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 | 13.85 | 12.92 | -0.94 | 281 | -0.04 | 0.00 | 0.05 | ||
2018 | 13.89 | 12.94 | -0.94 | 266 | -0.08 | 0.01 | 0.09 | ||
2019 | 13.96 | 12.96 | -1.00 | 252 | -0.13 | 0.01 | 0.14 | ||
2020 | 14.06 | 12.98 | -1.08 | 238 | -0.17 | 0.02 | 0.19 | ||
2021 | 14.13 | 13.01 | -1.12 | 225 | -0.22 | 0.03 | 0.24 | ||
2022 | 14.26 | 13.05 | -1.21 | 212 | -0.26 | 0.04 | 0.30 | ||
2023 | 14.39 | 13.07 | -1.32 | 199 | -0.34 | 0.04 | 0.38 | ||
2024 | 14.56 | 13.11 | -1.46 | 187 | -0.39 | 0.04 | 0.44 | ||
2025 | 14.72 | 13.13 | -1.60 | 174 | -0.44 | 0.04 | 0.49 | ||
2026 | 14.90 | 13.14 | -1.76 | 161 | -0.47 | 0.04 | 0.51 | ||
2027 | 15.07 | 13.15 | -1.91 | 148 | -0.49 | 0.04 | 0.53 | ||
2028 | 15.25 | 13.17 | -2.09 | 135 | -0.50 | 0.04 | 0.54 | ||
2029 | 15.44 | 13.18 | -2.26 | 121 | -0.49 | 0.04 | 0.53 | ||
2030 | 15.64 | 13.20 | -2.44 | 107 | -0.46 | 0.04 | 0.50 | ||
2031 | 15.85 | 13.21 | -2.64 | 92 | -0.39 | 0.04 | 0.44 | ||
2032 | 16.05 | 13.22 | -2.83 | 76 | -0.32 | 0.05 | 0.37 | ||
2033 | 16.22 | 13.23 | -2.99 | 59 | -0.26 | 0.05 | 0.31 | ||
2034 | 16.36 | 13.24 | -3.12 | 42 | -0.19 | 0.05 | 0.24 | ||
2035 | 16.49 | 13.25 | -3.24 | 23 | -0.13 | 0.05 | 0.18 | ||
2036 | 16.60 | 13.26 | -3.34 | 4 | -0.08 | 0.05 | 0.13 | ||
2037 | 16.69 | 13.26 | -3.42 | ---- | -0.03 | 0.06 | 0.09 | ||
2038 | 16.74 | 13.27 | -3.47 | ---- | 0.01 | 0.06 | 0.05 | ||
2039 | 16.78 | 13.27 | -3.51 | ---- | 0.05 | 0.06 | 0.01 | ||
2040 | 16.80 | 13.27 | -3.53 | ---- | 0.09 | 0.06 | -0.03 | ||
2041 | 16.81 | 13.28 | -3.54 | ---- | 0.13 | 0.06 | -0.06 | ||
2042 | 16.82 | 13.28 | -3.54 | ---- | 0.16 | 0.06 | -0.09 | ||
2043 | 16.83 | 13.28 | -3.55 | ---- | 0.19 | 0.07 | -0.12 | ||
2044 | 16.83 | 13.28 | -3.54 | ---- | 0.21 | 0.07 | -0.14 | ||
2045 | 16.83 | 13.29 | -3.54 | ---- | 0.23 | 0.07 | -0.16 | ||
2046 | 16.82 | 13.29 | -3.53 | ---- | 0.25 | 0.07 | -0.18 | ||
2047 | 16.82 | 13.29 | -3.53 | ---- | 0.26 | 0.07 | -0.19 | ||
2048 | 16.82 | 13.29 | -3.53 | ---- | 0.28 | 0.07 | -0.20 | ||
2049 | 16.83 | 13.29 | -3.54 | ---- | 0.29 | 0.07 | -0.22 | ||
2050 | 16.85 | 13.30 | -3.55 | ---- | 0.31 | 0.08 | -0.23 | ||
2051 | 16.88 | 13.30 | -3.58 | ---- | 0.33 | 0.08 | -0.25 | ||
2052 | 16.92 | 13.30 | -3.62 | ---- | 0.35 | 0.08 | -0.27 | ||
2053 | 16.97 | 13.31 | -3.66 | ---- | 0.36 | 0.08 | -0.28 | ||
2054 | 17.02 | 13.31 | -3.70 | ---- | 0.37 | 0.08 | -0.29 | ||
