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 | 12.91 | -0.98 | 280 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.97 | 13.12 | -0.85 | 264 | 0.00 | 0.18 | 0.18 | ||
2019 | 14.09 | 13.14 | -0.95 | 250 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.23 | 13.16 | -1.07 | 236 | 0.00 | 0.19 | 0.19 | ||
2021 | 14.34 | 13.18 | -1.17 | 222 | 0.00 | 0.19 | 0.19 | ||
2022 | 14.52 | 13.20 | -1.32 | 209 | 0.00 | 0.19 | 0.19 | ||
2023 | 14.72 | 13.22 | -1.50 | 195 | 0.00 | 0.19 | 0.19 | ||
2024 | 14.96 | 13.25 | -1.70 | 180 | 0.00 | 0.19 | 0.19 | ||
2025 | 15.16 | 13.27 | -1.89 | 166 | 0.00 | 0.19 | 0.19 | ||
2026 | 15.36 | 13.56 | -1.80 | 151 | 0.00 | 0.47 | 0.47 | ||
2027 | 15.56 | 13.59 | -1.97 | 139 | 0.00 | 0.48 | 0.48 | ||
2028 | 15.75 | 13.61 | -2.14 | 125 | 0.00 | 0.48 | 0.48 | ||
2029 | 15.93 | 13.62 | -2.31 | 112 | 0.00 | 0.48 | 0.48 | ||
2030 | 16.09 | 13.63 | -2.46 | 98 | 0.00 | 0.48 | 0.48 | ||
2031 | 16.24 | 13.64 | -2.60 | 84 | 0.00 | 0.48 | 0.48 | ||
2032 | 16.37 | 13.65 | -2.72 | 69 | 0.00 | 0.48 | 0.48 | ||
2033 | 16.48 | 13.66 | -2.81 | 53 | 0.00 | 0.48 | 0.48 | ||
2034 | 16.55 | 13.67 | -2.88 | 37 | 0.00 | 0.48 | 0.48 | ||
2035 | 16.62 | 13.68 | -2.94 | 20 | 0.00 | 0.48 | 0.48 | ||
2036 | 16.68 | 13.86 | -2.81 | 3 | 0.00 | 0.66 | 0.66 | ||
2037 | 16.71 | 13.88 | -2.84 | ---- | 0.00 | 0.67 | 0.67 | ||
2038 | 16.73 | 13.88 | -2.85 | ---- | 0.00 | 0.67 | 0.67 | ||
2039 | 16.72 | 13.88 | -2.84 | ---- | 0.00 | 0.67 | 0.67 | ||
2040 | 16.71 | 13.88 | -2.82 | ---- | -0.01 | 0.67 | 0.67 | ||
2041 | 16.68 | 13.88 | -2.80 | ---- | -0.01 | 0.67 | 0.67 | ||
2042 | 16.66 | 13.88 | -2.77 | ---- | -0.01 | 0.67 | 0.67 | ||
2043 | 16.63 | 13.88 | -2.75 | ---- | -0.01 | 0.67 | 0.68 | ||
2044 | 16.61 | 13.88 | -2.73 | ---- | -0.01 | 0.67 | 0.68 | ||
2045 | 16.59 | 13.89 | -2.70 | ---- | -0.01 | 0.67 | 0.68 | ||
2046 | 16.57 | 14.61 | -1.95 | ---- | -0.01 | 1.40 | 1.41 | ||
2047 | 16.55 | 14.65 | -1.90 | ---- | -0.01 | 1.43 | 1.44 | ||
2048 | 16.54 | 14.65 | -1.89 | ---- | -0.01 | 1.43 | 1.44 | ||
2049 | 16.53 | 14.65 | -1.88 | ---- | -0.01 | 1.43 | 1.44 | ||
2050 | 16.53 | 14.65 | -1.88 | ---- | -0.01 | 1.43 | 1.44 | ||
2051 | 16.54 | 14.65 | -1.89 | ---- | -0.01 | 1.43 | 1.44 | ||
2052 | 16.56 | 14.65 | -1.91 | ---- | -0.01 | 1.43 | 1.44 | ||
2053 | 16.59 | 14.66 | -1.93 | ---- | -0.01 | 1.43 | 1.44 | ||
2054 | 16.63 | 14.66 | -1.97 | ---- | -0.02 | 1.43 | 1.45 | ||
