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 | 13.41 | -0.48 | 280 | 0.00 | 0.50 | 0.50 | ||
2018 | 13.97 | 13.94 | -0.03 | 267 | 0.00 | 1.00 | 1.00 | ||
2019 | 14.09 | 14.43 | 0.35 | 259 | 0.00 | 1.48 | 1.48 | ||
2020 | 14.22 | 14.90 | 0.67 | 253 | 0.00 | 1.93 | 1.93 | ||
2021 | 14.34 | 15.35 | 1.00 | 251 | 0.00 | 2.36 | 2.36 | ||
2022 | 14.52 | 15.38 | 0.86 | 251 | 0.00 | 2.37 | 2.37 | ||
2023 | 14.72 | 15.37 | 0.65 | 251 | 0.00 | 2.34 | 2.34 | ||
2024 | 14.96 | 15.38 | 0.42 | 249 | 0.00 | 2.31 | 2.31 | ||
2025 | 15.17 | 15.40 | 0.23 | 247 | 0.01 | 2.31 | 2.31 | ||
2026 | 15.37 | 15.41 | 0.04 | 245 | 0.01 | 2.32 | 2.31 | ||
2027 | 15.57 | 15.43 | -0.14 | 243 | 0.01 | 2.32 | 2.30 | ||
2028 | 15.77 | 15.45 | -0.32 | 241 | 0.02 | 2.32 | 2.30 | ||
2029 | 15.95 | 15.46 | -0.49 | 239 | 0.02 | 2.32 | 2.30 | ||
2030 | 16.12 | 15.48 | -0.65 | 236 | 0.03 | 2.32 | 2.29 | ||
2031 | 16.27 | 15.49 | -0.79 | 233 | 0.03 | 2.32 | 2.29 | ||
2032 | 16.41 | 15.50 | -0.91 | 230 | 0.04 | 2.32 | 2.29 | ||
2033 | 16.52 | 15.51 | -1.01 | 226 | 0.04 | 2.32 | 2.28 | ||
2034 | 16.60 | 15.52 | -1.08 | 222 | 0.05 | 2.33 | 2.28 | ||
2035 | 16.67 | 15.53 | -1.15 | 218 | 0.05 | 2.33 | 2.27 | ||
2036 | 16.74 | 15.53 | -1.20 | 213 | 0.06 | 2.33 | 2.27 | ||
2037 | 16.78 | 15.54 | -1.24 | 208 | 0.06 | 2.33 | 2.27 | ||
2038 | 16.80 | 15.54 | -1.26 | 203 | 0.07 | 2.33 | 2.26 | ||
2039 | 16.80 | 15.55 | -1.26 | 198 | 0.08 | 2.33 | 2.26 | ||
2040 | 16.79 | 15.55 | -1.24 | 193 | 0.08 | 2.33 | 2.25 | ||
2041 | 16.77 | 15.55 | -1.22 | 189 | 0.09 | 2.34 | 2.25 | ||
2042 | 16.76 | 15.55 | -1.20 | 184 | 0.09 | 2.34 | 2.24 | ||
2043 | 16.74 | 15.55 | -1.18 | 179 | 0.10 | 2.34 | 2.24 | ||
2044 | 16.72 | 15.56 | -1.16 | 175 | 0.10 | 2.34 | 2.24 | ||
2045 | 16.71 | 15.56 | -1.15 | 170 | 0.11 | 2.34 | 2.23 | ||
2046 | 16.69 | 15.56 | -1.13 | 166 | 0.11 | 2.34 | 2.23 | ||
2047 | 16.68 | 15.56 | -1.12 | 161 | 0.12 | 2.34 | 2.22 | ||
2048 | 16.67 | 15.56 | -1.11 | 157 | 0.13 | 2.34 | 2.22 | ||
2049 | 16.67 | 15.56 | -1.11 | 152 | 0.13 | 2.35 | 2.22 | ||
2050 | 16.68 | 15.57 | -1.11 | 148 | 0.14 | 2.35 | 2.21 | ||
2051 | 16.69 | 15.57 | -1.12 | 143 | 0.14 | 2.35 | 2.21 | ||
2052 | 16.72 | 15.57 | -1.15 | 138 | 0.15 | 2.35 | 2.20 | ||
2053 | 16.76 | 15.58 | -1.18 | 133 | 0.15 | 2.35 | 2.20 | ||
2054 | 16.80 | 15.58 | -1.22 | 127 | 0.16 | 2.35 | 2.20 | ||
