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 | 13.04 | -1.04 | 248 | 0.00 | 0.09 | 0.09 | ||
2020 | 14.23 | 13.15 | -1.08 | 234 | 0.00 | 0.19 | 0.19 | ||
2021 | 14.34 | 13.27 | -1.08 | 220 | 0.00 | 0.28 | 0.28 | ||
2022 | 14.52 | 13.39 | -1.13 | 207 | 0.00 | 0.38 | 0.38 | ||
2023 | 14.72 | 13.50 | -1.22 | 195 | 0.00 | 0.47 | 0.47 | ||
2024 | 14.95 | 13.63 | -1.32 | 182 | 0.00 | 0.57 | 0.57 | ||
2025 | 15.16 | 13.75 | -1.42 | 170 | 0.00 | 0.66 | 0.67 | ||
2026 | 15.36 | 13.86 | -1.51 | 159 | 0.00 | 0.76 | 0.76 | ||
2027 | 15.56 | 13.97 | -1.59 | 148 | 0.00 | 0.85 | 0.86 | ||
2028 | 15.75 | 14.08 | -1.67 | 137 | 0.00 | 0.95 | 0.95 | ||
2029 | 15.93 | 14.19 | -1.74 | 126 | 0.00 | 1.04 | 1.05 | ||
2030 | 16.09 | 14.29 | -1.80 | 116 | 0.00 | 1.14 | 1.14 | ||
2031 | 16.24 | 14.40 | -1.84 | 106 | 0.00 | 1.23 | 1.24 | ||
2032 | 16.37 | 14.50 | -1.86 | 96 | 0.00 | 1.33 | 1.33 | ||
2033 | 16.47 | 14.61 | -1.87 | 85 | -0.01 | 1.42 | 1.43 | ||
2034 | 16.55 | 14.71 | -1.84 | 75 | -0.01 | 1.52 | 1.52 | ||
2035 | 16.61 | 14.81 | -1.80 | 65 | -0.01 | 1.61 | 1.62 | ||
2036 | 16.67 | 14.91 | -1.76 | 55 | -0.01 | 1.71 | 1.71 | ||
2037 | 16.71 | 15.01 | -1.70 | 45 | -0.01 | 1.80 | 1.81 | ||
2038 | 16.72 | 15.11 | -1.62 | 36 | -0.01 | 1.89 | 1.90 | ||
2039 | 16.72 | 15.20 | -1.52 | 27 | -0.01 | 1.99 | 2.00 | ||
2040 | 16.70 | 15.30 | -1.40 | 18 | -0.01 | 2.08 | 2.09 | ||
2041 | 16.68 | 15.39 | -1.28 | 10 | -0.01 | 2.18 | 2.19 | ||
2042 | 16.65 | 15.49 | -1.17 | 3 | -0.01 | 2.27 | 2.28 | ||
2043 | 16.63 | 15.49 | -1.14 | ---- | -0.02 | 2.27 | 2.29 | ||
2044 | 16.60 | 15.49 | -1.11 | ---- | -0.02 | 2.27 | 2.29 | ||
2045 | 16.58 | 15.49 | -1.09 | ---- | -0.02 | 2.27 | 2.29 | ||
2046 | 16.55 | 15.49 | -1.06 | ---- | -0.02 | 2.27 | 2.29 | ||
2047 | 16.54 | 15.49 | -1.05 | ---- | -0.02 | 2.27 | 2.30 | ||
2048 | 16.53 | 15.49 | -1.03 | ---- | -0.02 | 2.28 | 2.30 | ||
2049 | 16.52 | 15.49 | -1.02 | ---- | -0.02 | 2.28 | 2.30 | ||
2050 | 16.52 | 15.50 | -1.02 | ---- | -0.03 | 2.28 | 2.30 | ||
2051 | 16.53 | 15.50 | -1.03 | ---- | -0.03 | 2.28 | 2.30 | ||
2052 | 16.54 | 15.50 | -1.04 | ---- | -0.03 | 2.28 | 2.31 | ||
2053 | 16.57 | 15.50 | -1.07 | ---- | -0.03 | 2.28 | 2.31 | ||
2054 | 16.61 | 15.51 | -1.10 | ---- | -0.03 | 2.28 | 2.31 | ||
2055 | 16.65 | 15.51 | -1.14 | ---- | -0.03 | 2.28 | 2.31 | ||
2056 | 16.70 | 15.51 | -1.19 | ---- | -0.04 | 2.28 | 2.31 | ||
