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 | 12.94 | -1.03 | 264 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.09 | 12.95 | -1.14 | 248 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.23 | 12.96 | -1.26 | 233 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.35 | 12.98 | -1.36 | 219 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.52 | 13.01 | -1.51 | 204 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.71 | 13.04 | -1.68 | 189 | -0.01 | 0.00 | 0.02 | ||
2024 | 14.93 | 13.07 | -1.86 | 173 | -0.03 | 0.01 | 0.04 | ||
2025 | 15.12 | 13.09 | -2.03 | 158 | -0.04 | 0.01 | 0.06 | ||
2026 | 15.31 | 13.11 | -2.20 | 143 | -0.06 | 0.01 | 0.07 | ||
2027 | 15.49 | 13.13 | -2.36 | 128 | -0.07 | 0.01 | 0.09 | ||
2028 | 15.66 | 13.14 | -2.52 | 113 | -0.09 | 0.02 | 0.10 | ||
2029 | 15.83 | 13.16 | -2.67 | 97 | -0.10 | 0.02 | 0.12 | ||
2030 | 15.97 | 13.17 | -2.80 | 81 | -0.12 | 0.02 | 0.14 | ||
2031 | 16.12 | 13.18 | -2.93 | 64 | -0.13 | 0.02 | 0.14 | ||
2032 | 16.24 | 13.19 | -3.05 | 47 | -0.13 | 0.02 | 0.15 | ||
2033 | 16.33 | 13.20 | -3.13 | 29 | -0.14 | 0.02 | 0.16 | ||
2034 | 16.40 | 13.21 | -3.19 | 10 | -0.15 | 0.02 | 0.17 | ||
2035 | 16.46 | 13.21 | -3.24 | ---- | -0.16 | 0.02 | 0.18 | ||
2036 | 16.51 | 13.22 | -3.28 | ---- | -0.17 | 0.02 | 0.19 | ||
2037 | 16.53 | 13.23 | -3.31 | ---- | -0.19 | 0.02 | 0.20 | ||
2038 | 16.53 | 13.23 | -3.30 | ---- | -0.20 | 0.02 | 0.22 | ||
2039 | 16.51 | 13.23 | -3.28 | ---- | -0.22 | 0.02 | 0.23 | ||
2040 | 16.48 | 13.23 | -3.25 | ---- | -0.23 | 0.02 | 0.25 | ||
2041 | 16.44 | 13.23 | -3.21 | ---- | -0.25 | 0.02 | 0.26 | ||
2042 | 16.40 | 13.23 | -3.17 | ---- | -0.26 | 0.02 | 0.28 | ||
2043 | 16.36 | 13.23 | -3.12 | ---- | -0.28 | 0.02 | 0.30 | ||
2044 | 16.31 | 13.23 | -3.08 | ---- | -0.30 | 0.02 | 0.32 | ||
2045 | 16.27 | 13.23 | -3.04 | ---- | -0.32 | 0.02 | 0.34 | ||
2046 | 16.23 | 13.23 | -3.00 | ---- | -0.34 | 0.02 | 0.36 | ||
2047 | 16.20 | 13.24 | -2.96 | ---- | -0.36 | 0.02 | 0.38 | ||
2048 | 16.16 | 13.24 | -2.93 | ---- | -0.38 | 0.02 | 0.40 | ||
2049 | 16.13 | 13.24 | -2.89 | ---- | -0.41 | 0.02 | 0.43 | ||
2050 | 16.11 | 13.24 | -2.87 | ---- | -0.43 | 0.02 | 0.45 | ||
2051 | 16.09 | 13.24 | -2.85 | ---- | -0.47 | 0.02 | 0.48 | ||
2052 | 16.08 | 13.24 | -2.84 | ---- | -0.49 | 0.02 | 0.51 | ||
2053 | 16.08 | 13.24 | -2.84 | ---- | -0.52 | 0.02 | 0.54 | ||
2054 | 16.10 | 13.25 | -2.85 | ---- | -0.55 | 0.02 | 0.56 | ||