2055 | 16.67 | 14.66 | -2.01 | ---- | -0.02 | 1.43 | 1.45 | ||
2056 | 16.72 | 14.30 | -2.42 | ---- | -0.02 | 1.07 | 1.08 | ||
2057 | 16.77 | 14.29 | -2.48 | ---- | -0.02 | 1.05 | 1.07 | ||
2058 | 16.83 | 14.30 | -2.53 | ---- | -0.02 | 1.05 | 1.07 | ||
2059 | 16.88 | 14.30 | -2.58 | ---- | -0.02 | 1.05 | 1.07 | ||
2060 | 16.93 | 14.30 | -2.63 | ---- | -0.02 | 1.05 | 1.07 | ||
2061 | 16.98 | 14.31 | -2.68 | ---- | -0.02 | 1.05 | 1.07 | ||
2062 | 17.03 | 14.31 | -2.72 | ---- | -0.02 | 1.05 | 1.07 | ||
2063 | 17.09 | 14.31 | -2.77 | ---- | -0.02 | 1.05 | 1.08 | ||
2064 | 17.14 | 14.32 | -2.82 | ---- | -0.03 | 1.05 | 1.08 | ||
2065 | 17.19 | 14.32 | -2.87 | ---- | -0.03 | 1.05 | 1.08 | ||
2066 | 17.25 | 14.14 | -3.10 | ---- | -0.03 | 0.87 | 0.90 | ||
2067 | 17.30 | 14.14 | -3.16 | ---- | -0.03 | 0.86 | 0.89 | ||
2068 | 17.36 | 14.14 | -3.22 | ---- | -0.03 | 0.86 | 0.89 | ||
2069 | 17.42 | 14.15 | -3.27 | ---- | -0.03 | 0.86 | 0.89 | ||
2070 | 17.47 | 14.15 | -3.32 | ---- | -0.03 | 0.86 | 0.89 | ||
2071 | 17.52 | 14.15 | -3.37 | ---- | -0.03 | 0.86 | 0.89 | ||
2072 | 17.56 | 14.16 | -3.41 | ---- | -0.03 | 0.86 | 0.90 | ||
2073 | 17.60 | 14.16 | -3.44 | ---- | -0.03 | 0.86 | 0.90 | ||
2074 | 17.63 | 14.16 | -3.47 | ---- | -0.03 | 0.86 | 0.90 | ||
2075 | 17.65 | 14.16 | -3.48 | ---- | -0.04 | 0.86 | 0.90 | ||
2076 | 17.66 | 14.17 | -3.50 | ---- | -0.04 | 0.86 | 0.90 | ||
2077 | 17.67 | 14.17 | -3.50 | ---- | -0.04 | 0.86 | 0.90 | ||
2078 | 17.67 | 14.17 | -3.50 | ---- | -0.04 | 0.86 | 0.90 | ||
2079 | 17.67 | 14.17 | -3.50 | ---- | -0.04 | 0.86 | 0.90 | ||
2080 | 17.67 | 14.17 | -3.50 | ---- | -0.04 | 0.86 | 0.90 | ||
2081 | 17.68 | 14.17 | -3.51 | ---- | -0.04 | 0.86 | 0.90 | ||
2082 | 17.69 | 14.17 | -3.52 | ---- | -0.04 | 0.86 | 0.90 | ||
2083 | 17.71 | 14.17 | -3.54 | ---- | -0.04 | 0.86 | 0.90 | ||
2084 | 17.73 | 14.17 | -3.56 | ---- | -0.04 | 0.86 | 0.91 | ||
2085 | 17.77 | 14.17 | -3.59 | ---- | -0.04 | 0.86 | 0.91 | ||
2086 | 17.80 | 14.18 | -3.63 | ---- | -0.04 | 0.87 | 0.91 | ||
2087 | 17.84 | 14.18 | -3.67 | ---- | -0.04 | 0.87 | 0.91 | ||
2088 | 17.89 | 14.18 | -3.71 | ---- | -0.04 | 0.87 | 0.91 | ||
2089 | 17.93 | 14.18 | -3.75 | ---- | -0.04 | 0.87 | 0.91 | ||
2090 | 17.97 | 14.19 | -3.79 | ---- | -0.04 | 0.87 | 0.91 |
  | 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 | 16.53% | 14.60% | -1.93% | 2036 | -0.01% | 0.73% | 0.75% | ||
  | |||||||||
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 |