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 | 13.95 | 12.91 | -1.04 | 278 | -0.02 | 0.00 | 0.02 | ||
2018 | 13.97 | 12.93 | -1.04 | 263 | -0.05 | 0.00 | 0.05 | ||
2019 | 14.08 | 12.95 | -1.13 | 250 | -0.07 | 0.00 | 0.07 | ||
2020 | 14.23 | 12.96 | -1.27 | 236 | -0.10 | 0.00 | 0.10 | ||
2021 | 14.38 | 12.99 | -1.39 | 222 | -0.12 | 0.00 | 0.13 | ||
2022 | 14.59 | 13.01 | -1.57 | 208 | -0.15 | 0.00 | 0.15 | ||
2023 | 14.82 | 13.04 | -1.79 | 193 | -0.18 | 0.00 | 0.18 | ||
2024 | 15.07 | 13.06 | -2.01 | 178 | -0.21 | 0.01 | 0.22 | ||
2025 | 15.30 | 13.08 | -2.22 | 162 | -0.24 | 0.01 | 0.25 | ||
2026 | 15.48 | 13.10 | -2.38 | 147 | -0.31 | 0.01 | 0.32 | ||
2027 | 15.64 | 13.12 | -2.52 | 132 | -0.39 | 0.01 | 0.40 | ||
2028 | 15.77 | 13.13 | -2.63 | 116 | -0.48 | 0.01 | 0.49 | ||
2029 | 15.86 | 13.15 | -2.72 | 101 | -0.57 | 0.01 | 0.59 | ||
2030 | 15.94 | 13.16 | -2.78 | 85 | -0.67 | 0.01 | 0.68 | ||
2031 | 15.96 | 13.17 | -2.80 | 69 | -0.78 | 0.01 | 0.79 | ||
2032 | 15.98 | 13.17 | -2.81 | 53 | -0.89 | 0.01 | 0.89 | ||
2033 | 15.97 | 13.18 | -2.80 | 36 | -0.98 | 0.00 | 0.98 | ||
2034 | 15.97 | 13.18 | -2.79 | 19 | -1.06 | 0.00 | 1.06 | ||
2035 | 15.95 | 13.18 | -2.77 | 2 | -1.14 | 0.00 | 1.13 | ||
2036 | 15.92 | 13.18 | -2.74 | ---- | -1.20 | -0.01 | 1.20 | ||
2037 | 15.88 | 13.18 | -2.70 | ---- | -1.26 | -0.01 | 1.25 | ||
2038 | 15.83 | 13.18 | -2.64 | ---- | -1.31 | -0.01 | 1.30 | ||
2039 | 15.76 | 13.18 | -2.58 | ---- | -1.35 | -0.02 | 1.34 | ||
2040 | 15.69 | 13.18 | -2.51 | ---- | -1.39 | -0.02 | 1.37 | ||
2041 | 15.63 | 13.18 | -2.45 | ---- | -1.42 | -0.02 | 1.40 | ||
2042 | 15.57 | 13.18 | -2.39 | ---- | -1.45 | -0.02 | 1.42 | ||
2043 | 15.51 | 13.18 | -2.33 | ---- | -1.47 | -0.02 | 1.45 | ||
2044 | 15.45 | 13.17 | -2.28 | ---- | -1.50 | -0.02 | 1.48 | ||
2045 | 15.41 | 13.17 | -2.24 | ---- | -1.53 | -0.02 | 1.51 | ||
2046 | 15.37 | 13.17 | -2.20 | ---- | -1.56 | -0.03 | 1.53 | ||
2047 | 15.33 | 13.17 | -2.16 | ---- | -1.59 | -0.03 | 1.56 | ||
2048 | 15.28 | 13.17 | -2.11 | ---- | -1.62 | -0.03 | 1.59 | ||
2049 | 15.23 | 13.17 | -2.06 | ---- | -1.66 | -0.03 | 1.63 | ||
2050 | 15.19 | 13.17 | -2.02 | ---- | -1.70 | -0.03 | 1.67 | ||
2051 | 15.15 | 13.17 | -1.98 | ---- | -1.75 | -0.03 | 1.72 | ||
2052 | 15.12 | 13.17 | -1.95 | ---- | -1.79 | -0.03 | 1.76 | ||
2053 | 15.11 | 13.17 | -1.93 | ---- | -1.83 | -0.03 | 1.80 | ||
2054 | 15.11 | 13.17 | -1.93 | ---- | -1.86 | -0.04 | 1.83 | ||
