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 | 15.27 | 1.39 | 298 | 0.00 | 2.39 | 2.39 | ||
2017 | 13.89 | 15.36 | 1.47 | 297 | 0.00 | 2.45 | 2.45 | ||
2018 | 13.97 | 15.37 | 1.40 | 297 | 0.00 | 2.43 | 2.43 | ||
2019 | 14.09 | 15.37 | 1.28 | 297 | 0.00 | 2.42 | 2.41 | ||
2020 | 14.24 | 15.36 | 1.13 | 296 | 0.01 | 2.40 | 2.39 | ||
2021 | 14.36 | 15.37 | 1.00 | 296 | 0.02 | 2.38 | 2.36 | ||
2022 | 14.55 | 15.38 | 0.84 | 295 | 0.03 | 2.37 | 2.34 | ||
2023 | 14.76 | 15.37 | 0.61 | 293 | 0.04 | 2.34 | 2.31 | ||
2024 | 15.00 | 15.38 | 0.38 | 290 | 0.05 | 2.32 | 2.27 | ||
2025 | 15.22 | 15.40 | 0.18 | 287 | 0.06 | 2.32 | 2.26 | ||
2026 | 15.43 | 15.42 | -0.01 | 284 | 0.07 | 2.32 | 2.25 | ||
2027 | 15.64 | 15.44 | -0.20 | 281 | 0.08 | 2.33 | 2.24 | ||
2028 | 15.84 | 15.45 | -0.39 | 278 | 0.09 | 2.33 | 2.23 | ||
2029 | 16.04 | 15.47 | -0.56 | 276 | 0.11 | 2.33 | 2.22 | ||
2030 | 16.21 | 15.49 | -0.73 | 273 | 0.12 | 2.33 | 2.21 | ||
2031 | 16.37 | 15.50 | -0.87 | 270 | 0.13 | 2.33 | 2.21 | ||
2032 | 16.51 | 15.51 | -1.00 | 266 | 0.14 | 2.34 | 2.20 | ||
2033 | 16.63 | 15.52 | -1.10 | 262 | 0.15 | 2.34 | 2.19 | ||
2034 | 16.71 | 15.53 | -1.18 | 257 | 0.16 | 2.34 | 2.18 | ||
2035 | 16.79 | 15.54 | -1.25 | 253 | 0.17 | 2.34 | 2.17 | ||
2036 | 16.85 | 15.55 | -1.31 | 248 | 0.17 | 2.34 | 2.17 | ||
2037 | 16.90 | 15.55 | -1.35 | 242 | 0.18 | 2.34 | 2.16 | ||
2038 | 16.92 | 15.56 | -1.36 | 237 | 0.19 | 2.35 | 2.16 | ||
2039 | 16.92 | 15.56 | -1.36 | 232 | 0.19 | 2.35 | 2.15 | ||
2040 | 16.91 | 15.56 | -1.35 | 227 | 0.20 | 2.35 | 2.15 | ||
2041 | 16.89 | 15.56 | -1.33 | 222 | 0.20 | 2.35 | 2.15 | ||
2042 | 16.87 | 15.57 | -1.31 | 218 | 0.21 | 2.35 | 2.14 | ||
2043 | 16.85 | 15.57 | -1.29 | 213 | 0.21 | 2.35 | 2.14 | ||
2044 | 16.83 | 15.57 | -1.26 | 208 | 0.21 | 2.35 | 2.14 | ||
2045 | 16.81 | 15.57 | -1.24 | 204 | 0.22 | 2.35 | 2.14 | ||
2046 | 16.79 | 15.57 | -1.22 | 199 | 0.22 | 2.35 | 2.14 | ||
2047 | 16.78 | 15.57 | -1.21 | 195 | 0.22 | 2.35 | 2.13 | ||
2048 | 16.77 | 15.57 | -1.20 | 190 | 0.22 | 2.36 | 2.13 | ||
2049 | 16.76 | 15.57 | -1.19 | 186 | 0.22 | 2.36 | 2.13 | ||
2050 | 16.76 | 15.58 | -1.19 | 181 | 0.22 | 2.36 | 2.13 | ||
2051 | 16.78 | 15.58 | -1.20 | 176 | 0.22 | 2.36 | 2.13 | ||
2052 | 16.80 | 15.58 | -1.22 | 171 | 0.23 | 2.36 | 2.13 | ||
2053 | 16.83 | 15.59 | -1.24 | 166 | 0.23 | 2.36 | 2.13 | ||
2054 | 16.87 | 15.59 | -1.28 | 161 | 0.23 | 2.36 | 2.13 | ||
