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 | 14.09 | 0.21 | 298 | 0.00 | 1.21 | 1.21 | ||
2017 | 13.89 | 14.15 | 0.26 | 288 | 0.00 | 1.24 | 1.24 | ||
2018 | 13.97 | 14.16 | 0.20 | 281 | 0.00 | 1.23 | 1.23 | ||
2019 | 14.08 | 14.17 | 0.09 | 273 | 0.00 | 1.22 | 1.22 | ||
2020 | 14.22 | 14.17 | -0.05 | 265 | 0.00 | 1.21 | 1.21 | ||
2021 | 14.34 | 14.19 | -0.16 | 258 | 0.00 | 1.20 | 1.21 | ||
2022 | 14.52 | 14.21 | -0.31 | 250 | 0.00 | 1.20 | 1.20 | ||
2023 | 14.72 | 14.21 | -0.51 | 242 | 0.00 | 1.18 | 1.19 | ||
2024 | 14.95 | 14.23 | -0.72 | 233 | -0.01 | 1.17 | 1.17 | ||
2025 | 15.16 | 14.25 | -0.91 | 224 | -0.01 | 1.17 | 1.18 | ||
2026 | 15.36 | 14.27 | -1.09 | 215 | -0.01 | 1.17 | 1.18 | ||
2027 | 15.55 | 14.28 | -1.27 | 206 | -0.01 | 1.17 | 1.18 | ||
2028 | 15.74 | 14.30 | -1.44 | 197 | -0.01 | 1.17 | 1.18 | ||
2029 | 15.92 | 14.31 | -1.61 | 188 | -0.01 | 1.17 | 1.18 | ||
2030 | 16.09 | 14.33 | -1.76 | 179 | -0.01 | 1.17 | 1.18 | ||
2031 | 16.23 | 14.34 | -1.90 | 169 | -0.01 | 1.17 | 1.18 | ||
2032 | 16.36 | 14.35 | -2.01 | 159 | -0.01 | 1.17 | 1.18 | ||
2033 | 16.47 | 14.36 | -2.11 | 148 | -0.01 | 1.17 | 1.18 | ||
2034 | 16.54 | 14.36 | -2.18 | 137 | -0.01 | 1.17 | 1.19 | ||
2035 | 16.61 | 14.37 | -2.24 | 125 | -0.01 | 1.17 | 1.19 | ||
2036 | 16.66 | 14.38 | -2.29 | 113 | -0.01 | 1.17 | 1.19 | ||
2037 | 16.70 | 14.38 | -2.32 | 101 | -0.02 | 1.17 | 1.19 | ||
2038 | 16.71 | 14.38 | -2.33 | 89 | -0.02 | 1.17 | 1.19 | ||
2039 | 16.71 | 14.39 | -2.32 | 76 | -0.02 | 1.17 | 1.19 | ||
2040 | 16.69 | 14.39 | -2.30 | 63 | -0.02 | 1.17 | 1.19 | ||
2041 | 16.67 | 14.39 | -2.28 | 51 | -0.02 | 1.17 | 1.19 | ||
2042 | 16.64 | 14.39 | -2.25 | 38 | -0.02 | 1.17 | 1.20 | ||
2043 | 16.62 | 14.39 | -2.23 | 25 | -0.02 | 1.17 | 1.20 | ||
2044 | 16.59 | 14.39 | -2.20 | 12 | -0.02 | 1.17 | 1.20 | ||
2045 | 16.57 | 14.39 | -2.18 | ---- | -0.02 | 1.18 | 1.20 | ||
2046 | 16.55 | 14.39 | -2.16 | ---- | -0.03 | 1.18 | 1.20 | ||
2047 | 16.53 | 14.39 | -2.14 | ---- | -0.03 | 1.18 | 1.20 | ||
2048 | 16.52 | 14.39 | -2.13 | ---- | -0.03 | 1.18 | 1.20 | ||
2049 | 16.51 | 14.39 | -2.11 | ---- | -0.03 | 1.18 | 1.21 | ||
2050 | 16.51 | 14.40 | -2.11 | ---- | -0.03 | 1.18 | 1.21 | ||
2051 | 16.52 | 14.40 | -2.12 | ---- | -0.03 | 1.18 | 1.21 | ||
2052 | 16.54 | 14.40 | -2.14 | ---- | -0.03 | 1.18 | 1.21 | ||
2053 | 16.57 | 14.40 | -2.17 | ---- | -0.03 | 1.18 | 1.21 | ||
2054 | 16.61 | 14.41 | -2.20 | ---- | -0.04 | 1.18 | 1.21 | ||
