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 | 12.64 | -1.33 | 292 | 0.00 | -0.25 | -0.25 | ||
2017 | 13.97 | 12.66 | -1.31 | 275 | 0.00 | -0.25 | -0.25 | ||
2018 | 14.02 | 12.69 | -1.33 | 259 | 0.00 | -0.25 | -0.25 | ||
2019 | 14.15 | 12.70 | -1.45 | 243 | 0.00 | -0.24 | -0.25 | ||
2020 | 14.33 | 12.72 | -1.62 | 226 | 0.00 | -0.24 | -0.24 | ||
2021 | 14.50 | 12.74 | -1.76 | 210 | 0.00 | -0.24 | -0.24 | ||
2022 | 14.74 | 12.77 | -1.97 | 194 | 0.00 | -0.24 | -0.24 | ||
2023 | 15.00 | 12.79 | -2.21 | 177 | 0.00 | -0.24 | -0.24 | ||
2024 | 15.28 | 12.82 | -2.46 | 159 | 0.00 | -0.23 | -0.23 | ||
2025 | 15.54 | 12.84 | -2.70 | 141 | 0.00 | -0.23 | -0.23 | ||
2026 | 15.79 | 12.86 | -2.93 | 122 | 0.00 | -0.23 | -0.23 | ||
2027 | 16.03 | 12.88 | -3.15 | 103 | 0.00 | -0.22 | -0.22 | ||
2028 | 16.25 | 12.90 | -3.34 | 84 | 0.00 | -0.22 | -0.22 | ||
2029 | 16.44 | 12.92 | -3.52 | 64 | 0.00 | -0.21 | -0.21 | ||
2030 | 16.61 | 12.94 | -3.67 | 43 | 0.00 | -0.21 | -0.21 | ||
2031 | 16.75 | 12.96 | -3.79 | 22 | 0.00 | -0.20 | -0.20 | ||
2032 | 16.87 | 12.97 | -3.89 | 0 | 0.00 | -0.19 | -0.20 | ||
2033 | 16.95 | 12.99 | -3.97 | ---- | 0.00 | -0.19 | -0.19 | ||
2034 | 17.04 | 13.00 | -4.04 | ---- | 0.00 | -0.18 | -0.18 | ||
2035 | 17.09 | 13.01 | -4.08 | ---- | 0.00 | -0.18 | -0.18 | ||
2036 | 17.13 | 13.02 | -4.10 | ---- | 0.00 | -0.17 | -0.17 | ||
2037 | 17.14 | 13.03 | -4.11 | ---- | 0.00 | -0.16 | -0.16 | ||
2038 | 17.14 | 13.04 | -4.10 | ---- | 0.00 | -0.15 | -0.16 | ||
2039 | 17.12 | 13.05 | -4.07 | ---- | 0.00 | -0.15 | -0.15 | ||
2040 | 17.09 | 13.06 | -4.03 | ---- | 0.00 | -0.14 | -0.14 | ||
2041 | 17.05 | 13.06 | -3.99 | ---- | 0.00 | -0.13 | -0.13 | ||
2042 | 17.01 | 13.07 | -3.94 | ---- | 0.00 | -0.13 | -0.13 | ||
2043 | 16.98 | 13.08 | -3.90 | ---- | 0.00 | -0.12 | -0.12 | ||
2044 | 16.96 | 13.08 | -3.87 | ---- | 0.00 | -0.11 | -0.12 | ||
2045 | 16.94 | 13.09 | -3.85 | ---- | 0.00 | -0.11 | -0.11 | ||
2046 | 16.93 | 13.10 | -3.83 | ---- | 0.00 | -0.10 | -0.10 | ||
2047 | 16.92 | 13.10 | -3.82 | ---- | 0.00 | -0.10 | -0.10 | ||
2048 | 16.90 | 13.11 | -3.80 | ---- | 0.00 | -0.09 | -0.09 | ||
2049 | 16.89 | 13.11 | -3.78 | ---- | 0.00 | -0.09 | -0.09 | ||
2050 | 16.89 | 13.12 | -3.77 | ---- | 0.00 | -0.08 | -0.08 | ||
2051 | 16.90 | 13.13 | -3.77 | ---- | 0.00 | -0.08 | -0.08 | ||
2052 | 16.91 | 13.13 | -3.78 | ---- | 0.00 | -0.07 | -0.07 | ||
2053 | 16.94 | 13.14 | -3.80 | ---- | 0.00 | -0.07 | -0.07 | ||
