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 | 13.34 | -0.63 | 264 | 0.00 | 0.40 | 0.40 | ||
2019 | 14.09 | 13.37 | -0.72 | 251 | 0.00 | 0.42 | 0.42 | ||
2020 | 14.23 | 13.38 | -0.85 | 239 | 0.00 | 0.41 | 0.42 | ||
2021 | 14.34 | 13.40 | -0.95 | 227 | 0.00 | 0.41 | 0.41 | ||
2022 | 14.52 | 13.42 | -1.10 | 214 | 0.00 | 0.41 | 0.41 | ||
2023 | 14.72 | 13.44 | -1.29 | 202 | 0.00 | 0.40 | 0.41 | ||
2024 | 14.95 | 13.46 | -1.49 | 188 | 0.00 | 0.40 | 0.40 | ||
2025 | 15.16 | 13.48 | -1.68 | 175 | 0.00 | 0.40 | 0.40 | ||
2026 | 15.36 | 13.50 | -1.86 | 162 | 0.00 | 0.40 | 0.40 | ||
2027 | 15.56 | 13.51 | -2.04 | 149 | 0.00 | 0.40 | 0.40 | ||
2028 | 15.75 | 13.53 | -2.22 | 135 | 0.00 | 0.40 | 0.40 | ||
2029 | 15.93 | 13.54 | -2.39 | 121 | 0.00 | 0.40 | 0.40 | ||
2030 | 16.09 | 13.56 | -2.54 | 107 | 0.00 | 0.40 | 0.40 | ||
2031 | 16.24 | 13.76 | -2.48 | 92 | 0.00 | 0.59 | 0.59 | ||
2032 | 16.37 | 13.77 | -2.60 | 78 | 0.00 | 0.60 | 0.60 | ||
2033 | 16.47 | 13.78 | -2.69 | 63 | 0.00 | 0.60 | 0.60 | ||
2034 | 16.55 | 13.79 | -2.76 | 48 | 0.00 | 0.60 | 0.60 | ||
2035 | 16.62 | 13.80 | -2.82 | 32 | 0.00 | 0.60 | 0.60 | ||
2036 | 16.67 | 13.80 | -2.87 | 16 | 0.00 | 0.60 | 0.60 | ||
2037 | 16.71 | 13.81 | -2.91 | ---- | -0.01 | 0.60 | 0.60 | ||
2038 | 16.72 | 13.81 | -2.91 | ---- | -0.01 | 0.60 | 0.60 | ||
2039 | 16.72 | 13.81 | -2.91 | ---- | -0.01 | 0.60 | 0.61 | ||
2040 | 16.71 | 13.81 | -2.89 | ---- | -0.01 | 0.60 | 0.61 | ||
2041 | 16.68 | 13.81 | -2.87 | ---- | -0.01 | 0.60 | 0.61 | ||
2042 | 16.66 | 13.82 | -2.84 | ---- | -0.01 | 0.60 | 0.61 | ||
2043 | 16.63 | 13.82 | -2.82 | ---- | -0.01 | 0.60 | 0.61 | ||
2044 | 16.61 | 13.82 | -2.79 | ---- | -0.01 | 0.60 | 0.61 | ||
2045 | 16.59 | 13.82 | -2.77 | ---- | -0.01 | 0.60 | 0.61 | ||
2046 | 16.56 | 13.91 | -2.65 | ---- | -0.01 | 0.69 | 0.70 | ||
2047 | 16.55 | 13.91 | -2.63 | ---- | -0.01 | 0.70 | 0.71 | ||
2048 | 16.54 | 13.92 | -2.62 | ---- | -0.01 | 0.70 | 0.71 | ||
2049 | 16.53 | 13.92 | -2.61 | ---- | -0.01 | 0.70 | 0.71 | ||
2050 | 16.53 | 13.92 | -2.61 | ---- | -0.01 | 0.70 | 0.71 | ||
2051 | 16.54 | 13.92 | -2.62 | ---- | -0.01 | 0.70 | 0.71 | ||
2052 | 16.56 | 13.92 | -2.64 | ---- | -0.01 | 0.70 | 0.71 | ||
2053 | 16.59 | 13.93 | -2.66 | ---- | -0.01 | 0.70 | 0.71 | ||
2054 | 16.63 | 13.93 | -2.70 | ---- | -0.01 | 0.70 | 0.71 | ||
2055 | 16.67 | 13.93 | -2.74 | ---- | -0.02 | 0.70 | 0.71 | ||
