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 | 12.91 | -1.06 | 277 | 0.00 | 0.00 | 0.00 | ||
2018 | 14.02 | 12.93 | -1.08 | 262 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.15 | 12.95 | -1.20 | 248 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.33 | 12.96 | -1.37 | 233 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.50 | 12.98 | -1.52 | 219 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.74 | 13.01 | -1.73 | 203 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.99 | 13.03 | -1.96 | 188 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.25 | 13.05 | -2.20 | 171 | -0.02 | 0.00 | 0.02 | ||
2025 | 15.51 | 13.07 | -2.44 | 155 | -0.03 | 0.00 | 0.03 | ||
2026 | 15.74 | 13.09 | -2.66 | 138 | -0.05 | 0.00 | 0.05 | ||
2027 | 15.97 | 13.11 | -2.86 | 121 | -0.06 | 0.00 | 0.06 | ||
2028 | 16.17 | 13.12 | -3.05 | 103 | -0.07 | 0.00 | 0.07 | ||
2029 | 16.35 | 13.14 | -3.21 | 85 | -0.09 | 0.00 | 0.09 | ||
2030 | 16.50 | 13.15 | -3.35 | 66 | -0.10 | 0.00 | 0.10 | ||
2031 | 16.63 | 13.16 | -3.46 | 47 | -0.12 | 0.00 | 0.12 | ||
2032 | 16.72 | 13.17 | -3.55 | 27 | -0.15 | 0.00 | 0.15 | ||
2033 | 16.78 | 13.18 | -3.61 | 6 | -0.17 | 0.00 | 0.17 | ||
2034 | 16.84 | 13.18 | -3.66 | ---- | -0.19 | 0.00 | 0.20 | ||
2035 | 16.87 | 13.19 | -3.68 | ---- | -0.22 | 0.00 | 0.22 | ||
2036 | 16.89 | 13.19 | -3.70 | ---- | -0.23 | 0.00 | 0.24 | ||
2037 | 16.88 | 13.20 | -3.69 | ---- | -0.26 | 0.00 | 0.26 | ||
2038 | 16.85 | 13.20 | -3.65 | ---- | -0.29 | 0.00 | 0.29 | ||
2039 | 16.80 | 13.20 | -3.60 | ---- | -0.32 | 0.00 | 0.32 | ||
2040 | 16.74 | 13.20 | -3.54 | ---- | -0.35 | 0.00 | 0.35 | ||
2041 | 16.67 | 13.20 | -3.47 | ---- | -0.38 | 0.00 | 0.38 | ||
2042 | 16.60 | 13.20 | -3.40 | ---- | -0.41 | 0.00 | 0.41 | ||
2043 | 16.53 | 13.20 | -3.34 | ---- | -0.45 | 0.00 | 0.45 | ||
2044 | 16.47 | 13.20 | -3.28 | ---- | -0.48 | 0.00 | 0.48 | ||
2045 | 16.42 | 13.20 | -3.22 | ---- | -0.52 | 0.00 | 0.52 | ||
2046 | 16.37 | 13.20 | -3.17 | ---- | -0.56 | 0.00 | 0.56 | ||
2047 | 16.32 | 13.20 | -3.12 | ---- | -0.60 | 0.00 | 0.59 | ||
2048 | 16.27 | 13.20 | -3.07 | ---- | -0.63 | 0.00 | 0.63 | ||
2049 | 16.22 | 13.20 | -3.02 | ---- | -0.68 | 0.00 | 0.67 | ||
2050 | 16.17 | 13.20 | -2.97 | ---- | -0.72 | 0.00 | 0.71 | ||
2051 | 16.13 | 13.20 | -2.93 | ---- | -0.76 | 0.00 | 0.76 | ||
2052 | 16.11 | 13.20 | -2.90 | ---- | -0.81 | 0.00 | 0.80 | ||
2053 | 16.09 | 13.20 | -2.89 | ---- | -0.85 | 0.00 | 0.84 | ||
