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 | 13.18 | -1.56 | 203 | 0.00 | 0.17 | 0.17 | ||
2023 | 15.00 | 13.20 | -1.80 | 189 | 0.00 | 0.17 | 0.17 | ||
2024 | 15.28 | 13.23 | -2.05 | 173 | 0.00 | 0.17 | 0.17 | ||
2025 | 15.54 | 13.24 | -2.30 | 157 | 0.00 | 0.17 | 0.17 | ||
2026 | 15.79 | 13.26 | -2.53 | 141 | 0.00 | 0.17 | 0.17 | ||
2027 | 16.03 | 13.28 | -2.75 | 125 | 0.00 | 0.17 | 0.17 | ||
2028 | 16.25 | 13.29 | -2.95 | 108 | 0.00 | 0.17 | 0.17 | ||
2029 | 16.44 | 13.31 | -3.13 | 90 | 0.00 | 0.17 | 0.17 | ||
2030 | 16.61 | 13.32 | -3.29 | 72 | 0.00 | 0.17 | 0.17 | ||
2031 | 16.75 | 13.33 | -3.42 | 53 | 0.01 | 0.18 | 0.17 | ||
2032 | 16.87 | 13.34 | -3.53 | 33 | 0.01 | 0.18 | 0.17 | ||
2033 | 16.96 | 13.35 | -3.61 | 13 | 0.01 | 0.18 | 0.17 | ||
2034 | 17.04 | 13.36 | -3.69 | ---- | 0.01 | 0.18 | 0.17 | ||
2035 | 17.10 | 13.36 | -3.74 | ---- | 0.01 | 0.18 | 0.17 | ||
2036 | 17.14 | 13.37 | -3.77 | ---- | 0.01 | 0.18 | 0.16 | ||
2037 | 17.16 | 13.37 | -3.79 | ---- | 0.01 | 0.18 | 0.16 | ||
2038 | 17.15 | 13.37 | -3.78 | ---- | 0.01 | 0.18 | 0.16 | ||
2039 | 17.13 | 13.37 | -3.76 | ---- | 0.02 | 0.18 | 0.16 | ||
2040 | 17.10 | 13.38 | -3.73 | ---- | 0.02 | 0.18 | 0.16 | ||
2041 | 17.07 | 13.38 | -3.69 | ---- | 0.02 | 0.18 | 0.16 | ||
2042 | 17.03 | 13.38 | -3.66 | ---- | 0.02 | 0.18 | 0.16 | ||
2043 | 17.00 | 13.38 | -3.63 | ---- | 0.02 | 0.18 | 0.16 | ||
2044 | 16.98 | 13.38 | -3.61 | ---- | 0.02 | 0.18 | 0.15 | ||
2045 | 16.97 | 13.38 | -3.59 | ---- | 0.03 | 0.18 | 0.15 | ||
2046 | 16.96 | 13.38 | -3.58 | ---- | 0.03 | 0.18 | 0.15 | ||
2047 | 16.95 | 13.38 | -3.57 | ---- | 0.03 | 0.18 | 0.15 | ||
2048 | 16.94 | 13.38 | -3.56 | ---- | 0.03 | 0.18 | 0.15 | ||
2049 | 16.93 | 13.38 | -3.55 | ---- | 0.03 | 0.18 | 0.15 | ||
2050 | 16.93 | 13.38 | -3.55 | ---- | 0.04 | 0.18 | 0.14 | ||
2051 | 16.94 | 13.38 | -3.55 | ---- | 0.04 | 0.18 | 0.14 | ||
2052 | 16.95 | 13.39 | -3.57 | ---- | 0.04 | 0.18 | 0.14 | ||
2053 | 16.98 | 13.39 | -3.59 | ---- | 0.04 | 0.18 | 0.14 | ||
2054 | 17.02 | 13.39 | -3.63 | ---- | 0.05 | 0.18 | 0.14 | ||
2055 | 17.06 | 13.40 | -3.67 | ---- | 0.05 | 0.18 | 0.13 | ||
2056 | 17.11 | 13.40 | -3.71 | ---- | 0.05 | 0.18 | 0.13 | ||
