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 | 13.14 | -0.83 | 292 | 0.00 | 0.25 | 0.25 | ||
2017 | 13.97 | 13.41 | -0.56 | 279 | 0.00 | 0.50 | 0.50 | ||
2018 | 14.02 | 13.68 | -0.34 | 268 | 0.00 | 0.75 | 0.75 | ||
2019 | 14.15 | 13.93 | -0.21 | 258 | 0.00 | 0.99 | 0.99 | ||
2020 | 14.33 | 14.18 | -0.15 | 250 | 0.00 | 1.22 | 1.22 | ||
2021 | 14.50 | 14.42 | -0.08 | 243 | 0.00 | 1.44 | 1.44 | ||
2022 | 14.74 | 14.67 | -0.07 | 237 | 0.01 | 1.66 | 1.66 | ||
2023 | 15.01 | 14.90 | -0.11 | 231 | 0.01 | 1.87 | 1.86 | ||
2024 | 15.29 | 15.14 | -0.15 | 225 | 0.02 | 2.09 | 2.08 | ||
2025 | 15.56 | 15.38 | -0.19 | 221 | 0.02 | 2.31 | 2.28 | ||
2026 | 15.82 | 15.41 | -0.42 | 217 | 0.03 | 2.32 | 2.29 | ||
2027 | 16.07 | 15.42 | -0.64 | 213 | 0.04 | 2.32 | 2.28 | ||
2028 | 16.29 | 15.44 | -0.85 | 208 | 0.05 | 2.32 | 2.27 | ||
2029 | 16.50 | 15.46 | -1.04 | 203 | 0.06 | 2.32 | 2.26 | ||
2030 | 16.68 | 15.47 | -1.20 | 198 | 0.07 | 2.33 | 2.25 | ||
2031 | 16.83 | 15.48 | -1.35 | 192 | 0.08 | 2.33 | 2.24 | ||
2032 | 16.96 | 15.50 | -1.46 | 185 | 0.09 | 2.33 | 2.23 | ||
2033 | 17.06 | 15.51 | -1.55 | 178 | 0.11 | 2.33 | 2.23 | ||
2034 | 17.15 | 15.51 | -1.64 | 170 | 0.12 | 2.33 | 2.22 | ||
2035 | 17.22 | 15.52 | -1.70 | 163 | 0.13 | 2.34 | 2.21 | ||
2036 | 17.27 | 15.53 | -1.74 | 155 | 0.14 | 2.34 | 2.20 | ||
2037 | 17.29 | 15.53 | -1.76 | 146 | 0.15 | 2.34 | 2.19 | ||
2038 | 17.30 | 15.54 | -1.76 | 138 | 0.16 | 2.34 | 2.18 | ||
2039 | 17.29 | 15.54 | -1.75 | 130 | 0.17 | 2.34 | 2.17 | ||
2040 | 17.27 | 15.54 | -1.73 | 122 | 0.18 | 2.34 | 2.16 | ||
2041 | 17.24 | 15.54 | -1.70 | 114 | 0.19 | 2.35 | 2.15 | ||
2042 | 17.21 | 15.55 | -1.67 | 106 | 0.20 | 2.35 | 2.15 | ||
2043 | 17.19 | 15.55 | -1.64 | 98 | 0.21 | 2.35 | 2.14 | ||
2044 | 17.18 | 15.55 | -1.63 | 89 | 0.22 | 2.35 | 2.13 | ||
2045 | 17.17 | 15.55 | -1.62 | 81 | 0.23 | 2.36 | 2.12 | ||
2046 | 17.17 | 15.56 | -1.61 | 73 | 0.24 | 2.36 | 2.12 | ||
2047 | 17.17 | 15.56 | -1.61 | 65 | 0.25 | 2.36 | 2.11 | ||
2048 | 17.16 | 15.56 | -1.60 | 57 | 0.26 | 2.36 | 2.10 | ||
2049 | 17.16 | 15.56 | -1.59 | 48 | 0.27 | 2.36 | 2.10 | ||
2050 | 17.16 | 15.57 | -1.60 | 40 | 0.27 | 2.37 | 2.09 | ||
2051 | 17.18 | 15.57 | -1.61 | 31 | 0.28 | 2.37 | 2.09 | ||
2052 | 17.20 | 15.57 | -1.63 | 23 | 0.29 | 2.37 | 2.08 | ||
2053 | 17.23 | 15.58 | -1.65 | 14 | 0.29 | 2.37 | 2.08 | ||
2054 | 17.27 | 15.58 | -1.69 | 5 | 0.30 | 2.37 | 2.07 | ||