2055 | 17.07 | 13.32 | -3.76 | ---- | 0.38 | 0.08 | -0.30 | ||
2056 | 17.13 | 13.32 | -3.81 | ---- | 0.39 | 0.08 | -0.31 | ||
2057 | 17.19 | 13.32 | -3.87 | ---- | 0.40 | 0.08 | -0.32 | ||
2058 | 17.26 | 13.33 | -3.93 | ---- | 0.41 | 0.08 | -0.32 | ||
2059 | 17.31 | 13.33 | -3.98 | ---- | 0.41 | 0.08 | -0.33 | ||
2060 | 17.37 | 13.34 | -4.04 | ---- | 0.42 | 0.08 | -0.34 | ||
2061 | 17.43 | 13.34 | -4.09 | ---- | 0.43 | 0.08 | -0.34 | ||
2062 | 17.49 | 13.34 | -4.14 | ---- | 0.43 | 0.08 | -0.35 | ||
2063 | 17.55 | 13.35 | -4.20 | ---- | 0.44 | 0.08 | -0.35 | ||
2064 | 17.60 | 13.35 | -4.25 | ---- | 0.44 | 0.09 | -0.36 | ||
2065 | 17.67 | 13.36 | -4.31 | ---- | 0.45 | 0.09 | -0.37 | ||
2066 | 17.73 | 13.36 | -4.37 | ---- | 0.46 | 0.09 | -0.37 | ||
2067 | 17.80 | 13.36 | -4.44 | ---- | 0.47 | 0.09 | -0.38 | ||
2068 | 17.87 | 13.37 | -4.50 | ---- | 0.48 | 0.09 | -0.39 | ||
2069 | 17.94 | 13.37 | -4.56 | ---- | 0.49 | 0.09 | -0.40 | ||
2070 | 18.00 | 13.38 | -4.62 | ---- | 0.50 | 0.09 | -0.41 | ||
2071 | 18.06 | 13.38 | -4.68 | ---- | 0.50 | 0.09 | -0.41 | ||
2072 | 18.10 | 13.38 | -4.71 | ---- | 0.50 | 0.09 | -0.41 | ||
2073 | 18.14 | 13.39 | -4.75 | ---- | 0.50 | 0.09 | -0.41 | ||
2074 | 18.17 | 13.39 | -4.78 | ---- | 0.51 | 0.09 | -0.41 | ||
2075 | 18.19 | 13.39 | -4.80 | ---- | 0.51 | 0.09 | -0.42 | ||
2076 | 18.20 | 13.39 | -4.81 | ---- | 0.51 | 0.09 | -0.42 | ||
2077 | 18.20 | 13.39 | -4.82 | ---- | 0.50 | 0.09 | -0.41 | ||
2078 | 18.20 | 13.39 | -4.81 | ---- | 0.50 | 0.08 | -0.41 | ||
2079 | 18.20 | 13.39 | -4.81 | ---- | 0.49 | 0.08 | -0.41 | ||
2080 | 18.20 | 13.39 | -4.82 | ---- | 0.49 | 0.08 | -0.41 | ||
2081 | 18.21 | 13.39 | -4.82 | ---- | 0.49 | 0.09 | -0.41 | ||
2082 | 18.23 | 13.39 | -4.84 | ---- | 0.50 | 0.09 | -0.42 | ||
2083 | 18.25 | 13.39 | -4.86 | ---- | 0.51 | 0.09 | -0.42 | ||
2084 | 18.29 | 13.39 | -4.89 | ---- | 0.51 | 0.09 | -0.42 | ||
2085 | 18.32 | 13.40 | -4.93 | ---- | 0.51 | 0.09 | -0.43 | ||
2086 | 18.36 | 13.40 | -4.96 | ---- | 0.52 | 0.09 | -0.43 | ||
2087 | 18.40 | 13.40 | -5.00 | ---- | 0.52 | 0.09 | -0.43 | ||
2088 | 18.45 | 13.41 | -5.04 | ---- | 0.52 | 0.09 | -0.43 | ||
2089 | 18.49 | 13.41 | -5.08 | ---- | 0.52 | 0.09 | -0.43 | ||
2090 | 18.54 | 13.41 | -5.12 | ---- | 0.52 | 0.09 | -0.43 |
  | 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 | 16.67% | 13.93% | -2.75% | 2036 | 0.13% | 0.06% | -0.06% | ||
  | |||||||||
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 |