2056 | 16.72 | 14.12 | -2.60 | ---- | -0.02 | 0.89 | 0.90 | ||
2057 | 16.78 | 14.13 | -2.64 | ---- | -0.02 | 0.89 | 0.91 | ||
2058 | 16.83 | 14.14 | -2.69 | ---- | -0.02 | 0.89 | 0.91 | ||
2059 | 16.88 | 14.14 | -2.74 | ---- | -0.02 | 0.89 | 0.91 | ||
2060 | 16.93 | 14.15 | -2.79 | ---- | -0.02 | 0.89 | 0.91 | ||
2061 | 16.98 | 14.15 | -2.83 | ---- | -0.02 | 0.89 | 0.91 | ||
2062 | 17.04 | 14.15 | -2.88 | ---- | -0.02 | 0.89 | 0.92 | ||
2063 | 17.09 | 14.16 | -2.93 | ---- | -0.02 | 0.90 | 0.92 | ||
2064 | 17.14 | 14.16 | -2.98 | ---- | -0.02 | 0.90 | 0.92 | ||
2065 | 17.19 | 14.17 | -3.03 | ---- | -0.02 | 0.90 | 0.92 | ||
2066 | 17.25 | 14.35 | -2.89 | ---- | -0.02 | 1.08 | 1.10 | ||
2067 | 17.31 | 14.37 | -2.94 | ---- | -0.02 | 1.09 | 1.11 | ||
2068 | 17.36 | 14.37 | -2.99 | ---- | -0.03 | 1.09 | 1.11 | ||
2069 | 17.42 | 14.37 | -3.05 | ---- | -0.03 | 1.09 | 1.12 | ||
2070 | 17.47 | 14.38 | -3.10 | ---- | -0.03 | 1.09 | 1.12 | ||
2071 | 17.53 | 14.38 | -3.14 | ---- | -0.03 | 1.09 | 1.12 | ||
2072 | 17.57 | 14.39 | -3.18 | ---- | -0.03 | 1.09 | 1.12 | ||
2073 | 17.60 | 14.39 | -3.22 | ---- | -0.03 | 1.09 | 1.12 | ||
2074 | 17.63 | 14.39 | -3.24 | ---- | -0.03 | 1.09 | 1.12 | ||
2075 | 17.65 | 14.39 | -3.26 | ---- | -0.03 | 1.09 | 1.12 | ||
2076 | 17.67 | 14.40 | -3.27 | ---- | -0.03 | 1.09 | 1.12 | ||
2077 | 17.67 | 14.40 | -3.28 | ---- | -0.03 | 1.09 | 1.13 | ||
2078 | 17.67 | 14.40 | -3.28 | ---- | -0.03 | 1.09 | 1.13 | ||
2079 | 17.67 | 14.40 | -3.28 | ---- | -0.03 | 1.09 | 1.13 | ||
2080 | 17.68 | 14.40 | -3.28 | ---- | -0.03 | 1.10 | 1.13 | ||
2081 | 17.68 | 14.40 | -3.28 | ---- | -0.03 | 1.10 | 1.13 | ||
2082 | 17.69 | 14.40 | -3.29 | ---- | -0.03 | 1.10 | 1.13 | ||
2083 | 17.71 | 14.40 | -3.31 | ---- | -0.03 | 1.10 | 1.13 | ||
2084 | 17.74 | 14.40 | -3.34 | ---- | -0.04 | 1.10 | 1.13 | ||
2085 | 17.77 | 14.41 | -3.37 | ---- | -0.04 | 1.10 | 1.13 | ||
2086 | 17.81 | 14.41 | -3.40 | ---- | -0.04 | 1.10 | 1.13 | ||
2087 | 17.85 | 14.41 | -3.44 | ---- | -0.04 | 1.10 | 1.14 | ||
2088 | 17.89 | 14.42 | -3.48 | ---- | -0.04 | 1.10 | 1.14 | ||
2089 | 17.93 | 14.42 | -3.52 | ---- | -0.04 | 1.10 | 1.14 | ||
2090 | 17.98 | 14.42 | -3.56 | ---- | -0.04 | 1.10 | 1.14 |
  | 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 | 16.53% | 14.55% | -1.98% | 2036 | -0.01% | 0.69% | 0.70% | ||
  | |||||||||
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 |