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 | 13.86 | 12.91 | -0.95 | 281 | -0.04 | 0.00 | 0.04 | ||
2018 | 13.89 | 12.93 | -0.96 | 266 | -0.08 | 0.00 | 0.08 | ||
2019 | 13.97 | 12.95 | -1.02 | 251 | -0.12 | 0.00 | 0.11 | ||
2020 | 14.07 | 12.96 | -1.11 | 237 | -0.16 | -0.01 | 0.15 | ||
2021 | 14.15 | 12.98 | -1.18 | 224 | -0.19 | -0.01 | 0.18 | ||
2022 | 14.29 | 13.00 | -1.29 | 211 | -0.23 | -0.01 | 0.22 | ||
2023 | 14.46 | 13.02 | -1.44 | 197 | -0.26 | -0.01 | 0.25 | ||
2024 | 14.66 | 13.05 | -1.61 | 183 | -0.30 | -0.01 | 0.28 | ||
2025 | 14.83 | 13.07 | -1.77 | 169 | -0.33 | -0.02 | 0.32 | ||
2026 | 15.00 | 13.08 | -1.92 | 156 | -0.36 | -0.02 | 0.35 | ||
2027 | 15.16 | 13.09 | -2.07 | 142 | -0.39 | -0.02 | 0.38 | ||
2028 | 15.33 | 13.11 | -2.22 | 128 | -0.42 | -0.02 | 0.40 | ||
2029 | 15.48 | 13.12 | -2.36 | 114 | -0.45 | -0.02 | 0.43 | ||
2030 | 15.62 | 13.13 | -2.48 | 100 | -0.48 | -0.02 | 0.46 | ||
2031 | 15.74 | 13.14 | -2.60 | 85 | -0.51 | -0.03 | 0.48 | ||
2032 | 15.84 | 13.15 | -2.69 | 69 | -0.53 | -0.03 | 0.50 | ||
2033 | 15.93 | 13.16 | -2.77 | 53 | -0.55 | -0.03 | 0.52 | ||
2034 | 15.98 | 13.16 | -2.82 | 37 | -0.57 | -0.03 | 0.54 | ||
2035 | 16.03 | 13.17 | -2.86 | 20 | -0.59 | -0.03 | 0.56 | ||
2036 | 16.07 | 13.17 | -2.90 | 3 | -0.61 | -0.03 | 0.58 | ||
2037 | 16.09 | 13.18 | -2.92 | ---- | -0.62 | -0.03 | 0.59 | ||
2038 | 16.09 | 13.18 | -2.91 | ---- | -0.64 | -0.03 | 0.60 | ||
2039 | 16.08 | 13.18 | -2.90 | ---- | -0.65 | -0.03 | 0.62 | ||
2040 | 16.05 | 13.18 | -2.87 | ---- | -0.66 | -0.03 | 0.63 | ||
2041 | 16.02 | 13.18 | -2.84 | ---- | -0.67 | -0.03 | 0.63 | ||
2042 | 15.99 | 13.18 | -2.81 | ---- | -0.67 | -0.04 | 0.64 | ||
2043 | 15.96 | 13.18 | -2.78 | ---- | -0.68 | -0.04 | 0.64 | ||
2044 | 15.93 | 13.18 | -2.75 | ---- | -0.68 | -0.04 | 0.65 | ||
2045 | 15.91 | 13.18 | -2.73 | ---- | -0.69 | -0.04 | 0.65 | ||
2046 | 15.88 | 13.18 | -2.70 | ---- | -0.69 | -0.04 | 0.65 | ||
2047 | 15.87 | 13.18 | -2.69 | ---- | -0.69 | -0.04 | 0.66 | ||
2048 | 15.86 | 13.18 | -2.67 | ---- | -0.69 | -0.04 | 0.66 | ||
2049 | 15.85 | 13.18 | -2.66 | ---- | -0.69 | -0.04 | 0.66 | ||
2050 | 15.85 | 13.18 | -2.66 | ---- | -0.69 | -0.04 | 0.66 | ||
2051 | 15.86 | 13.19 | -2.67 | ---- | -0.70 | -0.04 | 0.66 | ||
2052 | 15.88 | 13.19 | -2.69 | ---- | -0.70 | -0.04 | 0.66 | ||
2053 | 15.91 | 13.19 | -2.72 | ---- | -0.70 | -0.04 | 0.66 | ||
2054 | 15.94 | 13.19 | -2.75 | ---- | -0.70 | -0.04 | 0.66 | ||
