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 | 13.76 | 12.91 | -0.86 | 283 | -0.13 | -0.01 | 0.13 | ||
2018 | 13.71 | 12.93 | -0.78 | 270 | -0.26 | -0.01 | 0.25 | ||
2019 | 13.70 | 12.93 | -0.76 | 258 | -0.39 | -0.02 | 0.37 | ||
2020 | 13.71 | 12.94 | -0.77 | 247 | -0.51 | -0.02 | 0.49 | ||
2021 | 13.71 | 12.96 | -0.76 | 237 | -0.63 | -0.03 | 0.60 | ||
2022 | 13.77 | 12.98 | -0.79 | 227 | -0.75 | -0.03 | 0.71 | ||
2023 | 13.86 | 12.99 | -0.87 | 218 | -0.86 | -0.04 | 0.82 | ||
2024 | 13.98 | 13.02 | -0.97 | 208 | -0.97 | -0.05 | 0.93 | ||
2025 | 14.09 | 13.03 | -1.06 | 199 | -1.08 | -0.05 | 1.03 | ||
2026 | 14.18 | 13.04 | -1.14 | 190 | -1.18 | -0.06 | 1.12 | ||
2027 | 14.28 | 13.05 | -1.23 | 181 | -1.28 | -0.06 | 1.22 | ||
2028 | 14.38 | 13.06 | -1.32 | 173 | -1.37 | -0.07 | 1.30 | ||
2029 | 14.47 | 13.07 | -1.40 | 164 | -1.46 | -0.07 | 1.39 | ||
2030 | 14.55 | 13.08 | -1.48 | 156 | -1.54 | -0.08 | 1.47 | ||
2031 | 14.62 | 13.09 | -1.54 | 148 | -1.62 | -0.08 | 1.54 | ||
2032 | 14.68 | 13.09 | -1.59 | 139 | -1.69 | -0.08 | 1.61 | ||
2033 | 14.72 | 13.10 | -1.62 | 130 | -1.76 | -0.09 | 1.67 | ||
2034 | 14.73 | 13.10 | -1.63 | 121 | -1.82 | -0.09 | 1.73 | ||
2035 | 14.74 | 13.10 | -1.64 | 111 | -1.88 | -0.10 | 1.78 | ||
2036 | 14.75 | 13.11 | -1.64 | 102 | -1.93 | -0.10 | 1.83 | ||
2037 | 14.74 | 13.11 | -1.63 | 92 | -1.98 | -0.10 | 1.88 | ||
2038 | 14.71 | 13.11 | -1.61 | 83 | -2.02 | -0.10 | 1.91 | ||
2039 | 14.68 | 13.11 | -1.57 | 73 | -2.05 | -0.11 | 1.95 | ||
2040 | 14.63 | 13.11 | -1.52 | 64 | -2.08 | -0.11 | 1.97 | ||
2041 | 14.58 | 13.11 | -1.48 | 55 | -2.10 | -0.11 | 2.00 | ||
2042 | 14.54 | 13.11 | -1.44 | 46 | -2.12 | -0.11 | 2.01 | ||
2043 | 14.50 | 13.10 | -1.40 | 37 | -2.14 | -0.11 | 2.03 | ||
2044 | 14.47 | 13.10 | -1.36 | 28 | -2.15 | -0.11 | 2.04 | ||
2045 | 14.44 | 13.10 | -1.33 | 19 | -2.16 | -0.11 | 2.05 | ||
2046 | 14.41 | 13.10 | -1.30 | 10 | -2.17 | -0.11 | 2.05 | ||
2047 | 14.39 | 13.10 | -1.29 | 2 | -2.17 | -0.11 | 2.06 | ||
2048 | 14.38 | 13.10 | -1.27 | ---- | -2.17 | -0.11 | 2.06 | ||
2049 | 14.37 | 13.10 | -1.26 | ---- | -2.17 | -0.11 | 2.06 | ||
2050 | 14.37 | 13.11 | -1.26 | ---- | -2.18 | -0.11 | 2.06 | ||
2051 | 14.38 | 13.11 | -1.27 | ---- | -2.18 | -0.11 | 2.06 | ||
2052 | 14.39 | 13.11 | -1.29 | ---- | -2.18 | -0.11 | 2.06 | ||
2053 | 14.42 | 13.11 | -1.31 | ---- | -2.18 | -0.11 | 2.07 | ||
2054 | 14.46 | 13.11 | -1.34 | ---- | -2.18 | -0.12 | 2.07 | ||