2054 | 16.08 | 13.21 | -2.88 | ---- | -0.89 | 0.00 | 0.88 | ||
2055 | 16.09 | 13.21 | -2.88 | ---- | -0.92 | 0.00 | 0.92 | ||
2056 | 16.10 | 13.21 | -2.89 | ---- | -0.96 | 0.00 | 0.95 | ||
2057 | 16.12 | 13.22 | -2.90 | ---- | -0.99 | 0.00 | 0.99 | ||
2058 | 16.13 | 13.22 | -2.91 | ---- | -1.03 | 0.00 | 1.02 | ||
2059 | 16.15 | 13.22 | -2.92 | ---- | -1.06 | -0.01 | 1.06 | ||
2060 | 16.16 | 13.22 | -2.93 | ---- | -1.10 | -0.01 | 1.09 | ||
2061 | 16.17 | 13.23 | -2.95 | ---- | -1.13 | -0.01 | 1.13 | ||
2062 | 16.19 | 13.23 | -2.96 | ---- | -1.17 | -0.01 | 1.16 | ||
2063 | 16.19 | 13.23 | -2.96 | ---- | -1.21 | -0.01 | 1.20 | ||
2064 | 16.20 | 13.23 | -2.97 | ---- | -1.25 | -0.01 | 1.24 | ||
2065 | 16.21 | 13.24 | -2.97 | ---- | -1.29 | -0.01 | 1.28 | ||
2066 | 16.21 | 13.24 | -2.97 | ---- | -1.33 | -0.01 | 1.32 | ||
2067 | 16.22 | 13.24 | -2.98 | ---- | -1.38 | -0.01 | 1.37 | ||
2068 | 16.23 | 13.25 | -2.99 | ---- | -1.41 | -0.01 | 1.40 | ||
2069 | 16.25 | 13.25 | -3.00 | ---- | -1.44 | -0.01 | 1.43 | ||
2070 | 16.27 | 13.25 | -3.02 | ---- | -1.47 | -0.01 | 1.46 | ||
2071 | 16.29 | 13.25 | -3.04 | ---- | -1.49 | -0.01 | 1.48 | ||
2072 | 16.30 | 13.26 | -3.04 | ---- | -1.52 | -0.01 | 1.51 | ||
2073 | 16.30 | 13.26 | -3.04 | ---- | -1.55 | -0.01 | 1.53 | ||
2074 | 16.29 | 13.26 | -3.03 | ---- | -1.58 | -0.01 | 1.57 | ||
2075 | 16.27 | 13.26 | -3.01 | ---- | -1.61 | -0.01 | 1.60 | ||
2076 | 16.23 | 13.25 | -2.98 | ---- | -1.66 | -0.02 | 1.64 | ||
2077 | 16.20 | 13.25 | -2.95 | ---- | -1.69 | -0.02 | 1.67 | ||
2078 | 16.17 | 13.25 | -2.92 | ---- | -1.73 | -0.02 | 1.70 | ||
2079 | 16.14 | 13.25 | -2.90 | ---- | -1.75 | -0.03 | 1.73 | ||
2080 | 16.13 | 13.25 | -2.88 | ---- | -1.78 | -0.03 | 1.75 | ||
2081 | 16.12 | 13.25 | -2.87 | ---- | -1.80 | -0.03 | 1.77 | ||
2082 | 16.12 | 13.25 | -2.87 | ---- | -1.82 | -0.03 | 1.79 | ||
2083 | 16.13 | 13.25 | -2.88 | ---- | -1.84 | -0.03 | 1.81 | ||
2084 | 16.14 | 13.25 | -2.89 | ---- | -1.86 | -0.03 | 1.83 | ||
2085 | 16.16 | 13.25 | -2.91 | ---- | -1.88 | -0.03 | 1.85 | ||
2086 | 16.19 | 13.26 | -2.94 | ---- | -1.90 | -0.03 | 1.87 | ||
2087 | 16.22 | 13.26 | -2.96 | ---- | -1.92 | -0.03 | 1.89 | ||
2088 | 16.25 | 13.26 | -2.99 | ---- | -1.94 | -0.03 | 1.91 | ||
2089 | 16.28 | 13.26 | -3.02 | ---- | -1.96 | -0.03 | 1.93 |
  | 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 | 16.09% | 13.88% | -2.20% | 2033 | -0.68% | -0.00% | 0.68% | ||
  | |||||||||
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 |