2054 | 16.97 | 13.14 | -3.83 | ---- | 0.00 | -0.07 | -0.07 | ||
2055 | 17.01 | 13.15 | -3.86 | ---- | 0.00 | -0.06 | -0.06 | ||
2056 | 17.06 | 13.16 | -3.90 | ---- | 0.00 | -0.06 | -0.06 | ||
2057 | 17.11 | 13.17 | -3.95 | ---- | 0.00 | -0.05 | -0.06 | ||
2058 | 17.16 | 13.17 | -3.99 | ---- | 0.00 | -0.05 | -0.05 | ||
2059 | 17.21 | 13.18 | -4.03 | ---- | 0.00 | -0.05 | -0.05 | ||
2060 | 17.26 | 13.18 | -4.07 | ---- | 0.00 | -0.05 | -0.05 | ||
2061 | 17.31 | 13.19 | -4.12 | ---- | 0.00 | -0.04 | -0.04 | ||
2062 | 17.35 | 13.20 | -4.16 | ---- | 0.00 | -0.04 | -0.04 | ||
2063 | 17.40 | 13.20 | -4.20 | ---- | 0.00 | -0.04 | -0.04 | ||
2064 | 17.45 | 13.21 | -4.24 | ---- | 0.00 | -0.04 | -0.04 | ||
2065 | 17.50 | 13.21 | -4.28 | ---- | 0.00 | -0.03 | -0.03 | ||
2066 | 17.55 | 13.22 | -4.33 | ---- | 0.00 | -0.03 | -0.03 | ||
2067 | 17.60 | 13.22 | -4.37 | ---- | 0.00 | -0.03 | -0.03 | ||
2068 | 17.65 | 13.23 | -4.42 | ---- | 0.00 | -0.03 | -0.03 | ||
2069 | 17.69 | 13.23 | -4.46 | ---- | 0.00 | -0.03 | -0.03 | ||
2070 | 17.74 | 13.24 | -4.50 | ---- | 0.00 | -0.03 | -0.03 | ||
2071 | 17.78 | 13.24 | -4.54 | ---- | 0.00 | -0.02 | -0.02 | ||
2072 | 17.82 | 13.24 | -4.57 | ---- | 0.00 | -0.02 | -0.02 | ||
2073 | 17.84 | 13.25 | -4.60 | ---- | 0.00 | -0.02 | -0.02 | ||
2074 | 17.87 | 13.25 | -4.62 | ---- | 0.00 | -0.02 | -0.02 | ||
2075 | 17.88 | 13.25 | -4.63 | ---- | 0.00 | -0.02 | -0.02 | ||
2076 | 17.89 | 13.25 | -4.64 | ---- | 0.00 | -0.02 | -0.02 | ||
2077 | 17.89 | 13.26 | -4.64 | ---- | 0.00 | -0.02 | -0.02 | ||
2078 | 17.89 | 13.26 | -4.64 | ---- | 0.00 | -0.02 | -0.02 | ||
2079 | 17.90 | 13.26 | -4.64 | ---- | 0.00 | -0.02 | -0.02 | ||
2080 | 17.90 | 13.26 | -4.64 | ---- | 0.00 | -0.01 | -0.01 | ||
2081 | 17.91 | 13.26 | -4.66 | ---- | 0.00 | -0.01 | -0.01 | ||
2082 | 17.94 | 13.26 | -4.67 | ---- | 0.00 | -0.01 | -0.01 | ||
2083 | 17.96 | 13.26 | -4.70 | ---- | 0.00 | -0.01 | -0.01 | ||
2084 | 18.00 | 13.27 | -4.73 | ---- | 0.00 | -0.01 | -0.01 | ||
2085 | 18.04 | 13.27 | -4.77 | ---- | 0.00 | -0.01 | -0.01 | ||
2086 | 18.09 | 13.27 | -4.82 | ---- | 0.00 | -0.01 | -0.01 | ||
2087 | 18.14 | 13.28 | -4.86 | ---- | 0.00 | -0.01 | -0.01 | ||
2088 | 18.19 | 13.28 | -4.91 | ---- | 0.00 | -0.01 | -0.01 | ||
2089 | 18.24 | 13.28 | -4.96 | ---- | 0.00 | -0.01 | -0.01 |
  | 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 | 16.77% | 13.77% | -3.00% | 2032 | 0.00% | -0.12% | -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 |