2057 | 17.16 | 13.40 | -3.76 | ---- | 0.05 | 0.18 | 0.13 | ||
2058 | 17.22 | 13.41 | -3.81 | ---- | 0.06 | 0.18 | 0.13 | ||
2059 | 17.27 | 13.41 | -3.86 | ---- | 0.06 | 0.18 | 0.13 | ||
2060 | 17.32 | 13.42 | -3.90 | ---- | 0.06 | 0.18 | 0.12 | ||
2061 | 17.37 | 13.42 | -3.95 | ---- | 0.06 | 0.18 | 0.12 | ||
2062 | 17.42 | 13.42 | -4.00 | ---- | 0.06 | 0.19 | 0.12 | ||
2063 | 17.47 | 13.43 | -4.04 | ---- | 0.07 | 0.19 | 0.12 | ||
2064 | 17.52 | 13.43 | -4.09 | ---- | 0.07 | 0.19 | 0.12 | ||
2065 | 17.57 | 13.43 | -4.14 | ---- | 0.07 | 0.19 | 0.12 | ||
2066 | 17.62 | 13.44 | -4.18 | ---- | 0.07 | 0.19 | 0.11 | ||
2067 | 17.67 | 13.44 | -4.23 | ---- | 0.08 | 0.19 | 0.11 | ||
2068 | 17.72 | 13.44 | -4.28 | ---- | 0.08 | 0.19 | 0.11 | ||
2069 | 17.77 | 13.45 | -4.32 | ---- | 0.08 | 0.19 | 0.11 | ||
2070 | 17.82 | 13.45 | -4.37 | ---- | 0.08 | 0.19 | 0.11 | ||
2071 | 17.86 | 13.45 | -4.41 | ---- | 0.08 | 0.19 | 0.11 | ||
2072 | 17.90 | 13.46 | -4.44 | ---- | 0.08 | 0.19 | 0.11 | ||
2073 | 17.93 | 13.46 | -4.47 | ---- | 0.08 | 0.19 | 0.10 | ||
2074 | 17.95 | 13.46 | -4.49 | ---- | 0.09 | 0.19 | 0.10 | ||
2075 | 17.97 | 13.46 | -4.51 | ---- | 0.09 | 0.19 | 0.10 | ||
2076 | 17.98 | 13.46 | -4.52 | ---- | 0.09 | 0.19 | 0.10 | ||
2077 | 17.98 | 13.46 | -4.52 | ---- | 0.09 | 0.19 | 0.10 | ||
2078 | 17.98 | 13.46 | -4.52 | ---- | 0.09 | 0.19 | 0.10 | ||
2079 | 17.98 | 13.46 | -4.52 | ---- | 0.09 | 0.19 | 0.10 | ||
2080 | 17.99 | 13.46 | -4.53 | ---- | 0.09 | 0.19 | 0.10 | ||
2081 | 18.01 | 13.46 | -4.54 | ---- | 0.09 | 0.19 | 0.10 | ||
2082 | 18.03 | 13.47 | -4.56 | ---- | 0.09 | 0.19 | 0.10 | ||
2083 | 18.06 | 13.47 | -4.59 | ---- | 0.09 | 0.19 | 0.10 | ||
2084 | 18.09 | 13.47 | -4.62 | ---- | 0.09 | 0.19 | 0.10 | ||
2085 | 18.14 | 13.47 | -4.66 | ---- | 0.09 | 0.19 | 0.10 | ||
2086 | 18.18 | 13.48 | -4.71 | ---- | 0.09 | 0.19 | 0.10 | ||
2087 | 18.23 | 13.48 | -4.75 | ---- | 0.09 | 0.19 | 0.10 | ||
2088 | 18.29 | 13.48 | -4.80 | ---- | 0.09 | 0.19 | 0.10 | ||
2089 | 18.34 | 13.49 | -4.85 | ---- | 0.10 | 0.19 | 0.10 |
  | 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 | 16.81% | 14.05% | -2.76% | 2033 | 0.04% | 0.16% | 0.12% | ||
  | |||||||||
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 |