2055 | 16.85 | 15.59 | -1.26 | 122 | 0.16 | 2.35 | 2.19 | ||
2056 | 16.91 | 15.59 | -1.31 | 116 | 0.17 | 2.36 | 2.19 | ||
2057 | 16.97 | 15.60 | -1.37 | 109 | 0.17 | 2.36 | 2.18 | ||
2058 | 17.02 | 15.60 | -1.42 | 102 | 0.18 | 2.36 | 2.18 | ||
2059 | 17.08 | 15.61 | -1.47 | 95 | 0.18 | 2.36 | 2.18 | ||
2060 | 17.14 | 15.61 | -1.53 | 88 | 0.19 | 2.36 | 2.17 | ||
2061 | 17.20 | 15.62 | -1.58 | 80 | 0.19 | 2.36 | 2.17 | ||
2062 | 17.25 | 15.62 | -1.63 | 72 | 0.20 | 2.36 | 2.17 | ||
2063 | 17.31 | 15.63 | -1.68 | 64 | 0.20 | 2.37 | 2.17 | ||
2064 | 17.37 | 15.63 | -1.73 | 55 | 0.20 | 2.37 | 2.16 | ||
2065 | 17.42 | 15.64 | -1.78 | 46 | 0.21 | 2.37 | 2.16 | ||
2066 | 17.48 | 15.64 | -1.84 | 36 | 0.21 | 2.37 | 2.16 | ||
2067 | 17.54 | 15.65 | -1.89 | 26 | 0.21 | 2.37 | 2.16 | ||
2068 | 17.61 | 15.66 | -1.95 | 16 | 0.22 | 2.37 | 2.16 | ||
2069 | 17.67 | 15.66 | -2.01 | 6 | 0.22 | 2.38 | 2.16 | ||
2070 | 17.72 | 15.67 | -2.06 | ---- | 0.22 | 2.38 | 2.15 | ||
2071 | 17.78 | 15.67 | -2.11 | ---- | 0.22 | 2.38 | 2.15 | ||
2072 | 17.82 | 15.67 | -2.15 | ---- | 0.23 | 2.38 | 2.15 | ||
2073 | 17.86 | 15.68 | -2.18 | ---- | 0.23 | 2.38 | 2.15 | ||
2074 | 17.89 | 15.68 | -2.21 | ---- | 0.23 | 2.38 | 2.15 | ||
2075 | 17.92 | 15.69 | -2.23 | ---- | 0.23 | 2.38 | 2.15 | ||
2076 | 17.93 | 15.69 | -2.24 | ---- | 0.23 | 2.39 | 2.15 | ||
2077 | 17.94 | 15.69 | -2.25 | ---- | 0.23 | 2.39 | 2.15 | ||
2078 | 17.94 | 15.69 | -2.25 | ---- | 0.24 | 2.39 | 2.15 | ||
2079 | 17.94 | 15.69 | -2.25 | ---- | 0.24 | 2.39 | 2.15 | ||
2080 | 17.95 | 15.69 | -2.25 | ---- | 0.24 | 2.39 | 2.15 | ||
2081 | 17.95 | 15.70 | -2.26 | ---- | 0.24 | 2.39 | 2.15 | ||
2082 | 17.97 | 15.70 | -2.27 | ---- | 0.24 | 2.39 | 2.16 | ||
2083 | 17.99 | 15.70 | -2.29 | ---- | 0.24 | 2.40 | 2.16 | ||
2084 | 18.02 | 15.70 | -2.31 | ---- | 0.24 | 2.40 | 2.16 | ||
2085 | 18.05 | 15.71 | -2.34 | ---- | 0.24 | 2.40 | 2.16 | ||
2086 | 18.09 | 15.71 | -2.38 | ---- | 0.24 | 2.40 | 2.16 | ||
2087 | 18.13 | 15.71 | -2.42 | ---- | 0.24 | 2.40 | 2.16 | ||
2088 | 18.17 | 15.72 | -2.46 | ---- | 0.24 | 2.40 | 2.16 | ||
2089 | 18.22 | 15.72 | -2.50 | ---- | 0.25 | 2.40 | 2.16 | ||
2090 | 18.26 | 15.73 | -2.54 | ---- | 0.25 | 2.40 | 2.16 |
  | 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 | 16.66% | 16.07% | -0.59% | 2069 | 0.11% | 2.21% | 2.09% | ||
  | |||||||||
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 |