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 |
|||
2015 | 14.13 | 12.82 | -1.31 | 308 | 0.00 | 0.00 | 0.00 | ||
2016 | 13.88 | 12.88 | -1.00 | 298 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.89 | 13.17 | -0.73 | 280 | 0.00 | 0.25 | 0.25 | ||
2018 | 13.97 | 13.45 | -0.52 | 266 | 0.00 | 0.51 | 0.51 | ||
2019 | 14.09 | 13.71 | -0.38 | 254 | 0.00 | 0.76 | 0.76 | ||
2020 | 14.23 | 13.96 | -0.26 | 243 | 0.00 | 1.00 | 1.00 | ||
2021 | 14.35 | 14.22 | -0.13 | 235 | 0.00 | 1.23 | 1.23 | ||
2022 | 14.52 | 14.47 | -0.05 | 228 | 0.00 | 1.46 | 1.46 | ||
2023 | 14.73 | 14.70 | -0.03 | 222 | 0.01 | 1.67 | 1.66 | ||
2024 | 14.97 | 14.94 | -0.03 | 216 | 0.01 | 1.88 | 1.87 | ||
2025 | 15.18 | 15.17 | 0.00 | 212 | 0.02 | 2.09 | 2.08 | ||
2026 | 15.38 | 15.41 | 0.02 | 209 | 0.02 | 2.31 | 2.29 | ||
2027 | 15.59 | 15.43 | -0.16 | 207 | 0.03 | 2.32 | 2.29 | ||
2028 | 15.79 | 15.45 | -0.34 | 205 | 0.04 | 2.32 | 2.28 | ||
2029 | 15.98 | 15.46 | -0.51 | 203 | 0.05 | 2.32 | 2.28 | ||
2030 | 16.15 | 15.48 | -0.67 | 200 | 0.06 | 2.32 | 2.27 | ||
2031 | 16.31 | 15.49 | -0.82 | 197 | 0.07 | 2.33 | 2.26 | ||
2032 | 16.45 | 15.50 | -0.95 | 193 | 0.08 | 2.33 | 2.25 | ||
2033 | 16.57 | 15.52 | -1.05 | 189 | 0.09 | 2.33 | 2.24 | ||
2034 | 16.65 | 15.52 | -1.13 | 184 | 0.10 | 2.33 | 2.23 | ||
2035 | 16.73 | 15.53 | -1.20 | 179 | 0.11 | 2.33 | 2.22 | ||
2036 | 16.81 | 15.54 | -1.26 | 174 | 0.13 | 2.34 | 2.21 | ||
2037 | 16.86 | 15.55 | -1.31 | 168 | 0.14 | 2.34 | 2.20 | ||
2038 | 16.88 | 15.55 | -1.33 | 162 | 0.15 | 2.34 | 2.19 | ||
2039 | 16.89 | 15.56 | -1.33 | 156 | 0.16 | 2.34 | 2.18 | ||
2040 | 16.88 | 15.56 | -1.32 | 151 | 0.17 | 2.34 | 2.18 | ||
2041 | 16.87 | 15.56 | -1.31 | 145 | 0.18 | 2.35 | 2.17 | ||
2042 | 16.85 | 15.56 | -1.29 | 139 | 0.19 | 2.35 | 2.16 | ||
2043 | 16.84 | 15.57 | -1.27 | 133 | 0.20 | 2.35 | 2.15 | ||
2044 | 16.83 | 15.57 | -1.26 | 128 | 0.21 | 2.35 | 2.14 | ||
2045 | 16.81 | 15.57 | -1.25 | 122 | 0.22 | 2.35 | 2.13 | ||
2046 | 16.80 | 15.57 | -1.23 | 116 | 0.23 | 2.35 | 2.13 | ||
2047 | 16.79 | 15.57 | -1.22 | 111 | 0.24 | 2.36 | 2.12 | ||
2048 | 16.79 | 15.58 | -1.22 | 105 | 0.24 | 2.36 | 2.11 | ||
2049 | 16.79 | 15.58 | -1.21 | 99 | 0.25 | 2.36 | 2.11 | ||
2050 | 16.80 | 15.58 | -1.22 | 93 | 0.26 | 2.36 | 2.10 | ||
2051 | 16.82 | 15.58 | -1.24 | 87 | 0.27 | 2.36 | 2.09 | ||
2052 | 16.85 | 15.59 | -1.26 | 81 | 0.28 | 2.36 | 2.09 | ||
2053 | 16.89 | 15.59 | -1.29 | 75 | 0.28 | 2.37 | 2.08 | ||
2054 | 16.93 | 15.60 | -1.34 | 68 | 0.29 | 2.37 | 2.08 | ||