2055 | 16.65 | 14.41 | -2.24 | ---- | -0.04 | 1.18 | 1.22 | ||
2056 | 16.70 | 14.41 | -2.29 | ---- | -0.04 | 1.18 | 1.22 | ||
2057 | 16.75 | 14.42 | -2.33 | ---- | -0.04 | 1.18 | 1.22 | ||
2058 | 16.81 | 14.42 | -2.38 | ---- | -0.04 | 1.18 | 1.22 | ||
2059 | 16.86 | 14.43 | -2.43 | ---- | -0.04 | 1.18 | 1.22 | ||
2060 | 16.91 | 14.43 | -2.48 | ---- | -0.04 | 1.18 | 1.22 | ||
2061 | 16.96 | 14.44 | -2.52 | ---- | -0.04 | 1.18 | 1.22 | ||
2062 | 17.01 | 14.44 | -2.57 | ---- | -0.05 | 1.18 | 1.23 | ||
2063 | 17.06 | 14.44 | -2.62 | ---- | -0.05 | 1.18 | 1.23 | ||
2064 | 17.12 | 14.45 | -2.67 | ---- | -0.05 | 1.18 | 1.23 | ||
2065 | 17.17 | 14.45 | -2.72 | ---- | -0.05 | 1.18 | 1.23 | ||
2066 | 17.22 | 14.46 | -2.77 | ---- | -0.05 | 1.18 | 1.23 | ||
2067 | 17.28 | 14.46 | -2.82 | ---- | -0.05 | 1.18 | 1.23 | ||
2068 | 17.34 | 14.46 | -2.88 | ---- | -0.05 | 1.18 | 1.23 | ||
2069 | 17.40 | 14.47 | -2.93 | ---- | -0.05 | 1.18 | 1.23 | ||
2070 | 17.45 | 14.47 | -2.98 | ---- | -0.05 | 1.18 | 1.23 | ||
2071 | 17.50 | 14.48 | -3.03 | ---- | -0.05 | 1.18 | 1.24 | ||
2072 | 17.54 | 14.48 | -3.06 | ---- | -0.05 | 1.19 | 1.24 | ||
2073 | 17.58 | 14.48 | -3.10 | ---- | -0.05 | 1.19 | 1.24 | ||
2074 | 17.61 | 14.49 | -3.13 | ---- | -0.05 | 1.19 | 1.24 | ||
2075 | 17.63 | 14.49 | -3.14 | ---- | -0.05 | 1.19 | 1.24 | ||
2076 | 17.64 | 14.49 | -3.15 | ---- | -0.05 | 1.19 | 1.24 | ||
2077 | 17.65 | 14.49 | -3.16 | ---- | -0.05 | 1.19 | 1.24 | ||
2078 | 17.65 | 14.49 | -3.16 | ---- | -0.05 | 1.19 | 1.24 | ||
2079 | 17.65 | 14.49 | -3.16 | ---- | -0.05 | 1.19 | 1.24 | ||
2080 | 17.66 | 14.49 | -3.16 | ---- | -0.05 | 1.19 | 1.24 | ||
2081 | 17.66 | 14.49 | -3.17 | ---- | -0.05 | 1.19 | 1.24 | ||
2082 | 17.67 | 14.50 | -3.18 | ---- | -0.05 | 1.19 | 1.24 | ||
2083 | 17.70 | 14.50 | -3.20 | ---- | -0.05 | 1.19 | 1.24 | ||
2084 | 17.72 | 14.50 | -3.22 | ---- | -0.05 | 1.19 | 1.25 | ||
2085 | 17.76 | 14.50 | -3.25 | ---- | -0.05 | 1.19 | 1.25 | ||
2086 | 17.79 | 14.50 | -3.29 | ---- | -0.05 | 1.19 | 1.25 | ||
2087 | 17.83 | 14.51 | -3.33 | ---- | -0.05 | 1.19 | 1.25 | ||
2088 | 17.88 | 14.51 | -3.37 | ---- | -0.05 | 1.19 | 1.25 | ||
2089 | 17.92 | 14.51 | -3.41 | ---- | -0.05 | 1.20 | 1.25 | ||
2090 | 17.96 | 14.52 | -3.45 | ---- | -0.05 | 1.20 | 1.25 |
  | 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 | 16.52% | 15.03% | -1.49% | 2044 | -0.03% | 1.17% | 1.19% | ||
  | |||||||||
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 |