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 | 13.93 | 12.89 | -1.03 | 293 | -0.04 | 0.00 | 0.04 | ||
2017 | 13.89 | 12.91 | -0.98 | 279 | -0.08 | 0.00 | 0.09 | ||
2018 | 13.89 | 12.94 | -0.95 | 266 | -0.12 | 0.01 | 0.13 | ||
2019 | 13.98 | 12.95 | -1.02 | 253 | -0.17 | 0.01 | 0.18 | ||
2020 | 14.11 | 12.97 | -1.15 | 240 | -0.21 | 0.01 | 0.23 | ||
2021 | 14.24 | 12.99 | -1.25 | 227 | -0.26 | 0.01 | 0.27 | ||
2022 | 14.40 | 13.03 | -1.37 | 214 | -0.33 | 0.02 | 0.36 | ||
2023 | 14.61 | 13.06 | -1.55 | 201 | -0.39 | 0.03 | 0.42 | ||
2024 | 14.83 | 13.09 | -1.75 | 187 | -0.44 | 0.04 | 0.48 | ||
2025 | 15.07 | 13.11 | -1.96 | 173 | -0.47 | 0.04 | 0.51 | ||
2026 | 15.30 | 13.13 | -2.16 | 159 | -0.50 | 0.04 | 0.54 | ||
2027 | 15.52 | 13.15 | -2.38 | 144 | -0.50 | 0.04 | 0.55 | ||
2028 | 15.75 | 13.16 | -2.58 | 128 | -0.50 | 0.04 | 0.54 | ||
2029 | 15.97 | 13.18 | -2.79 | 112 | -0.47 | 0.04 | 0.51 | ||
2030 | 16.20 | 13.19 | -3.01 | 95 | -0.40 | 0.05 | 0.45 | ||
2031 | 16.42 | 13.21 | -3.21 | 77 | -0.33 | 0.05 | 0.38 | ||
2032 | 16.60 | 13.22 | -3.38 | 59 | -0.26 | 0.05 | 0.32 | ||
2033 | 16.76 | 13.23 | -3.53 | 39 | -0.20 | 0.06 | 0.25 | ||
2034 | 16.90 | 13.24 | -3.66 | 19 | -0.14 | 0.06 | 0.19 | ||
2035 | 17.01 | 13.25 | -3.76 | ---- | -0.08 | 0.06 | 0.14 | ||
2036 | 17.09 | 13.25 | -3.84 | ---- | -0.03 | 0.06 | 0.09 | ||
2037 | 17.15 | 13.25 | -3.90 | ---- | 0.01 | 0.06 | 0.05 | ||
2038 | 17.19 | 13.26 | -3.93 | ---- | 0.05 | 0.06 | 0.01 | ||
2039 | 17.21 | 13.26 | -3.95 | ---- | 0.09 | 0.06 | -0.03 | ||
2040 | 17.22 | 13.26 | -3.95 | ---- | 0.13 | 0.06 | -0.07 | ||
2041 | 17.21 | 13.26 | -3.95 | ---- | 0.16 | 0.06 | -0.10 | ||
2042 | 17.20 | 13.26 | -3.94 | ---- | 0.19 | 0.07 | -0.13 | ||
2043 | 17.20 | 13.26 | -3.93 | ---- | 0.22 | 0.07 | -0.15 | ||
2044 | 17.19 | 13.27 | -3.93 | ---- | 0.24 | 0.07 | -0.17 | ||
2045 | 17.19 | 13.27 | -3.93 | ---- | 0.25 | 0.07 | -0.18 | ||
2046 | 17.20 | 13.27 | -3.93 | ---- | 0.27 | 0.07 | -0.20 | ||
2047 | 17.20 | 13.27 | -3.93 | ---- | 0.28 | 0.07 | -0.21 | ||
2048 | 17.20 | 13.27 | -3.93 | ---- | 0.30 | 0.07 | -0.22 | ||
2049 | 17.21 | 13.28 | -3.93 | ---- | 0.31 | 0.07 | -0.24 | ||
2050 | 17.23 | 13.28 | -3.95 | ---- | 0.34 | 0.08 | -0.26 | ||
2051 | 17.25 | 13.28 | -3.97 | ---- | 0.35 | 0.08 | -0.28 | ||
2052 | 17.28 | 13.28 | -4.00 | ---- | 0.37 | 0.08 | -0.29 | ||
2053 | 17.32 | 13.29 | -4.03 | ---- | 0.38 | 0.08 | -0.30 | ||
