80 | -3.21 | ---- | -0.01 | 0.60 | 0.61 | ||
2043 | 16.97 | 13.80 | -3.18 | ---- | -0.01 | 0.60 | 0.61 | ||
2044 | 16.95 | 13.80 | -3.15 | ---- | -0.01 | 0.60 | 0.61 | ||
2045 | 16.93 | 13.89 | -3.04 | ---- | -0.01 | 0.69 | 0.70 | ||
2046 | 16.92 | 13.90 | -3.02 | ---- | -0.01 | 0.70 | 0.71 | ||
2047 | 16.91 | 13.90 | -3.01 | ---- | -0.01 | 0.70 | 0.71 | ||
2048 | 16.89 | 13.90 | -2.99 | ---- | -0.01 | 0.70 | 0.71 | ||
2049 | 16.88 | 13.90 | -2.98 | ---- | -0.01 | 0.70 | 0.71 | ||
2050 | 16.88 | 13.90 | -2.98 | ---- | -0.01 | 0.70 | 0.71 | ||
2051 | 16.88 | 13.90 | -2.98 | ---- | -0.01 | 0.70 | 0.71 | ||
2052 | 16.90 | 13.90 | -2.99 | ---- | -0.01 | 0.70 | 0.71 | ||
2053 | 16.92 | 13.91 | -3.02 | ---- | -0.01 | 0.70 | 0.71 | ||
2054 | 16.96 | 13.91 | -3.05 | ---- | -0.02 | 0.70 | 0.72 | ||
2055 | 17.00 | 14.10 | -2.90 | ---- | -0.02 | 0.88 | 0.90 | ||
2056 | 17.04 | 14.11 | -2.93 | ---- | -0.02 | 0.89 | 0.91 | ||
2057 | 17.09 | 14.12 | -2.98 | ---- | -0.02 | 0.90 | 0.91 | ||
2058 | 17.14 | 14.12 | -3.02 | ---- | -0.02 | 0.90 | 0.91 | ||
2059 | 17.19 | 14.12 | -3.07 | ---- | -0.02 | 0.90 | 0.92 | ||
2060 | 17.24 | 14.13 | -3.11 | ---- | -0.02 | 0.90 | 0.92 | ||
2061 | 17.29 | 14.13 | -3.15 | ---- | -0.02 | 0.90 | 0.92 | ||
2062 | 17.33 | 14.13 | -3.20 | ---- | -0.02 | 0.90 | 0.92 | ||
2063 | 17.38 | 14.14 | -3.24 | ---- | -0.02 | 0.90 | 0.92 | ||
2064 | 17.42 | 14.14 | -3.28 | ---- | -0.02 | 0.90 | 0.92 | ||
2065 | 17.47 | 14.33 | -3.15 | ---- | -0.02 | 1.08 | 1.11 | ||
2066 | 17.52 | 14.34 | -3.18 | ---- | -0.02 | 1.09 | 1.12 | ||
2067 | 17.57 | 14.34 | -3.23 | ---- | -0.03 | 1.09 | 1.12 | ||
2068 | 17.62 | 14.35 | -3.27 | ---- | -0.03 | 1.09 | 1.12 | ||
2069 | 17.67 | 14.35 | -3.31 | ---- | -0.03 | 1.09 | 1.12 | ||
2070 | 17.71 | 14.36 | -3.36 | ---- | -0.03 | 1.09 | 1.12 | ||
2071 | 17.75 | 14.36 | -3.39 | ---- | -0.03 | 1.09 | 1.12 | ||
2072 | 17.79 | 14.36 | -3.43 | ---- | -0.03 | 1.09 | 1.12 | ||
2073 | 17.82 | 14.36 | -3.45 | ---- | -0.03 | 1.10 | 1.13 | ||
2074 | 17.84 | 14.37 | -3.47 | ---- | -0.03 | 1.10 | 1.13 | ||
2075 | 17.85 | 14.37 | -3.48 | ---- | -0.03 | 1.10 | 1.13 | ||
2076 | 17.86 | 14.37 | -3.49 | ---- | -0.03 | 1.10 | 1.13 | ||
2077 | 17.86 | 14.37 | -3.49 | ---- | -0.03 | 1.10 | 1.13 | ||
2078 | 17.86 | 14.37 | -3.49 | ---- | -0.03 | 1.10 | 1.13 | ||
2079 | 17.86 | 14.37 | -3.49 | ---- | -0.03 | 1.10 | 1.13 | ||
2080 | 17.87 | 14.37 | -3.50 | ---- | -0.03 | 1.10 | 1.13 | ||
2081 | 17.88 | 14.37 | -3.51 | ---- | -0.03 | 1.10 | 1.13 | ||
2082 | 17.90 | 14.37 | -3.53 | ---- | -0.03 | 1.10 | 1.14 | ||
2083 | 17.93 | 14.38 | -3.55 | ---- | -0.04 | 1.10 | 1.14 | ||
2084 | 17.97 | 14.38 | -3.59 | ---- | -0.04 | 1.10 | 1.14 | ||
2085 | 18.01 | 14.38 | -3.62 | ---- | -0.04 | 1.10 | 1.14 | ||
2086 | 18.05 | 14.39 | -3.67 | ---- | -0.04 | 1.10 | 1.14 | ||
2087 | 18.10 | 14.39 | -3.71 | ---- | -0.04 | 1.10 | 1.14 | ||
2088 | 18.15 | 14.39 | -3.76 | ---- | -0.04 | 1.10 | 1.14 | ||
2089 | 18.20 | 14.40 | -3.81 | ---- | -0.04 | 1.10 | 1.14 |
  | 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 | 16.76% | 14.58% | -2.18% | 2035 | -0.01% | 0.69% | 0.70% | ||
  | |||||||||
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 |