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 | 12.67 | -1.30 | 306 | 0.00 | -0.25 | -0.25 | ||
2016 | 13.96 | 12.62 | -1.34 | 290 | 0.00 | -0.27 | -0.26 | ||
2017 | 13.96 | 12.64 | -1.32 | 274 | -0.01 | -0.27 | -0.26 | ||
2018 | 14.01 | 12.66 | -1.35 | 257 | -0.01 | -0.27 | -0.26 | ||
2019 | 14.13 | 12.67 | -1.46 | 241 | -0.01 | -0.27 | -0.26 | ||
2020 | 14.31 | 12.68 | -1.63 | 225 | -0.02 | -0.28 | -0.26 | ||
2021 | 14.48 | 12.70 | -1.78 | 209 | -0.02 | -0.28 | -0.26 | ||
2022 | 14.71 | 12.73 | -1.99 | 192 | -0.02 | -0.28 | -0.26 | ||
2023 | 14.98 | 12.75 | -2.23 | 175 | -0.02 | -0.29 | -0.26 | ||
2024 | 15.25 | 12.76 | -2.49 | 157 | -0.03 | -0.29 | -0.26 | ||
2025 | 15.51 | 12.78 | -2.73 | 139 | -0.03 | -0.29 | -0.26 | ||
2026 | 15.76 | 12.79 | -2.97 | 120 | -0.03 | -0.29 | -0.26 | ||
2027 | 15.99 | 12.81 | -3.19 | 101 | -0.03 | -0.30 | -0.26 | ||
2028 | 16.21 | 12.82 | -3.39 | 81 | -0.04 | -0.30 | -0.26 | ||
2029 | 16.40 | 12.83 | -3.57 | 61 | -0.04 | -0.30 | -0.27 | ||
2030 | 16.56 | 12.84 | -3.72 | 40 | -0.04 | -0.31 | -0.27 | ||
2031 | 16.71 | 12.85 | -3.86 | 18 | -0.04 | -0.31 | -0.27 | ||
2032 | 16.82 | 12.85 | -3.97 | ---- | -0.04 | -0.31 | -0.27 | ||
2033 | 16.91 | 12.86 | -4.05 | ---- | -0.04 | -0.32 | -0.27 | ||
2034 | 16.99 | 12.86 | -4.13 | ---- | -0.05 | -0.32 | -0.27 | ||
2035 | 17.04 | 12.86 | -4.18 | ---- | -0.05 | -0.32 | -0.28 | ||
2036 | 17.08 | 12.87 | -4.21 | ---- | -0.05 | -0.33 | -0.28 | ||
2037 | 17.09 | 12.87 | -4.23 | ---- | -0.05 | -0.33 | -0.28 | ||
2038 | 17.09 | 12.86 | -4.22 | ---- | -0.05 | -0.33 | -0.28 | ||
2039 | 17.07 | 12.86 | -4.21 | ---- | -0.05 | -0.34 | -0.29 | ||
2040 | 17.04 | 12.86 | -4.18 | ---- | -0.05 | -0.34 | -0.29 | ||
2041 | 17.00 | 12.86 | -4.14 | ---- | -0.05 | -0.34 | -0.29 | ||
2042 | 16.96 | 12.85 | -4.11 | ---- | -0.05 | -0.35 | -0.30 | ||
2043 | 16.93 | 12.85 | -4.08 | ---- | -0.05 | -0.35 | -0.30 | ||
2044 | 16.91 | 12.85 | -4.06 | ---- | -0.05 | -0.35 | -0.30 | ||
2045 | 16.89 | 12.84 | -4.05 | ---- | -0.05 | -0.36 | -0.31 | ||
2046 | 16.88 | 12.84 | -4.04 | ---- | -0.05 | -0.36 | -0.31 | ||
2047 | 16.87 | 12.84 | -4.03 | ---- | -0.05 | -0.36 | -0.31 | ||
2048 | 16.85 | 12.83 | -4.02 | ---- | -0.05 | -0.37 | -0.32 | ||
2049 | 16.84 | 12.83 | -4.01 | ---- | -0.05 | -0.37 | -0.32 | ||
2050 | 16.84 | 12.83 | -4.01 | ---- | -0.05 | -0.37 | -0.33 | ||
2051 | 16.85 | 12.83 | -4.02 | ---- | -0.05 | -0.38 | -0.33 | ||
2052 | 16.86 | 12.82 | -4.04 | ---- | -0.05 | -0.38 | -0.33 | ||
2053 | 16.89 | 12.82 | -4.07 | ---- | -0.05 | -0.38 | -0.34 | ||