2055 | 17.32 | 15.59 | -1.73 | ---- | 0.31 | 2.38 | 2.07 | ||
2056 | 17.38 | 15.59 | -1.78 | ---- | 0.32 | 2.38 | 2.06 | ||
2057 | 17.43 | 15.60 | -1.83 | ---- | 0.32 | 2.38 | 2.06 | ||
2058 | 17.49 | 15.60 | -1.88 | ---- | 0.33 | 2.38 | 2.05 | ||
2059 | 17.54 | 15.61 | -1.93 | ---- | 0.33 | 2.38 | 2.05 | ||
2060 | 17.59 | 15.62 | -1.98 | ---- | 0.34 | 2.38 | 2.05 | ||
2061 | 17.65 | 15.62 | -2.03 | ---- | 0.34 | 2.39 | 2.05 | ||
2062 | 17.70 | 15.62 | -2.07 | ---- | 0.34 | 2.39 | 2.05 | ||
2063 | 17.75 | 15.63 | -2.12 | ---- | 0.35 | 2.39 | 2.04 | ||
2064 | 17.80 | 15.63 | -2.16 | ---- | 0.35 | 2.39 | 2.04 | ||
2065 | 17.85 | 15.64 | -2.21 | ---- | 0.35 | 2.39 | 2.04 | ||
2066 | 17.90 | 15.64 | -2.26 | ---- | 0.35 | 2.39 | 2.04 | ||
2067 | 17.95 | 15.65 | -2.30 | ---- | 0.35 | 2.40 | 2.04 | ||
2068 | 18.00 | 15.65 | -2.35 | ---- | 0.36 | 2.40 | 2.04 | ||
2069 | 18.05 | 15.66 | -2.39 | ---- | 0.36 | 2.40 | 2.04 | ||
2070 | 18.10 | 15.66 | -2.44 | ---- | 0.36 | 2.40 | 2.04 | ||
2071 | 18.14 | 15.67 | -2.48 | ---- | 0.36 | 2.40 | 2.04 | ||
2072 | 18.18 | 15.67 | -2.51 | ---- | 0.36 | 2.40 | 2.04 | ||
2073 | 18.21 | 15.67 | -2.53 | ---- | 0.36 | 2.40 | 2.04 | ||
2074 | 18.23 | 15.68 | -2.55 | ---- | 0.36 | 2.41 | 2.04 | ||
2075 | 18.25 | 15.68 | -2.57 | ---- | 0.36 | 2.41 | 2.04 | ||
2076 | 18.26 | 15.68 | -2.57 | ---- | 0.36 | 2.41 | 2.04 | ||
2077 | 18.26 | 15.68 | -2.58 | ---- | 0.36 | 2.41 | 2.05 | ||
2078 | 18.26 | 15.68 | -2.57 | ---- | 0.36 | 2.41 | 2.05 | ||
2079 | 18.26 | 15.69 | -2.57 | ---- | 0.36 | 2.41 | 2.05 | ||
2080 | 18.27 | 15.69 | -2.58 | ---- | 0.36 | 2.41 | 2.05 | ||
2081 | 18.28 | 15.69 | -2.59 | ---- | 0.36 | 2.42 | 2.05 | ||
2082 | 18.30 | 15.69 | -2.61 | ---- | 0.36 | 2.42 | 2.05 | ||
2083 | 18.33 | 15.69 | -2.64 | ---- | 0.37 | 2.42 | 2.05 | ||
2084 | 18.37 | 15.70 | -2.67 | ---- | 0.37 | 2.42 | 2.05 | ||
2085 | 18.41 | 15.70 | -2.71 | ---- | 0.37 | 2.42 | 2.05 | ||
2086 | 18.46 | 15.71 | -2.75 | ---- | 0.37 | 2.42 | 2.05 | ||
2087 | 18.51 | 15.71 | -2.80 | ---- | 0.37 | 2.42 | 2.05 | ||
2088 | 18.56 | 15.71 | -2.85 | ---- | 0.37 | 2.42 | 2.05 | ||
2089 | 18.61 | 15.72 | -2.90 | ---- | 0.37 | 2.43 | 2.05 |
  | 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 | 16.97% | 16.00% | -0.97% | 2054 | 0.20% | 2.11% | 1.91% | ||
  | |||||||||
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 |