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 | 14.95 | 13.06 | -1.88 | 173 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.15 | 13.08 | -2.07 | 158 | -0.02 | 0.00 | 0.02 | ||
2026 | 15.33 | 13.10 | -2.24 | 142 | -0.03 | 0.00 | 0.03 | ||
2027 | 15.51 | 13.11 | -2.40 | 127 | -0.05 | 0.00 | 0.04 | ||
2028 | 15.68 | 13.12 | -2.56 | 111 | -0.07 | 0.00 | 0.06 | ||
2029 | 15.84 | 13.14 | -2.70 | 96 | -0.09 | 0.00 | 0.09 | ||
2030 | 15.97 | 13.15 | -2.83 | 79 | -0.12 | -0.01 | 0.12 | ||
2031 | 16.09 | 13.16 | -2.93 | 63 | -0.15 | -0.01 | 0.15 | ||
2032 | 16.18 | 13.17 | -3.02 | 45 | -0.19 | -0.01 | 0.18 | ||
2033 | 16.25 | 13.17 | -3.07 | 28 | -0.23 | -0.01 | 0.22 | ||
2034 | 16.28 | 13.18 | -3.10 | 9 | -0.27 | -0.01 | 0.26 | ||
2035 | 16.30 | 13.18 | -3.12 | ---- | -0.32 | -0.02 | 0.30 | ||
2036 | 16.31 | 13.19 | -3.13 | ---- | -0.37 | -0.02 | 0.35 | ||
2037 | 16.30 | 13.19 | -3.11 | ---- | -0.42 | -0.02 | 0.40 | ||
2038 | 16.26 | 13.19 | -3.07 | ---- | -0.47 | -0.02 | 0.44 | ||
2039 | 16.21 | 13.19 | -3.02 | ---- | -0.52 | -0.03 | 0.50 | ||
2040 | 16.14 | 13.19 | -2.95 | ---- | -0.58 | -0.03 | 0.55 | ||
2041 | 16.06 | 13.18 | -2.87 | ---- | -0.63 | -0.03 | 0.60 | ||
2042 | 15.97 | 13.18 | -2.79 | ---- | -0.69 | -0.04 | 0.66 | ||
2043 | 15.89 | 13.18 | -2.71 | ---- | -0.75 | -0.04 | 0.72 | ||
2044 | 15.80 | 13.17 | -2.62 | ---- | -0.82 | -0.04 | 0.78 | ||
2045 | 15.71 | 13.17 | -2.54 | ---- | -0.88 | -0.05 | 0.84 | ||
2046 | 15.62 | 13.17 | -2.46 | ---- | -0.95 | -0.05 | 0.90 | ||
2047 | 15.54 | 13.16 | -2.38 | ---- | -1.02 | -0.05 | 0.97 | ||
2048 | 15.46 | 13.16 | -2.30 | ---- | -1.09 | -0.06 | 1.03 | ||
2049 | 15.38 | 13.16 | -2.22 | ---- | -1.16 | -0.06 | 1.10 | ||
2050 | 15.31 | 13.16 | -2.15 | ---- | -1.23 | -0.06 | 1.17 | ||
2051 | 15.25 | 13.15 | -2.10 | ---- | -1.30 | -0.07 | 1.24 | ||
2052 | 15.20 | 13.15 | -2.04 | ---- | -1.38 | -0.07 | 1.31 | ||
2053 | 15.15 | 13.15 | -2.00 | ---- | -1.45 | -0.08 | 1.38 | ||
2054 | 15.11 | 13.15 | -1.96 | ---- | -1.53 | -0.08 | 1.45 | ||
2055 | 15.08 | 13.15 | -1.93 | ---- | -1.61 | -0.08 | 1.52 | ||
2056 | 15.05 | 13.15 | -1.91 | ---- | -1.68 | -0.09 | 1.60 | ||
2057 | 15.03 | 13.15 | -1.88 | ---- | -1.76 | -0.09 | 1.67 | ||
2058 | 15.01 | 13.15 | -1.86 | ---- | -1.84 | -0.10 | 1.74 | ||