2055 | 15.12 | 13.18 | -1.95 | ---- | -1.89 | -0.04 | 1.85 | ||
2056 | 15.15 | 13.18 | -1.97 | ---- | -1.91 | -0.04 | 1.87 | ||
2057 | 15.18 | 13.18 | -2.00 | ---- | -1.93 | -0.04 | 1.89 | ||
2058 | 15.20 | 13.18 | -2.02 | ---- | -1.96 | -0.04 | 1.92 | ||
2059 | 15.23 | 13.19 | -2.04 | ---- | -1.98 | -0.04 | 1.94 | ||
2060 | 15.25 | 13.19 | -2.06 | ---- | -2.01 | -0.04 | 1.97 | ||
2061 | 15.27 | 13.19 | -2.08 | ---- | -2.04 | -0.04 | 2.00 | ||
2062 | 15.28 | 13.19 | -2.09 | ---- | -2.07 | -0.05 | 2.03 | ||
2063 | 15.29 | 13.19 | -2.10 | ---- | -2.11 | -0.05 | 2.06 | ||
2064 | 15.30 | 13.19 | -2.11 | ---- | -2.14 | -0.05 | 2.10 | ||
2065 | 15.31 | 13.19 | -2.12 | ---- | -2.18 | -0.05 | 2.13 | ||
2066 | 15.32 | 13.20 | -2.13 | ---- | -2.22 | -0.05 | 2.17 | ||
2067 | 15.34 | 13.20 | -2.14 | ---- | -2.26 | -0.06 | 2.21 | ||
2068 | 15.35 | 13.20 | -2.15 | ---- | -2.30 | -0.06 | 2.24 | ||
2069 | 15.36 | 13.20 | -2.16 | ---- | -2.33 | -0.06 | 2.27 | ||
2070 | 15.38 | 13.20 | -2.18 | ---- | -2.36 | -0.06 | 2.30 | ||
2071 | 15.39 | 13.20 | -2.18 | ---- | -2.39 | -0.06 | 2.33 | ||
2072 | 15.39 | 13.21 | -2.19 | ---- | -2.42 | -0.06 | 2.36 | ||
2073 | 15.39 | 13.21 | -2.18 | ---- | -2.45 | -0.06 | 2.39 | ||
2074 | 15.38 | 13.21 | -2.17 | ---- | -2.49 | -0.06 | 2.42 | ||
2075 | 15.36 | 13.20 | -2.15 | ---- | -2.52 | -0.07 | 2.46 | ||
2076 | 15.32 | 13.20 | -2.12 | ---- | -2.57 | -0.07 | 2.50 | ||
2077 | 15.29 | 13.20 | -2.09 | ---- | -2.60 | -0.07 | 2.53 | ||
2078 | 15.26 | 13.20 | -2.06 | ---- | -2.64 | -0.08 | 2.56 | ||
2079 | 15.22 | 13.19 | -2.03 | ---- | -2.67 | -0.08 | 2.59 | ||
2080 | 15.19 | 13.19 | -2.00 | ---- | -2.71 | -0.08 | 2.63 | ||
2081 | 15.15 | 13.19 | -1.95 | ---- | -2.77 | -0.08 | 2.69 | ||
2082 | 15.12 | 13.20 | -1.92 | ---- | -2.82 | -0.08 | 2.74 | ||
2083 | 15.11 | 13.20 | -1.91 | ---- | -2.86 | -0.08 | 2.78 | ||
2084 | 15.11 | 13.20 | -1.91 | ---- | -2.89 | -0.08 | 2.81 | ||
2085 | 15.12 | 13.20 | -1.92 | ---- | -2.92 | -0.08 | 2.84 | ||
2086 | 15.13 | 13.20 | -1.94 | ---- | -2.95 | -0.09 | 2.87 | ||
2087 | 15.15 | 13.19 | -1.96 | ---- | -2.99 | -0.09 | 2.90 | ||
2088 | 15.17 | 13.19 | -1.97 | ---- | -3.03 | -0.10 | 2.93 | ||
2089 | 15.18 | 13.19 | -1.98 | ---- | -3.06 | -0.10 | 2.97 |
  | 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 | 15.36% | 13.86% | -1.50% | 2035 | -1.41% | -0.03% | 1.39% | ||
  | |||||||||
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 |