2057 | 16.75 | 15.52 | -1.23 | ---- | -0.04 | 2.28 | 2.32 | ||
2058 | 16.81 | 15.52 | -1.28 | ---- | -0.04 | 2.28 | 2.32 | ||
2059 | 16.86 | 15.53 | -1.33 | ---- | -0.04 | 2.28 | 2.32 | ||
2060 | 16.91 | 15.53 | -1.38 | ---- | -0.05 | 2.28 | 2.32 | ||
2061 | 16.96 | 15.54 | -1.42 | ---- | -0.05 | 2.28 | 2.33 | ||
2062 | 17.01 | 15.54 | -1.47 | ---- | -0.05 | 2.28 | 2.33 | ||
2063 | 17.06 | 15.54 | -1.51 | ---- | -0.05 | 2.28 | 2.33 | ||
2064 | 17.11 | 15.55 | -1.56 | ---- | -0.05 | 2.28 | 2.33 | ||
2065 | 17.16 | 15.55 | -1.61 | ---- | -0.06 | 2.28 | 2.34 | ||
2066 | 17.22 | 15.56 | -1.66 | ---- | -0.06 | 2.28 | 2.34 | ||
2067 | 17.27 | 15.56 | -1.71 | ---- | -0.06 | 2.28 | 2.34 | ||
2068 | 17.33 | 15.56 | -1.76 | ---- | -0.06 | 2.28 | 2.34 | ||
2069 | 17.38 | 15.57 | -1.82 | ---- | -0.06 | 2.28 | 2.35 | ||
2070 | 17.44 | 15.57 | -1.86 | ---- | -0.06 | 2.28 | 2.35 | ||
2071 | 17.49 | 15.58 | -1.91 | ---- | -0.07 | 2.28 | 2.35 | ||
2072 | 17.53 | 15.58 | -1.95 | ---- | -0.07 | 2.28 | 2.35 | ||
2073 | 17.56 | 15.58 | -1.98 | ---- | -0.07 | 2.29 | 2.36 | ||
2074 | 17.59 | 15.59 | -2.01 | ---- | -0.07 | 2.29 | 2.36 | ||
2075 | 17.61 | 15.59 | -2.02 | ---- | -0.07 | 2.29 | 2.36 | ||
2076 | 17.62 | 15.59 | -2.03 | ---- | -0.07 | 2.29 | 2.36 | ||
2077 | 17.63 | 15.59 | -2.04 | ---- | -0.07 | 2.29 | 2.36 | ||
2078 | 17.63 | 15.59 | -2.04 | ---- | -0.08 | 2.29 | 2.36 | ||
2079 | 17.63 | 15.59 | -2.04 | ---- | -0.08 | 2.29 | 2.37 | ||
2080 | 17.63 | 15.59 | -2.04 | ---- | -0.08 | 2.29 | 2.37 | ||
2081 | 17.64 | 15.68 | -1.95 | ---- | -0.08 | 2.38 | 2.46 | ||
2082 | 17.65 | 15.78 | -1.87 | ---- | -0.08 | 2.48 | 2.56 | ||
2083 | 17.67 | 15.88 | -1.79 | ---- | -0.08 | 2.57 | 2.65 | ||
2084 | 17.69 | 15.97 | -1.72 | ---- | -0.08 | 2.67 | 2.75 | ||
2085 | 17.73 | 16.07 | -1.66 | ---- | -0.08 | 2.76 | 2.84 | ||
2086 | 17.76 | 16.08 | -1.69 | ---- | -0.08 | 2.77 | 2.85 | ||
2087 | 17.80 | 16.08 | -1.72 | ---- | -0.08 | 2.77 | 2.85 | ||
2088 | 17.84 | 16.08 | -1.76 | ---- | -0.08 | 2.77 | 2.85 | ||
2089 | 17.89 | 16.09 | -1.80 | ---- | -0.08 | 2.77 | 2.85 | ||
2090 | 17.93 | 16.09 | -1.84 | ---- | -0.09 | 2.77 | 2.85 |
  | 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% | 15.57% | -0.94% | 2042 | -0.03% | 1.71% | 1.74% | ||
  | |||||||||
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 14, 2015 |