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 | 14.03 | 12.92 | -1.11 | 305 | 0.06 | 0.00 | -0.06 | ||
2016 | 14.03 | 12.89 | -1.14 | 290 | 0.06 | 0.00 | -0.06 | ||
2017 | 14.03 | 12.91 | -1.12 | 275 | 0.06 | 0.00 | -0.06 | ||
2018 | 14.08 | 12.93 | -1.14 | 260 | 0.06 | 0.00 | -0.06 | ||
2019 | 14.21 | 12.95 | -1.26 | 245 | 0.06 | 0.00 | -0.06 | ||
2020 | 14.39 | 12.96 | -1.43 | 230 | 0.06 | 0.00 | -0.06 | ||
2021 | 14.56 | 12.98 | -1.58 | 215 | 0.06 | 0.00 | -0.06 | ||
2022 | 14.80 | 13.01 | -1.78 | 200 | 0.06 | 0.00 | -0.06 | ||
2023 | 15.06 | 13.03 | -2.03 | 184 | 0.06 | 0.00 | -0.06 | ||
2024 | 15.34 | 13.06 | -2.28 | 167 | 0.06 | 0.00 | -0.06 | ||
2025 | 15.61 | 13.07 | -2.53 | 150 | 0.06 | 0.00 | -0.06 | ||
2026 | 15.86 | 13.09 | -2.77 | 133 | 0.07 | 0.00 | -0.06 | ||
2027 | 16.10 | 13.11 | -2.99 | 115 | 0.07 | 0.00 | -0.07 | ||
2028 | 16.32 | 13.12 | -3.19 | 96 | 0.07 | 0.00 | -0.07 | ||
2029 | 16.51 | 13.14 | -3.37 | 77 | 0.08 | 0.00 | -0.07 | ||
2030 | 16.68 | 13.15 | -3.53 | 58 | 0.08 | 0.00 | -0.07 | ||
2031 | 16.83 | 13.16 | -3.67 | 38 | 0.08 | 0.00 | -0.08 | ||
2032 | 16.95 | 13.17 | -3.78 | 16 | 0.09 | 0.00 | -0.08 | ||
2033 | 17.05 | 13.18 | -3.87 | ---- | 0.09 | 0.00 | -0.09 | ||
2034 | 17.13 | 13.19 | -3.94 | ---- | 0.10 | 0.00 | -0.09 | ||
2035 | 17.19 | 13.19 | -4.00 | ---- | 0.10 | 0.01 | -0.09 | ||
2036 | 17.23 | 13.20 | -4.03 | ---- | 0.10 | 0.01 | -0.10 | ||
2037 | 17.25 | 13.20 | -4.05 | ---- | 0.11 | 0.01 | -0.10 | ||
2038 | 17.25 | 13.20 | -4.05 | ---- | 0.11 | 0.01 | -0.10 | ||
2039 | 17.23 | 13.20 | -4.03 | ---- | 0.11 | 0.01 | -0.11 | ||
2040 | 17.20 | 13.20 | -4.00 | ---- | 0.12 | 0.01 | -0.11 | ||
2041 | 17.17 | 13.20 | -3.97 | ---- | 0.12 | 0.01 | -0.11 | ||
2042 | 17.14 | 13.20 | -3.93 | ---- | 0.12 | 0.01 | -0.12 | ||
2043 | 17.11 | 13.20 | -3.90 | ---- | 0.13 | 0.01 | -0.12 | ||
2044 | 17.09 | 13.20 | -3.88 | ---- | 0.13 | 0.01 | -0.12 | ||
2045 | 17.08 | 13.21 | -3.87 | ---- | 0.13 | 0.01 | -0.13 | ||
2046 | 17.07 | 13.21 | -3.86 | ---- | 0.14 | 0.01 | -0.13 | ||
2047 | 17.06 | 13.21 | -3.85 | ---- | 0.14 | 0.01 | -0.13 | ||
2048 | 17.04 | 13.21 | -3.84 | ---- | 0.14 | 0.01 | -0.13 | ||
2049 | 17.03 | 13.21 | -3.83 | ---- | 0.14 | 0.01 | -0.13 | ||
2050 | 17.03 | 13.21 | -3.82 | ---- | 0.14 | 0.01 | -0.13 | ||
2051 | 17.04 | 13.21 | -3.83 | ---- | 0.14 | 0.01 | -0.13 | ||
2052 | 17.05 | 13.21 | -3.84 | ---- | 0.14 | 0.01 | -0.13 | ||
2053 | 17.08 | 13.21 | -3.86 | ---- | 0.14 | 0.01 | -0.13 | ||