2055 | 14.50 | 13.12 | -1.38 | ---- | -2.19 | -0.12 | 2.07 | ||
2056 | 14.55 | 13.12 | -1.42 | ---- | -2.19 | -0.12 | 2.08 | ||
2057 | 14.59 | 13.12 | -1.47 | ---- | -2.20 | -0.12 | 2.08 | ||
2058 | 14.64 | 13.13 | -1.51 | ---- | -2.21 | -0.12 | 2.09 | ||
2059 | 14.68 | 13.13 | -1.55 | ---- | -2.22 | -0.12 | 2.10 | ||
2060 | 14.73 | 13.13 | -1.59 | ---- | -2.22 | -0.12 | 2.11 | ||
2061 | 14.77 | 13.14 | -1.63 | ---- | -2.23 | -0.12 | 2.12 | ||
2062 | 14.81 | 13.14 | -1.67 | ---- | -2.25 | -0.12 | 2.13 | ||
2063 | 14.85 | 13.14 | -1.71 | ---- | -2.26 | -0.12 | 2.14 | ||
2064 | 14.89 | 13.15 | -1.75 | ---- | -2.27 | -0.12 | 2.15 | ||
2065 | 14.93 | 13.15 | -1.79 | ---- | -2.28 | -0.12 | 2.16 | ||
2066 | 14.98 | 13.15 | -1.83 | ---- | -2.29 | -0.12 | 2.17 | ||
2067 | 15.02 | 13.15 | -1.87 | ---- | -2.31 | -0.12 | 2.19 | ||
2068 | 15.07 | 13.16 | -1.91 | ---- | -2.32 | -0.12 | 2.20 | ||
2069 | 15.11 | 13.16 | -1.95 | ---- | -2.33 | -0.12 | 2.21 | ||
2070 | 15.15 | 13.16 | -1.99 | ---- | -2.35 | -0.13 | 2.22 | ||
2071 | 15.19 | 13.17 | -2.03 | ---- | -2.36 | -0.13 | 2.23 | ||
2072 | 15.22 | 13.17 | -2.06 | ---- | -2.37 | -0.13 | 2.25 | ||
2073 | 15.25 | 13.17 | -2.08 | ---- | -2.38 | -0.13 | 2.26 | ||
2074 | 15.27 | 13.17 | -2.10 | ---- | -2.39 | -0.13 | 2.27 | ||
2075 | 15.28 | 13.17 | -2.11 | ---- | -2.41 | -0.13 | 2.28 | ||
2076 | 15.28 | 13.17 | -2.11 | ---- | -2.41 | -0.13 | 2.29 | ||
2077 | 15.28 | 13.17 | -2.11 | ---- | -2.42 | -0.13 | 2.29 | ||
2078 | 15.28 | 13.17 | -2.10 | ---- | -2.43 | -0.13 | 2.30 | ||
2079 | 15.27 | 13.17 | -2.10 | ---- | -2.44 | -0.13 | 2.31 | ||
2080 | 15.27 | 13.17 | -2.09 | ---- | -2.44 | -0.13 | 2.31 | ||
2081 | 15.27 | 13.17 | -2.09 | ---- | -2.45 | -0.13 | 2.32 | ||
2082 | 15.27 | 13.17 | -2.10 | ---- | -2.45 | -0.13 | 2.32 | ||
2083 | 15.29 | 13.17 | -2.12 | ---- | -2.46 | -0.13 | 2.33 | ||
2084 | 15.31 | 13.17 | -2.14 | ---- | -2.46 | -0.13 | 2.33 | ||
2085 | 15.34 | 13.18 | -2.17 | ---- | -2.47 | -0.13 | 2.33 | ||
2086 | 15.37 | 13.18 | -2.20 | ---- | -2.47 | -0.13 | 2.34 | ||
2087 | 15.41 | 13.18 | -2.23 | ---- | -2.48 | -0.13 | 2.34 | ||
2088 | 15.45 | 13.18 | -2.26 | ---- | -2.48 | -0.13 | 2.35 | ||
2089 | 15.48 | 13.18 | -2.30 | ---- | -2.49 | -0.13 | 2.35 | ||
2090 | 15.52 | 13.19 | -2.33 | ---- | -2.49 | -0.13 | 2.36 |
  | 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 | 14.72% | 13.77% | -0.95% | 2047 | -1.83% | -0.09% | 1.73% | ||
  | |||||||||
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 |