2055 | 16.92 | 15.59 | -1.32 | 155 | 0.23 | 2.36 | 2.13 | ||
2056 | 16.97 | 15.60 | -1.37 | 149 | 0.23 | 2.36 | 2.13 | ||
2057 | 17.02 | 15.60 | -1.42 | 143 | 0.23 | 2.36 | 2.13 | ||
2058 | 17.08 | 15.61 | -1.47 | 136 | 0.23 | 2.36 | 2.13 | ||
2059 | 17.13 | 15.61 | -1.52 | 129 | 0.23 | 2.37 | 2.13 | ||
2060 | 17.18 | 15.62 | -1.57 | 122 | 0.23 | 2.37 | 2.13 | ||
2061 | 17.24 | 15.62 | -1.61 | 114 | 0.23 | 2.37 | 2.13 | ||
2062 | 17.29 | 15.63 | -1.66 | 106 | 0.23 | 2.37 | 2.14 | ||
2063 | 17.34 | 15.63 | -1.71 | 98 | 0.23 | 2.37 | 2.14 | ||
2064 | 17.40 | 15.64 | -1.76 | 90 | 0.23 | 2.37 | 2.14 | ||
2065 | 17.45 | 15.64 | -1.81 | 81 | 0.24 | 2.37 | 2.14 | ||
2066 | 17.51 | 15.65 | -1.86 | 71 | 0.24 | 2.37 | 2.14 | ||
2067 | 17.57 | 15.65 | -1.92 | 62 | 0.24 | 2.37 | 2.14 | ||
2068 | 17.63 | 15.66 | -1.97 | 52 | 0.24 | 2.38 | 2.14 | ||
2069 | 17.69 | 15.66 | -2.02 | 41 | 0.24 | 2.38 | 2.14 | ||
2070 | 17.74 | 15.67 | -2.08 | 31 | 0.24 | 2.38 | 2.14 | ||
2071 | 17.79 | 15.67 | -2.12 | 20 | 0.24 | 2.38 | 2.14 | ||
2072 | 17.84 | 15.68 | -2.16 | 8 | 0.24 | 2.38 | 2.14 | ||
2073 | 17.88 | 15.68 | -2.20 | ---- | 0.24 | 2.38 | 2.14 | ||
2074 | 17.91 | 15.68 | -2.22 | ---- | 0.24 | 2.38 | 2.14 | ||
2075 | 17.93 | 15.69 | -2.24 | ---- | 0.24 | 2.39 | 2.14 | ||
2076 | 17.94 | 15.69 | -2.25 | ---- | 0.25 | 2.39 | 2.14 | ||
2077 | 17.95 | 15.69 | -2.26 | ---- | 0.25 | 2.39 | 2.14 | ||
2078 | 17.95 | 15.69 | -2.26 | ---- | 0.25 | 2.39 | 2.14 | ||
2079 | 17.95 | 15.69 | -2.26 | ---- | 0.25 | 2.39 | 2.14 | ||
2080 | 17.95 | 15.69 | -2.26 | ---- | 0.25 | 2.39 | 2.15 | ||
2081 | 17.96 | 15.70 | -2.26 | ---- | 0.25 | 2.39 | 2.15 | ||
2082 | 17.97 | 15.70 | -2.28 | ---- | 0.25 | 2.39 | 2.15 | ||
2083 | 17.99 | 15.70 | -2.29 | ---- | 0.25 | 2.40 | 2.15 | ||
2084 | 18.02 | 15.70 | -2.32 | ---- | 0.25 | 2.40 | 2.15 | ||
2085 | 18.06 | 15.71 | -2.35 | ---- | 0.25 | 2.40 | 2.15 | ||
2086 | 18.10 | 15.71 | -2.39 | ---- | 0.25 | 2.40 | 2.15 | ||
2087 | 18.14 | 15.71 | -2.42 | ---- | 0.25 | 2.40 | 2.15 | ||
2088 | 18.18 | 15.72 | -2.46 | ---- | 0.25 | 2.40 | 2.15 | ||
2089 | 18.22 | 15.72 | -2.50 | ---- | 0.25 | 2.40 | 2.15 | ||
2090 | 18.27 | 15.73 | -2.54 | ---- | 0.25 | 2.40 | 2.15 |
  | 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 | 16.72% | 16.19% | -0.52% | 2072 | 0.17% | 2.33% | 2.16% | ||
  | |||||||||
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 |