2054 | 17.11 | 13.22 | -3.89 | ---- | 0.14 | 0.01 | -0.13 | ||
2055 | 17.15 | 13.22 | -3.93 | ---- | 0.14 | 0.01 | -0.13 | ||
2056 | 17.20 | 13.22 | -3.98 | ---- | 0.14 | 0.01 | -0.13 | ||
2057 | 17.25 | 13.23 | -4.02 | ---- | 0.14 | 0.01 | -0.13 | ||
2058 | 17.30 | 13.23 | -4.07 | ---- | 0.14 | 0.01 | -0.13 | ||
2059 | 17.35 | 13.23 | -4.11 | ---- | 0.14 | 0.01 | -0.13 | ||
2060 | 17.39 | 13.24 | -4.16 | ---- | 0.14 | 0.01 | -0.13 | ||
2061 | 17.44 | 13.24 | -4.20 | ---- | 0.13 | 0.01 | -0.13 | ||
2062 | 17.49 | 13.24 | -4.24 | ---- | 0.13 | 0.01 | -0.13 | ||
2063 | 17.54 | 13.25 | -4.29 | ---- | 0.13 | 0.01 | -0.13 | ||
2064 | 17.58 | 13.25 | -4.33 | ---- | 0.14 | 0.01 | -0.13 | ||
2065 | 17.63 | 13.25 | -4.38 | ---- | 0.14 | 0.01 | -0.13 | ||
2066 | 17.69 | 13.26 | -4.43 | ---- | 0.14 | 0.01 | -0.13 | ||
2067 | 17.74 | 13.26 | -4.48 | ---- | 0.14 | 0.01 | -0.13 | ||
2068 | 17.79 | 13.26 | -4.52 | ---- | 0.14 | 0.01 | -0.13 | ||
2069 | 17.84 | 13.27 | -4.57 | ---- | 0.14 | 0.01 | -0.14 | ||
2070 | 17.88 | 13.27 | -4.62 | ---- | 0.14 | 0.01 | -0.14 | ||
2071 | 17.93 | 13.27 | -4.66 | ---- | 0.15 | 0.01 | -0.14 | ||
2072 | 17.96 | 13.27 | -4.69 | ---- | 0.15 | 0.01 | -0.14 | ||
2073 | 17.99 | 13.28 | -4.72 | ---- | 0.15 | 0.01 | -0.14 | ||
2074 | 18.02 | 13.28 | -4.74 | ---- | 0.15 | 0.01 | -0.14 | ||
2075 | 18.04 | 13.28 | -4.76 | ---- | 0.15 | 0.01 | -0.15 | ||
2076 | 18.05 | 13.28 | -4.77 | ---- | 0.16 | 0.01 | -0.15 | ||
2077 | 18.05 | 13.28 | -4.77 | ---- | 0.16 | 0.01 | -0.15 | ||
2078 | 18.05 | 13.28 | -4.77 | ---- | 0.16 | 0.01 | -0.15 | ||
2079 | 18.06 | 13.28 | -4.77 | ---- | 0.16 | 0.01 | -0.15 | ||
2080 | 18.06 | 13.28 | -4.78 | ---- | 0.16 | 0.01 | -0.15 | ||
2081 | 18.08 | 13.28 | -4.79 | ---- | 0.16 | 0.01 | -0.15 | ||
2082 | 18.10 | 13.28 | -4.81 | ---- | 0.16 | 0.01 | -0.15 | ||
2083 | 18.13 | 13.29 | -4.84 | ---- | 0.16 | 0.01 | -0.15 | ||
2084 | 18.16 | 13.29 | -4.88 | ---- | 0.16 | 0.01 | -0.15 | ||
2085 | 18.21 | 13.29 | -4.92 | ---- | 0.16 | 0.01 | -0.16 | ||
2086 | 18.25 | 13.29 | -4.96 | ---- | 0.16 | 0.01 | -0.16 | ||
2087 | 18.30 | 13.30 | -5.01 | ---- | 0.16 | 0.01 | -0.16 | ||
2088 | 18.36 | 13.30 | -5.06 | ---- | 0.17 | 0.01 | -0.16 | ||
2089 | 18.41 | 13.30 | -5.11 | ---- | 0.17 | 0.01 | -0.16 |
  | 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 | 16.88% | 13.89% | -2.99% | 2032 | 0.11% | 0.01% | -0.11% | ||
  | |||||||||
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 |