2054 | 16.93 | 12.82 | -4.10 | ---- | -0.05 | -0.39 | -0.34 | ||
2055 | 16.97 | 12.82 | -4.15 | ---- | -0.05 | -0.39 | -0.35 | ||
2056 | 17.02 | 12.82 | -4.20 | ---- | -0.05 | -0.40 | -0.35 | ||
2057 | 17.07 | 12.82 | -4.25 | ---- | -0.05 | -0.40 | -0.35 | ||
2058 | 17.12 | 12.82 | -4.30 | ---- | -0.04 | -0.40 | -0.36 | ||
2059 | 17.16 | 12.82 | -4.35 | ---- | -0.04 | -0.41 | -0.36 | ||
2060 | 17.21 | 12.82 | -4.40 | ---- | -0.04 | -0.41 | -0.37 | ||
2061 | 17.26 | 12.82 | -4.44 | ---- | -0.04 | -0.42 | -0.37 | ||
2062 | 17.31 | 12.82 | -4.49 | ---- | -0.04 | -0.42 | -0.38 | ||
2063 | 17.36 | 12.82 | -4.54 | ---- | -0.04 | -0.42 | -0.38 | ||
2064 | 17.40 | 12.81 | -4.59 | ---- | -0.04 | -0.43 | -0.38 | ||
2065 | 17.45 | 12.81 | -4.64 | ---- | -0.04 | -0.43 | -0.39 | ||
2066 | 17.50 | 12.81 | -4.69 | ---- | -0.04 | -0.44 | -0.39 | ||
2067 | 17.55 | 12.81 | -4.74 | ---- | -0.04 | -0.44 | -0.40 | ||
2068 | 17.60 | 12.81 | -4.79 | ---- | -0.04 | -0.45 | -0.40 | ||
2069 | 17.65 | 12.81 | -4.84 | ---- | -0.04 | -0.45 | -0.41 | ||
2070 | 17.69 | 12.81 | -4.89 | ---- | -0.04 | -0.45 | -0.41 | ||
2071 | 17.74 | 12.81 | -4.93 | ---- | -0.05 | -0.46 | -0.41 | ||
2072 | 17.77 | 12.80 | -4.97 | ---- | -0.05 | -0.46 | -0.42 | ||
2073 | 17.80 | 12.80 | -5.00 | ---- | -0.05 | -0.47 | -0.42 | ||
2074 | 17.82 | 12.80 | -5.02 | ---- | -0.05 | -0.47 | -0.43 | ||
2075 | 17.84 | 12.79 | -5.04 | ---- | -0.05 | -0.48 | -0.43 | ||
2076 | 17.84 | 12.79 | -5.05 | ---- | -0.05 | -0.48 | -0.44 | ||
2077 | 17.85 | 12.79 | -5.06 | ---- | -0.05 | -0.49 | -0.44 | ||
2078 | 17.85 | 12.78 | -5.07 | ---- | -0.05 | -0.49 | -0.45 | ||
2079 | 17.85 | 12.78 | -5.07 | ---- | -0.05 | -0.50 | -0.45 | ||
2080 | 17.86 | 12.77 | -5.08 | ---- | -0.05 | -0.50 | -0.46 | ||
2081 | 17.87 | 12.77 | -5.10 | ---- | -0.05 | -0.51 | -0.46 | ||
2082 | 17.89 | 12.76 | -5.13 | ---- | -0.05 | -0.51 | -0.47 | ||
2083 | 17.92 | 12.76 | -5.16 | ---- | -0.05 | -0.52 | -0.47 | ||
2084 | 17.96 | 12.76 | -5.20 | ---- | -0.05 | -0.52 | -0.48 | ||
2085 | 18.00 | 12.75 | -5.24 | ---- | -0.05 | -0.53 | -0.48 | ||
2086 | 18.04 | 12.75 | -5.29 | ---- | -0.05 | -0.53 | -0.49 | ||
2087 | 18.09 | 12.75 | -5.34 | ---- | -0.05 | -0.54 | -0.49 | ||
2088 | 18.14 | 12.75 | -5.40 | ---- | -0.05 | -0.54 | -0.50 | ||
2089 | 18.20 | 12.74 | -5.45 | ---- | -0.05 | -0.55 | -0.50 |
  | 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 | 16.73% | 13.53% | -3.20% | 2031 | -0.04% | -0.36% | -0.32% | ||
  | |||||||||
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 |