2059 | 14.98 | 13.15 | -1.84 | ---- | -1.91 | -0.10 | 1.81 | ||
2060 | 14.96 | 13.15 | -1.82 | ---- | -1.99 | -0.11 | 1.88 | ||
2061 | 14.94 | 13.15 | -1.79 | ---- | -2.06 | -0.11 | 1.95 | ||
2062 | 14.92 | 13.15 | -1.77 | ---- | -2.14 | -0.11 | 2.02 | ||
2063 | 14.90 | 13.15 | -1.76 | ---- | -2.21 | -0.12 | 2.09 | ||
2064 | 14.88 | 13.15 | -1.74 | ---- | -2.28 | -0.12 | 2.16 | ||
2065 | 14.87 | 13.14 | -1.72 | ---- | -2.35 | -0.13 | 2.23 | ||
2066 | 14.85 | 13.14 | -1.71 | ---- | -2.42 | -0.13 | 2.29 | ||
2067 | 14.84 | 13.14 | -1.69 | ---- | -2.49 | -0.13 | 2.36 | ||
2068 | 14.83 | 13.14 | -1.68 | ---- | -2.56 | -0.14 | 2.43 | ||
2069 | 14.81 | 13.14 | -1.67 | ---- | -2.63 | -0.14 | 2.49 | ||
2070 | 14.80 | 13.14 | -1.66 | ---- | -2.70 | -0.14 | 2.56 | ||
2071 | 14.78 | 13.14 | -1.64 | ---- | -2.77 | -0.15 | 2.62 | ||
2072 | 14.76 | 13.14 | -1.62 | ---- | -2.84 | -0.15 | 2.69 | ||
2073 | 14.73 | 13.14 | -1.59 | ---- | -2.90 | -0.16 | 2.75 | ||
2074 | 14.70 | 13.14 | -1.56 | ---- | -2.96 | -0.16 | 2.81 | ||
2075 | 14.66 | 13.14 | -1.52 | ---- | -3.02 | -0.16 | 2.86 | ||
2076 | 14.61 | 13.14 | -1.48 | ---- | -3.08 | -0.17 | 2.92 | ||
2077 | 14.57 | 13.13 | -1.43 | ---- | -3.14 | -0.17 | 2.97 | ||
2078 | 14.51 | 13.13 | -1.38 | ---- | -3.19 | -0.17 | 3.02 | ||
2079 | 14.46 | 13.13 | -1.33 | ---- | -3.25 | -0.17 | 3.07 | ||
2080 | 14.41 | 13.13 | -1.29 | ---- | -3.30 | -0.18 | 3.12 | ||
2081 | 14.36 | 13.12 | -1.24 | ---- | -3.35 | -0.18 | 3.17 | ||
2082 | 14.32 | 13.12 | -1.20 | ---- | -3.41 | -0.18 | 3.22 | ||
2083 | 14.29 | 13.12 | -1.17 | ---- | -3.46 | -0.19 | 3.28 | ||
2084 | 14.26 | 13.12 | -1.14 | ---- | -3.52 | -0.19 | 3.33 | ||
2085 | 14.23 | 13.12 | -1.12 | ---- | -3.58 | -0.19 | 3.38 | ||
2086 | 14.21 | 13.12 | -1.10 | ---- | -3.63 | -0.20 | 3.44 | ||
2087 | 14.20 | 13.11 | -1.08 | ---- | -3.69 | -0.20 | 3.49 | ||
2088 | 14.18 | 13.11 | -1.07 | ---- | -3.74 | -0.20 | 3.54 | ||
2089 | 14.17 | 13.11 | -1.06 | ---- | -3.80 | -0.20 | 3.59 | ||
2090 | 14.17 | 13.11 | -1.05 | ---- | -3.85 | -0.21 | 3.64 |
  | 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 | 15.26% | 13.80% | -1.47% | 2034 | -1.28% | -0.07% | 1.22% | ||
  | |||||||||
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 |