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 | 13.00 | -0.88 | 298 | 0.00 | 0.12 | 0.12 | ||
2017 | 13.89 | 13.07 | -0.83 | 281 | 0.00 | 0.16 | 0.16 | ||
2018 | 13.97 | 13.13 | -0.84 | 266 | 0.00 | 0.19 | 0.20 | ||
2019 | 14.09 | 13.18 | -0.91 | 252 | 0.00 | 0.23 | 0.23 | ||
2020 | 14.23 | 13.22 | -1.00 | 238 | 0.00 | 0.26 | 0.26 | ||
2021 | 14.34 | 13.26 | -1.08 | 225 | 0.00 | 0.28 | 0.28 | ||
2022 | 14.52 | 13.31 | -1.21 | 212 | 0.00 | 0.30 | 0.30 | ||
2023 | 14.72 | 13.34 | -1.38 | 198 | 0.00 | 0.31 | 0.31 | ||
2024 | 14.95 | 13.38 | -1.57 | 184 | 0.00 | 0.32 | 0.32 | ||
2025 | 15.16 | 13.40 | -1.76 | 171 | 0.00 | 0.32 | 0.32 | ||
2026 | 15.36 | 13.41 | -1.95 | 157 | 0.00 | 0.32 | 0.32 | ||
2027 | 15.56 | 13.42 | -2.13 | 143 | 0.00 | 0.31 | 0.31 | ||
2028 | 15.75 | 13.43 | -2.32 | 129 | 0.00 | 0.30 | 0.30 | ||
2029 | 15.93 | 13.44 | -2.49 | 115 | 0.00 | 0.30 | 0.30 | ||
2030 | 16.09 | 13.44 | -2.65 | 100 | 0.00 | 0.29 | 0.29 | ||
2031 | 16.24 | 13.45 | -2.79 | 84 | 0.00 | 0.28 | 0.28 | ||
2032 | 16.37 | 13.45 | -2.92 | 68 | 0.00 | 0.28 | 0.28 | ||
2033 | 16.48 | 13.45 | -3.02 | 51 | 0.00 | 0.27 | 0.27 | ||
2034 | 16.55 | 13.45 | -3.10 | 34 | 0.00 | 0.26 | 0.26 | ||
2035 | 16.62 | 13.45 | -3.16 | 16 | 0.00 | 0.26 | 0.26 | ||
2036 | 16.68 | 13.45 | -3.22 | ---- | 0.00 | 0.25 | 0.25 | ||
2037 | 16.72 | 13.45 | -3.27 | ---- | 0.00 | 0.24 | 0.24 | ||
2038 | 16.73 | 13.45 | -3.28 | ---- | 0.00 | 0.24 | 0.24 | ||
2039 | 16.73 | 13.44 | -3.28 | ---- | 0.00 | 0.23 | 0.23 | ||
2040 | 16.71 | 13.44 | -3.27 | ---- | 0.00 | 0.22 | 0.23 | ||
2041 | 16.69 | 13.43 | -3.25 | ---- | 0.00 | 0.22 | 0.22 | ||
2042 | 16.66 | 13.43 | -3.24 | ---- | 0.00 | 0.21 | 0.21 | ||
2043 | 16.64 | 13.42 | -3.22 | ---- | 0.00 | 0.21 | 0.21 | ||
2044 | 16.62 | 13.42 | -3.20 | ---- | 0.00 | 0.20 | 0.20 | ||
2045 | 16.60 | 13.42 | -3.18 | ---- | 0.00 | 0.20 | 0.20 | ||
2046 | 16.57 | 13.41 | -3.16 | ---- | 0.00 | 0.19 | 0.20 | ||
2047 | 16.56 | 13.41 | -3.15 | ---- | 0.00 | 0.19 | 0.19 | ||
2048 | 16.55 | 13.41 | -3.14 | ---- | 0.00 | 0.19 | 0.19 | ||
2049 | 16.54 | 13.40 | -3.14 | ---- | 0.00 | 0.18 | 0.18 | ||
2050 | 16.54 | 13.40 | -3.14 | ---- | 0.00 | 0.18 | 0.18 | ||
2051 | 16.55 | 13.40 | -3.15 | ---- | 0.00 | 0.18 | 0.18 | ||
2052 | 16.57 | 13.40 | -3.17 | ---- | 0.00 | 0.18 | 0.18 | ||
2053 | 16.60 | 13.40 | -3.20 | ---- | 0.00 | 0.17 | 0.17 | ||
2054 | 16.64 | 13.40 | -3.24 | ---- | 0.00 | 0.17 | 0.17 | ||
