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 | 12.94 | -1.03 | 264 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.09 | 12.95 | -1.14 | 248 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.23 | 12.96 | -1.26 | 233 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.35 | 12.98 | -1.36 | 219 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.52 | 13.01 | -1.51 | 204 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.72 | 13.03 | -1.69 | 189 | 0.00 | 0.00 | 0.00 | ||
2024 | 14.96 | 13.06 | -1.89 | 173 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.16 | 13.08 | -2.08 | 157 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.36 | 13.10 | -2.27 | 142 | 0.00 | 0.00 | 0.00 | ||
2027 | 15.56 | 13.11 | -2.45 | 126 | 0.00 | 0.00 | 0.00 | ||
2028 | 15.75 | 15.67 | -0.08 | 110 | 0.00 | 2.54 | 2.54 | ||
2029 | 15.93 | 15.78 | -0.14 | 110 | 0.00 | 2.64 | 2.65 | ||
2030 | 16.09 | 15.80 | -0.29 | 109 | -0.01 | 2.64 | 2.65 | ||
2031 | 16.24 | 15.81 | -0.43 | 108 | -0.01 | 2.64 | 2.65 | ||
2032 | 16.37 | 15.82 | -0.55 | 106 | -0.01 | 2.64 | 2.65 | ||
2033 | 16.47 | 15.83 | -0.64 | 104 | -0.01 | 2.64 | 2.65 | ||
2034 | 16.54 | 15.84 | -0.71 | 101 | -0.01 | 2.64 | 2.65 | ||
2035 | 16.61 | 15.84 | -0.77 | 98 | -0.01 | 2.64 | 2.65 | ||
2036 | 16.67 | 15.85 | -0.82 | 94 | -0.01 | 2.65 | 2.65 | ||
2037 | 16.71 | 15.85 | -0.85 | 90 | -0.01 | 2.65 | 2.66 | ||
2038 | 16.72 | 15.86 | -0.86 | 86 | -0.01 | 2.65 | 2.66 | ||
2039 | 16.72 | 15.86 | -0.86 | 83 | -0.01 | 2.65 | 2.66 | ||
2040 | 16.70 | 15.86 | -0.84 | 79 | -0.01 | 2.65 | 2.66 | ||
2041 | 16.67 | 15.86 | -0.81 | 75 | -0.02 | 2.65 | 2.66 | ||
2042 | 16.65 | 15.86 | -0.79 | 71 | -0.02 | 2.65 | 2.66 | ||
2043 | 16.62 | 15.86 | -0.76 | 68 | -0.02 | 2.65 | 2.67 | ||
2044 | 16.60 | 15.86 | -0.73 | 64 | -0.02 | 2.65 | 2.67 | ||
2045 | 16.57 | 15.86 | -0.71 | 61 | -0.02 | 2.65 | 2.67 | ||
2046 | 16.55 | 15.86 | -0.69 | 57 | -0.02 | 2.65 | 2.67 | ||
2047 | 16.53 | 15.87 | -0.67 | 54 | -0.03 | 2.65 | 2.67 | ||
2048 | 16.52 | 15.87 | -0.65 | 51 | -0.03 | 2.65 | 2.68 | ||
2049 | 16.51 | 15.87 | -0.64 | 48 | -0.03 | 2.65 | 2.68 | ||
2050 | 16.51 | 15.87 | -0.64 | 45 | -0.03 | 2.65 | 2.68 | ||
2051 | 16.52 | 15.87 | -0.65 | 42 | -0.03 | 2.65 | 2.68 | ||
2052 | 16.54 | 15.87 | -0.66 | 38 | -0.04 | 2.65 | 2.69 | ||
2053 | 16.56 | 15.88 | -0.69 | 35 | -0.04 | 2.65 | 2.69 | ||
2054 | 16.60 | 15.88 | -0.72 | 31 | -0.04 | 2.65 | 2.69 | ||
