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 | 12.98 | -0.99 | 264 | 0.00 | 0.04 | 0.04 | ||
2019 | 14.09 | 13.03 | -1.05 | 249 | 0.00 | 0.08 | 0.08 | ||
2020 | 14.23 | 13.09 | -1.14 | 234 | 0.00 | 0.12 | 0.12 | ||
2021 | 14.34 | 13.14 | -1.20 | 220 | 0.00 | 0.16 | 0.16 | ||
2022 | 14.52 | 13.21 | -1.31 | 206 | 0.00 | 0.20 | 0.20 | ||
2023 | 14.72 | 13.26 | -1.46 | 192 | 0.00 | 0.23 | 0.23 | ||
2024 | 14.96 | 13.33 | -1.63 | 178 | 0.00 | 0.27 | 0.27 | ||
2025 | 15.16 | 13.38 | -1.78 | 164 | 0.00 | 0.30 | 0.30 | ||
2026 | 15.36 | 13.43 | -1.93 | 151 | 0.00 | 0.33 | 0.33 | ||
2027 | 15.56 | 13.48 | -2.08 | 137 | 0.00 | 0.36 | 0.37 | ||
2028 | 15.75 | 13.52 | -2.22 | 123 | 0.00 | 0.40 | 0.40 | ||
2029 | 15.93 | 13.57 | -2.36 | 109 | 0.00 | 0.43 | 0.43 | ||
2030 | 16.09 | 13.61 | -2.48 | 95 | 0.00 | 0.46 | 0.46 | ||
2031 | 16.24 | 13.65 | -2.59 | 81 | 0.00 | 0.49 | 0.49 | ||
2032 | 16.37 | 13.69 | -2.68 | 66 | 0.00 | 0.52 | 0.52 | ||
2033 | 16.48 | 13.73 | -2.75 | 50 | 0.00 | 0.55 | 0.55 | ||
2034 | 16.55 | 13.76 | -2.79 | 34 | 0.00 | 0.57 | 0.58 | ||
2035 | 16.62 | 13.80 | -2.82 | 18 | 0.00 | 0.60 | 0.60 | ||
2036 | 16.68 | 13.83 | -2.85 | 2 | 0.00 | 0.63 | 0.63 | ||
2037 | 16.71 | 13.86 | -2.85 | ---- | 0.00 | 0.65 | 0.66 | ||
2038 | 16.73 | 13.89 | -2.84 | ---- | 0.00 | 0.68 | 0.68 | ||
2039 | 16.72 | 13.92 | -2.81 | ---- | 0.00 | 0.70 | 0.71 | ||
2040 | 16.71 | 13.94 | -2.77 | ---- | 0.00 | 0.73 | 0.73 | ||
2041 | 16.68 | 13.97 | -2.72 | ---- | -0.01 | 0.75 | 0.76 | ||
2042 | 16.66 | 13.99 | -2.67 | ---- | -0.01 | 0.77 | 0.78 | ||
2043 | 16.63 | 14.01 | -2.62 | ---- | -0.01 | 0.80 | 0.80 | ||
2044 | 16.61 | 14.03 | -2.57 | ---- | -0.01 | 0.82 | 0.83 | ||
2045 | 16.59 | 14.06 | -2.53 | ---- | -0.01 | 0.84 | 0.85 | ||
2046 | 16.57 | 14.08 | -2.49 | ---- | -0.01 | 0.86 | 0.87 | ||
2047 | 16.55 | 14.10 | -2.45 | ---- | -0.01 | 0.88 | 0.89 | ||
2048 | 16.54 | 14.12 | -2.42 | ---- | -0.01 | 0.91 | 0.91 | ||
2049 | 16.53 | 14.14 | -2.38 | ---- | -0.01 | 0.93 | 0.94 | ||
2050 | 16.53 | 14.17 | -2.36 | ---- | -0.01 | 0.95 | 0.96 | ||
2051 | 16.54 | 14.19 | -2.35 | ---- | -0.01 | 0.97 | 0.98 | ||
2052 | 16.56 | 14.21 | -2.35 | ---- | -0.01 | 0.99 | 1.00 | ||
2053 | 16.59 | 14.23 | -2.36 | ---- | -0.01 | 1.01 | 1.02 | ||
2054 | 16.63 | 14.25 | -2.37 | ---- | -0.01 | 1.03 | 1.04 | ||
2055 | 16.67 | 14.27 | -2.40 | ---- | -0.02 | 1.04 | 1.05 | ||