2055 | 16.69 | 13.40 | -3.28 | ---- | 0.00 | 0.17 | 0.17 | ||
2056 | 16.74 | 13.41 | -3.33 | ---- | 0.00 | 0.17 | 0.17 | ||
2057 | 16.79 | 13.41 | -3.38 | ---- | 0.00 | 0.17 | 0.17 | ||
2058 | 16.85 | 13.41 | -3.44 | ---- | 0.00 | 0.17 | 0.17 | ||
2059 | 16.90 | 13.41 | -3.49 | ---- | 0.00 | 0.17 | 0.17 | ||
2060 | 16.95 | 13.42 | -3.54 | ---- | 0.00 | 0.16 | 0.16 | ||
2061 | 17.00 | 13.42 | -3.59 | ---- | 0.00 | 0.16 | 0.16 | ||
2062 | 17.06 | 13.42 | -3.64 | ---- | 0.00 | 0.16 | 0.16 | ||
2063 | 17.11 | 13.42 | -3.69 | ---- | 0.00 | 0.16 | 0.16 | ||
2064 | 17.16 | 13.43 | -3.74 | ---- | 0.00 | 0.16 | 0.16 | ||
2065 | 17.22 | 13.43 | -3.79 | ---- | 0.00 | 0.16 | 0.16 | ||
2066 | 17.27 | 13.43 | -3.84 | ---- | 0.00 | 0.16 | 0.16 | ||
2067 | 17.33 | 13.43 | -3.90 | ---- | 0.00 | 0.16 | 0.16 | ||
2068 | 17.39 | 13.44 | -3.95 | ---- | 0.00 | 0.16 | 0.16 | ||
2069 | 17.45 | 13.44 | -4.00 | ---- | 0.00 | 0.16 | 0.16 | ||
2070 | 17.50 | 13.44 | -4.06 | ---- | 0.00 | 0.16 | 0.16 | ||
2071 | 17.55 | 13.45 | -4.11 | ---- | 0.00 | 0.16 | 0.16 | ||
2072 | 17.60 | 13.45 | -4.15 | ---- | 0.00 | 0.15 | 0.15 | ||
2073 | 17.63 | 13.45 | -4.18 | ---- | 0.00 | 0.15 | 0.15 | ||
2074 | 17.66 | 13.45 | -4.21 | ---- | 0.00 | 0.15 | 0.15 | ||
2075 | 17.68 | 13.45 | -4.23 | ---- | 0.00 | 0.15 | 0.15 | ||
2076 | 17.70 | 13.45 | -4.24 | ---- | 0.00 | 0.15 | 0.15 | ||
2077 | 17.70 | 13.45 | -4.25 | ---- | 0.00 | 0.15 | 0.15 | ||
2078 | 17.71 | 13.45 | -4.25 | ---- | 0.00 | 0.15 | 0.15 | ||
2079 | 17.71 | 13.45 | -4.25 | ---- | 0.00 | 0.15 | 0.15 | ||
2080 | 17.71 | 13.45 | -4.26 | ---- | 0.00 | 0.15 | 0.15 | ||
2081 | 17.71 | 13.45 | -4.26 | ---- | 0.00 | 0.15 | 0.15 | ||
2082 | 17.73 | 13.45 | -4.27 | ---- | 0.00 | 0.15 | 0.15 | ||
2083 | 17.75 | 13.45 | -4.29 | ---- | 0.00 | 0.15 | 0.15 | ||
2084 | 17.77 | 13.45 | -4.32 | ---- | 0.00 | 0.15 | 0.15 | ||
2085 | 17.81 | 13.46 | -4.35 | ---- | 0.00 | 0.15 | 0.15 | ||
2086 | 17.85 | 13.46 | -4.39 | ---- | 0.00 | 0.15 | 0.15 | ||
2087 | 17.89 | 13.46 | -4.42 | ---- | 0.00 | 0.15 | 0.15 | ||
2088 | 17.93 | 13.46 | -4.46 | ---- | 0.00 | 0.15 | 0.15 | ||
2089 | 17.97 | 13.47 | -4.50 | ---- | 0.00 | 0.15 | 0.15 | ||
2090 | 18.01 | 13.47 | -4.55 | ---- | 0.00 | 0.15 | 0.15 |
  | 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 | 16.54% | 14.07% | -2.47% | 2035 | -0.00% | 0.21% | 0.21% | ||
  | |||||||||
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 |