2055 | 16.64 | 15.88 | -0.76 | 28 | -0.04 | 2.65 | 2.70 | ||
2056 | 16.69 | 15.89 | -0.80 | 23 | -0.05 | 2.65 | 2.70 | ||
2057 | 16.74 | 15.89 | -0.85 | 19 | -0.05 | 2.65 | 2.70 | ||
2058 | 16.80 | 18.38 | 1.58 | 14 | -0.05 | 5.13 | 5.19 | ||
2059 | 16.84 | 18.49 | 1.64 | 24 | -0.06 | 5.24 | 5.29 | ||
2060 | 16.89 | 18.49 | 1.60 | 34 | -0.06 | 5.24 | 5.30 | ||
2061 | 16.94 | 18.50 | 1.55 | 44 | -0.06 | 5.24 | 5.30 | ||
2062 | 16.99 | 18.50 | 1.51 | 53 | -0.07 | 5.24 | 5.31 | ||
2063 | 17.04 | 18.51 | 1.47 | 63 | -0.07 | 5.24 | 5.31 | ||
2064 | 17.09 | 18.51 | 1.42 | 72 | -0.07 | 5.24 | 5.32 | ||
2065 | 17.14 | 18.52 | 1.37 | 81 | -0.08 | 5.25 | 5.32 | ||
2066 | 17.19 | 18.52 | 1.33 | 90 | -0.08 | 5.25 | 5.33 | ||
2067 | 17.25 | 18.53 | 1.28 | 99 | -0.08 | 5.25 | 5.33 | ||
2068 | 17.30 | 18.53 | 1.23 | 107 | -0.09 | 5.25 | 5.34 | ||
2069 | 17.36 | 18.54 | 1.18 | 115 | -0.09 | 5.25 | 5.34 | ||
2070 | 17.41 | 18.54 | 1.13 | 123 | -0.09 | 5.25 | 5.35 | ||
2071 | 17.46 | 18.54 | 1.09 | 131 | -0.10 | 5.25 | 5.35 | ||
2072 | 17.50 | 18.55 | 1.05 | 139 | -0.10 | 5.25 | 5.35 | ||
2073 | 17.53 | 18.55 | 1.02 | 146 | -0.10 | 5.26 | 5.36 | ||
2074 | 17.56 | 18.56 | 1.00 | 154 | -0.11 | 5.26 | 5.36 | ||
2075 | 17.57 | 18.56 | 0.99 | 162 | -0.11 | 5.26 | 5.37 | ||
2076 | 17.58 | 18.56 | 0.98 | 169 | -0.11 | 5.26 | 5.37 | ||
2077 | 17.59 | 18.57 | 0.98 | 177 | -0.12 | 5.26 | 5.38 | ||
2078 | 17.59 | 18.57 | 0.98 | 185 | -0.12 | 5.26 | 5.38 | ||
2079 | 17.59 | 18.57 | 0.98 | 193 | -0.12 | 5.27 | 5.39 | ||
2080 | 17.58 | 18.57 | 0.99 | 201 | -0.12 | 5.27 | 5.39 | ||
2081 | 17.59 | 18.57 | 0.98 | 210 | -0.13 | 5.27 | 5.40 | ||
2082 | 17.60 | 18.57 | 0.98 | 218 | -0.13 | 5.27 | 5.40 | ||
2083 | 17.62 | 18.58 | 0.96 | 226 | -0.13 | 5.27 | 5.40 | ||
2084 | 17.64 | 18.58 | 0.94 | 234 | -0.13 | 5.27 | 5.41 | ||
2085 | 17.67 | 18.58 | 0.91 | 243 | -0.14 | 5.28 | 5.41 | ||
2086 | 17.71 | 18.59 | 0.88 | 250 | -0.14 | 5.28 | 5.42 | ||
2087 | 17.74 | 18.59 | 0.85 | 258 | -0.14 | 5.28 | 5.42 | ||
2088 | 17.78 | 18.60 | 0.81 | 266 | -0.15 | 5.28 | 5.43 | ||
2089 | 17.82 | 18.60 | 0.78 | 274 | -0.15 | 5.28 | 5.43 | ||
2090 | 17.86 | 18.61 | 0.74 | 281 | -0.15 | 5.29 | 5.44 |
  | 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 | 16.50% | 16.77% | 0.27% | N/A | -0.04% | 2.91% | 2.95% | ||
  | |||||||||
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 |