2054 | 17.36 | 13.29 | -4.07 | ---- | 0.39 | 0.08 | -0.31 | ||
2055 | 17.41 | 13.30 | -4.12 | ---- | 0.40 | 0.08 | -0.32 | ||
2056 | 17.47 | 13.30 | -4.17 | ---- | 0.41 | 0.08 | -0.33 | ||
2057 | 17.53 | 13.30 | -4.22 | ---- | 0.42 | 0.08 | -0.33 | ||
2058 | 17.58 | 13.31 | -4.27 | ---- | 0.42 | 0.08 | -0.34 | ||
2059 | 17.64 | 13.31 | -4.32 | ---- | 0.43 | 0.08 | -0.34 | ||
2060 | 17.69 | 13.32 | -4.38 | ---- | 0.43 | 0.08 | -0.35 | ||
2061 | 17.74 | 13.32 | -4.42 | ---- | 0.44 | 0.08 | -0.35 | ||
2062 | 17.80 | 13.32 | -4.47 | ---- | 0.44 | 0.08 | -0.36 | ||
2063 | 17.85 | 13.32 | -4.52 | ---- | 0.45 | 0.08 | -0.36 | ||
2064 | 17.91 | 13.33 | -4.58 | ---- | 0.46 | 0.08 | -0.37 | ||
2065 | 17.96 | 13.33 | -4.63 | ---- | 0.47 | 0.09 | -0.38 | ||
2066 | 18.02 | 13.34 | -4.69 | ---- | 0.48 | 0.09 | -0.39 | ||
2067 | 18.08 | 13.34 | -4.74 | ---- | 0.48 | 0.09 | -0.40 | ||
2068 | 18.14 | 13.34 | -4.80 | ---- | 0.50 | 0.09 | -0.41 | ||
2069 | 18.20 | 13.35 | -4.85 | ---- | 0.50 | 0.09 | -0.42 | ||
2070 | 18.25 | 13.35 | -4.90 | ---- | 0.51 | 0.09 | -0.42 | ||
2071 | 18.29 | 13.35 | -4.94 | ---- | 0.51 | 0.09 | -0.42 | ||
2072 | 18.32 | 13.35 | -4.97 | ---- | 0.51 | 0.09 | -0.42 | ||
2073 | 18.35 | 13.36 | -5.00 | ---- | 0.51 | 0.09 | -0.42 | ||
2074 | 18.38 | 13.36 | -5.02 | ---- | 0.51 | 0.09 | -0.43 | ||
2075 | 18.39 | 13.36 | -5.03 | ---- | 0.51 | 0.09 | -0.42 | ||
2076 | 18.40 | 13.36 | -5.04 | ---- | 0.51 | 0.09 | -0.42 | ||
2077 | 18.39 | 13.36 | -5.04 | ---- | 0.50 | 0.09 | -0.41 | ||
2078 | 18.39 | 13.36 | -5.04 | ---- | 0.50 | 0.08 | -0.41 | ||
2079 | 18.39 | 13.36 | -5.04 | ---- | 0.50 | 0.08 | -0.41 | ||
2080 | 18.40 | 13.36 | -5.04 | ---- | 0.50 | 0.08 | -0.42 | ||
2081 | 18.42 | 13.36 | -5.06 | ---- | 0.51 | 0.09 | -0.42 | ||
2082 | 18.45 | 13.36 | -5.09 | ---- | 0.51 | 0.09 | -0.43 | ||
2083 | 18.48 | 13.36 | -5.12 | ---- | 0.52 | 0.09 | -0.43 | ||
2084 | 18.52 | 13.37 | -5.15 | ---- | 0.52 | 0.09 | -0.43 | ||
2085 | 18.57 | 13.37 | -5.20 | ---- | 0.52 | 0.09 | -0.43 | ||
2086 | 18.61 | 13.37 | -5.24 | ---- | 0.52 | 0.09 | -0.43 | ||
2087 | 18.66 | 13.38 | -5.28 | ---- | 0.52 | 0.09 | -0.43 | ||
2088 | 18.72 | 13.38 | -5.34 | ---- | 0.52 | 0.09 | -0.43 | ||
2089 | 18.77 | 13.38 | -5.39 | ---- | 0.53 | 0.09 | -0.44 |
  | 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 | 16.90% | 13.95% | -2.95% | 2034 | 0.13% | 0.06% | -0.07% | ||
  | |||||||||
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 |