2055 | 15.99 | 13.20 | -2.79 | ---- | -0.70 | -0.04 | 0.66 | ||
2056 | 16.04 | 13.20 | -2.84 | ---- | -0.70 | -0.04 | 0.66 | ||
2057 | 16.09 | 13.20 | -2.89 | ---- | -0.70 | -0.04 | 0.67 | ||
2058 | 16.14 | 13.21 | -2.93 | ---- | -0.71 | -0.04 | 0.67 | ||
2059 | 16.19 | 13.21 | -2.98 | ---- | -0.71 | -0.04 | 0.67 | ||
2060 | 16.24 | 13.21 | -3.03 | ---- | -0.71 | -0.04 | 0.67 | ||
2061 | 16.29 | 13.22 | -3.07 | ---- | -0.71 | -0.04 | 0.68 | ||
2062 | 16.34 | 13.22 | -3.12 | ---- | -0.72 | -0.04 | 0.68 | ||
2063 | 16.39 | 13.22 | -3.16 | ---- | -0.72 | -0.04 | 0.68 | ||
2064 | 16.44 | 13.23 | -3.21 | ---- | -0.73 | -0.04 | 0.69 | ||
2065 | 16.49 | 13.23 | -3.26 | ---- | -0.73 | -0.04 | 0.69 | ||
2066 | 16.54 | 13.23 | -3.30 | ---- | -0.73 | -0.04 | 0.69 | ||
2067 | 16.59 | 13.24 | -3.35 | ---- | -0.74 | -0.04 | 0.70 | ||
2068 | 16.65 | 13.24 | -3.41 | ---- | -0.74 | -0.04 | 0.70 | ||
2069 | 16.70 | 13.24 | -3.45 | ---- | -0.75 | -0.04 | 0.71 | ||
2070 | 16.75 | 13.25 | -3.50 | ---- | -0.75 | -0.04 | 0.71 | ||
2071 | 16.80 | 13.25 | -3.55 | ---- | -0.76 | -0.04 | 0.72 | ||
2072 | 16.84 | 13.25 | -3.58 | ---- | -0.76 | -0.04 | 0.72 | ||
2073 | 16.87 | 13.26 | -3.61 | ---- | -0.76 | -0.04 | 0.72 | ||
2074 | 16.90 | 13.26 | -3.64 | ---- | -0.77 | -0.04 | 0.73 | ||
2075 | 16.91 | 13.26 | -3.65 | ---- | -0.77 | -0.04 | 0.73 | ||
2076 | 16.92 | 13.26 | -3.66 | ---- | -0.77 | -0.04 | 0.73 | ||
2077 | 16.93 | 13.26 | -3.67 | ---- | -0.78 | -0.04 | 0.74 | ||
2078 | 16.93 | 13.26 | -3.67 | ---- | -0.78 | -0.04 | 0.74 | ||
2079 | 16.93 | 13.26 | -3.66 | ---- | -0.78 | -0.04 | 0.74 | ||
2080 | 16.93 | 13.26 | -3.66 | ---- | -0.78 | -0.04 | 0.74 | ||
2081 | 16.93 | 13.26 | -3.67 | ---- | -0.79 | -0.04 | 0.74 | ||
2082 | 16.94 | 13.26 | -3.68 | ---- | -0.79 | -0.04 | 0.74 | ||
2083 | 16.96 | 13.26 | -3.70 | ---- | -0.79 | -0.04 | 0.75 | ||
2084 | 16.99 | 13.26 | -3.72 | ---- | -0.79 | -0.04 | 0.75 | ||
2085 | 17.02 | 13.27 | -3.75 | ---- | -0.79 | -0.04 | 0.75 | ||
2086 | 17.05 | 13.27 | -3.78 | ---- | -0.79 | -0.04 | 0.75 | ||
2087 | 17.09 | 13.27 | -3.82 | ---- | -0.79 | -0.04 | 0.75 | ||
2088 | 17.13 | 13.27 | -3.86 | ---- | -0.80 | -0.04 | 0.75 | ||
2089 | 17.17 | 13.28 | -3.90 | ---- | -0.80 | -0.04 | 0.76 | ||
2090 | 17.21 | 13.28 | -3.94 | ---- | -0.80 | -0.04 | 0.76 |
  | 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 | 15.97% | 13.83% | -2.13% | 2036 | -0.58% | -0.03% | 0.55% | ||
  | |||||||||
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 |