2055 | 16.99 | 15.60 | -1.38 | 61 | 0.30 | 2.37 | 2.07 | ||
2056 | 17.04 | 15.61 | -1.44 | 54 | 0.31 | 2.37 | 2.07 | ||
2057 | 17.10 | 15.61 | -1.49 | 46 | 0.31 | 2.37 | 2.06 | ||
2058 | 17.17 | 15.62 | -1.55 | 38 | 0.32 | 2.37 | 2.06 | ||
2059 | 17.22 | 15.62 | -1.60 | 30 | 0.32 | 2.38 | 2.05 | ||
2060 | 17.28 | 15.63 | -1.65 | 21 | 0.33 | 2.38 | 2.05 | ||
2061 | 17.34 | 15.64 | -1.70 | 12 | 0.33 | 2.38 | 2.05 | ||
2062 | 17.39 | 15.64 | -1.75 | 3 | 0.34 | 2.38 | 2.04 | ||
2063 | 17.45 | 15.64 | -1.80 | ---- | 0.34 | 2.38 | 2.04 | ||
2064 | 17.50 | 15.65 | -1.85 | ---- | 0.34 | 2.38 | 2.04 | ||
2065 | 17.56 | 15.65 | -1.91 | ---- | 0.34 | 2.38 | 2.04 | ||
2066 | 17.62 | 15.66 | -1.96 | ---- | 0.35 | 2.39 | 2.04 | ||
2067 | 17.68 | 15.67 | -2.01 | ---- | 0.35 | 2.39 | 2.04 | ||
2068 | 17.74 | 15.67 | -2.07 | ---- | 0.35 | 2.39 | 2.04 | ||
2069 | 17.80 | 15.68 | -2.12 | ---- | 0.35 | 2.39 | 2.04 | ||
2070 | 17.86 | 15.68 | -2.18 | ---- | 0.36 | 2.39 | 2.04 | ||
2071 | 17.91 | 15.69 | -2.22 | ---- | 0.36 | 2.39 | 2.04 | ||
2072 | 17.96 | 15.69 | -2.27 | ---- | 0.36 | 2.40 | 2.04 | ||
2073 | 17.99 | 15.69 | -2.30 | ---- | 0.36 | 2.40 | 2.04 | ||
2074 | 18.02 | 15.70 | -2.33 | ---- | 0.36 | 2.40 | 2.04 | ||
2075 | 18.05 | 15.70 | -2.35 | ---- | 0.36 | 2.40 | 2.04 | ||
2076 | 18.06 | 15.70 | -2.36 | ---- | 0.36 | 2.40 | 2.04 | ||
2077 | 18.07 | 15.70 | -2.36 | ---- | 0.36 | 2.40 | 2.04 | ||
2078 | 18.07 | 15.71 | -2.36 | ---- | 0.36 | 2.40 | 2.04 | ||
2079 | 18.07 | 15.71 | -2.36 | ---- | 0.36 | 2.40 | 2.04 | ||
2080 | 18.07 | 15.71 | -2.36 | ---- | 0.36 | 2.41 | 2.04 | ||
2081 | 18.08 | 15.71 | -2.37 | ---- | 0.36 | 2.41 | 2.04 | ||
2082 | 18.09 | 15.71 | -2.38 | ---- | 0.36 | 2.41 | 2.05 | ||
2083 | 18.11 | 15.71 | -2.40 | ---- | 0.36 | 2.41 | 2.05 | ||
2084 | 18.14 | 15.72 | -2.42 | ---- | 0.36 | 2.41 | 2.05 | ||
2085 | 18.17 | 15.72 | -2.45 | ---- | 0.36 | 2.41 | 2.05 | ||
2086 | 18.21 | 15.72 | -2.49 | ---- | 0.36 | 2.41 | 2.05 | ||
2087 | 18.25 | 15.73 | -2.52 | ---- | 0.37 | 2.41 | 2.05 | ||
2088 | 18.29 | 15.73 | -2.56 | ---- | 0.37 | 2.42 | 2.05 | ||
2089 | 18.34 | 15.74 | -2.60 | ---- | 0.37 | 2.42 | 2.05 | ||
2090 | 18.38 | 15.74 | -2.64 | ---- | 0.37 | 2.42 | 2.05 |
  | 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 2015 Trustees Report. | |||||||||
2015-2089 | 16.74% | 15.98% | -0.76% | 2062 | 0.20% | 2.12% | 1.92% | ||
  | |||||||||
1 Under present law, the year of Trust
Fund reserve depletion is 2034. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified September 1, 2015 |