2055 | 16.12 | 13.25 | -2.87 | ---- | -0.57 | 0.02 | 0.59 | ||
2056 | 16.15 | 13.26 | -2.90 | ---- | -0.59 | 0.02 | 0.61 | ||
2057 | 16.19 | 13.26 | -2.93 | ---- | -0.61 | 0.02 | 0.63 | ||
2058 | 16.22 | 13.26 | -2.96 | ---- | -0.63 | 0.02 | 0.65 | ||
2059 | 16.25 | 13.27 | -2.98 | ---- | -0.65 | 0.02 | 0.67 | ||
2060 | 16.28 | 13.27 | -3.01 | ---- | -0.67 | 0.02 | 0.69 | ||
2061 | 16.32 | 13.27 | -3.04 | ---- | -0.69 | 0.02 | 0.70 | ||
2062 | 16.35 | 13.28 | -3.07 | ---- | -0.71 | 0.02 | 0.73 | ||
2063 | 16.38 | 13.28 | -3.10 | ---- | -0.73 | 0.02 | 0.75 | ||
2064 | 16.40 | 13.28 | -3.12 | ---- | -0.76 | 0.02 | 0.78 | ||
2065 | 16.43 | 13.29 | -3.15 | ---- | -0.78 | 0.02 | 0.80 | ||
2066 | 16.45 | 13.29 | -3.16 | ---- | -0.82 | 0.02 | 0.84 | ||
2067 | 16.48 | 13.29 | -3.19 | ---- | -0.85 | 0.02 | 0.87 | ||
2068 | 16.51 | 13.30 | -3.22 | ---- | -0.88 | 0.02 | 0.89 | ||
2069 | 16.55 | 13.30 | -3.25 | ---- | -0.89 | 0.02 | 0.91 | ||
2070 | 16.59 | 13.30 | -3.29 | ---- | -0.91 | 0.02 | 0.93 | ||
2071 | 16.63 | 13.31 | -3.32 | ---- | -0.93 | 0.02 | 0.94 | ||
2072 | 16.65 | 13.31 | -3.34 | ---- | -0.95 | 0.02 | 0.96 | ||
2073 | 16.66 | 13.31 | -3.35 | ---- | -0.97 | 0.02 | 0.99 | ||
2074 | 16.66 | 13.31 | -3.35 | ---- | -1.00 | 0.01 | 1.01 | ||
2075 | 16.66 | 13.31 | -3.34 | ---- | -1.03 | 0.01 | 1.04 | ||
2076 | 16.64 | 13.31 | -3.33 | ---- | -1.06 | 0.01 | 1.07 | ||
2077 | 16.62 | 13.31 | -3.31 | ---- | -1.09 | 0.01 | 1.09 | ||
2078 | 16.59 | 13.31 | -3.29 | ---- | -1.11 | 0.00 | 1.12 | ||
2079 | 16.56 | 13.31 | -3.25 | ---- | -1.15 | 0.00 | 1.15 | ||
2080 | 16.52 | 13.31 | -3.21 | ---- | -1.19 | 0.00 | 1.19 | ||
2081 | 16.48 | 13.31 | -3.17 | ---- | -1.23 | 0.01 | 1.24 | ||
2082 | 16.45 | 13.31 | -3.14 | ---- | -1.27 | 0.01 | 1.28 | ||
2083 | 16.44 | 13.31 | -3.13 | ---- | -1.30 | 0.01 | 1.31 | ||
2084 | 16.45 | 13.31 | -3.14 | ---- | -1.33 | 0.01 | 1.33 | ||
2085 | 16.46 | 13.31 | -3.15 | ---- | -1.35 | 0.01 | 1.35 | ||
2086 | 16.47 | 13.31 | -3.16 | ---- | -1.38 | 0.00 | 1.38 | ||
2087 | 16.48 | 13.31 | -3.17 | ---- | -1.40 | 0.00 | 1.40 | ||
2088 | 16.50 | 13.31 | -3.19 | ---- | -1.43 | 0.00 | 1.43 | ||
2089 | 16.51 | 13.31 | -3.20 | ---- | -1.46 | -0.01 | 1.45 | ||
2090 | 16.53 | 13.31 | -3.22 | ---- | -1.49 | -0.01 | 1.48 |
  | 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 | 16.08% | 13.88% | -2.20% | 2034 | -0.47% | 0.01% | 0.48% | ||
  | |||||||||
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 |