2056 | 16.72 | 14.27 | -2.45 | ---- | -0.02 | 1.04 | 1.05 | ||
2057 | 16.78 | 14.28 | -2.50 | ---- | -0.02 | 1.04 | 1.06 | ||
2058 | 16.83 | 14.28 | -2.55 | ---- | -0.02 | 1.04 | 1.06 | ||
2059 | 16.88 | 14.29 | -2.59 | ---- | -0.02 | 1.04 | 1.06 | ||
2060 | 16.93 | 14.29 | -2.64 | ---- | -0.02 | 1.04 | 1.06 | ||
2061 | 16.98 | 14.30 | -2.69 | ---- | -0.02 | 1.04 | 1.06 | ||
2062 | 17.03 | 14.30 | -2.73 | ---- | -0.02 | 1.04 | 1.06 | ||
2063 | 17.09 | 14.30 | -2.78 | ---- | -0.02 | 1.04 | 1.06 | ||
2064 | 17.14 | 14.31 | -2.83 | ---- | -0.02 | 1.04 | 1.07 | ||
2065 | 17.19 | 14.31 | -2.88 | ---- | -0.03 | 1.04 | 1.07 | ||
2066 | 17.25 | 14.32 | -2.93 | ---- | -0.03 | 1.04 | 1.07 | ||
2067 | 17.30 | 14.32 | -2.98 | ---- | -0.03 | 1.04 | 1.07 | ||
2068 | 17.36 | 14.33 | -3.03 | ---- | -0.03 | 1.04 | 1.07 | ||
2069 | 17.42 | 14.33 | -3.09 | ---- | -0.03 | 1.05 | 1.08 | ||
2070 | 17.47 | 14.33 | -3.14 | ---- | -0.03 | 1.05 | 1.08 | ||
2071 | 17.52 | 14.34 | -3.18 | ---- | -0.03 | 1.05 | 1.08 | ||
2072 | 17.56 | 14.34 | -3.22 | ---- | -0.03 | 1.05 | 1.08 | ||
2073 | 17.60 | 14.34 | -3.26 | ---- | -0.03 | 1.05 | 1.08 | ||
2074 | 17.63 | 14.35 | -3.28 | ---- | -0.03 | 1.05 | 1.08 | ||
2075 | 17.65 | 14.35 | -3.30 | ---- | -0.03 | 1.05 | 1.08 | ||
2076 | 17.66 | 14.35 | -3.31 | ---- | -0.04 | 1.05 | 1.09 | ||
2077 | 17.67 | 14.35 | -3.31 | ---- | -0.04 | 1.05 | 1.09 | ||
2078 | 17.67 | 14.35 | -3.32 | ---- | -0.04 | 1.05 | 1.09 | ||
2079 | 17.67 | 14.35 | -3.31 | ---- | -0.04 | 1.05 | 1.09 | ||
2080 | 17.67 | 14.36 | -3.32 | ---- | -0.04 | 1.05 | 1.09 | ||
2081 | 17.68 | 14.36 | -3.32 | ---- | -0.04 | 1.05 | 1.09 | ||
2082 | 17.69 | 14.36 | -3.33 | ---- | -0.04 | 1.05 | 1.09 | ||
2083 | 17.71 | 14.36 | -3.35 | ---- | -0.04 | 1.05 | 1.09 | ||
2084 | 17.73 | 14.36 | -3.37 | ---- | -0.04 | 1.05 | 1.10 | ||
2085 | 17.77 | 14.36 | -3.40 | ---- | -0.04 | 1.06 | 1.10 | ||
2086 | 17.80 | 14.37 | -3.44 | ---- | -0.04 | 1.06 | 1.10 | ||
2087 | 17.84 | 14.37 | -3.47 | ---- | -0.04 | 1.06 | 1.10 | ||
2088 | 17.89 | 14.37 | -3.51 | ---- | -0.04 | 1.06 | 1.10 | ||
2089 | 17.93 | 14.38 | -3.55 | ---- | -0.04 | 1.06 | 1.10 | ||
2090 | 17.97 | 14.38 | -3.59 | ---- | -0.04 | 1.06 | 1.10 |
  | 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% | 14.58% | -1.95% | 2036 | -0.01% | 0.72% | 0.73% | ||
  | |||||||||
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 |