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 | 13.87 | 12.88 | -0.99 | 298 | -0.01 | 0.00 | 0.01 | ||
2017 | 13.87 | 12.92 | -0.95 | 281 | -0.03 | 0.00 | 0.03 | ||
2018 | 13.92 | 12.94 | -0.98 | 265 | -0.05 | 0.01 | 0.06 | ||
2019 | 14.00 | 12.96 | -1.04 | 251 | -0.09 | 0.01 | 0.09 | ||
2020 | 14.10 | 12.97 | -1.12 | 237 | -0.13 | 0.01 | 0.14 | ||
2021 | 14.15 | 13.00 | -1.15 | 224 | -0.19 | 0.01 | 0.21 | ||
2022 | 14.26 | 13.03 | -1.24 | 211 | -0.25 | 0.02 | 0.27 | ||
2023 | 14.41 | 13.05 | -1.36 | 198 | -0.31 | 0.02 | 0.33 | ||
2024 | 14.59 | 13.08 | -1.51 | 185 | -0.37 | 0.02 | 0.39 | ||
2025 | 14.74 | 13.10 | -1.64 | 172 | -0.42 | 0.02 | 0.44 | ||
2026 | 14.90 | 13.12 | -1.78 | 159 | -0.47 | 0.02 | 0.48 | ||
2027 | 15.05 | 13.13 | -1.92 | 146 | -0.51 | 0.02 | 0.53 | ||
2028 | 15.19 | 13.14 | -2.05 | 133 | -0.56 | 0.02 | 0.58 | ||
2029 | 15.32 | 13.16 | -2.17 | 120 | -0.61 | 0.01 | 0.62 | ||
2030 | 15.44 | 13.17 | -2.28 | 107 | -0.65 | 0.01 | 0.67 | ||
2031 | 15.53 | 13.18 | -2.36 | 94 | -0.71 | 0.01 | 0.72 | ||
2032 | 15.62 | 13.19 | -2.43 | 80 | -0.76 | 0.01 | 0.77 | ||
2033 | 15.68 | 13.19 | -2.49 | 65 | -0.79 | 0.01 | 0.80 | ||
2034 | 15.73 | 13.20 | -2.54 | 50 | -0.82 | 0.01 | 0.82 | ||
2035 | 15.78 | 13.20 | -2.58 | 35 | -0.84 | 0.00 | 0.84 | ||
2036 | 15.84 | 13.21 | -2.64 | 19 | -0.84 | 0.00 | 0.84 | ||
2037 | 15.88 | 13.21 | -2.67 | 3 | -0.84 | 0.00 | 0.84 | ||
2038 | 15.88 | 13.21 | -2.67 | ---- | -0.85 | 0.00 | 0.85 | ||
2039 | 15.86 | 13.21 | -2.65 | ---- | -0.86 | 0.00 | 0.86 | ||
2040 | 15.83 | 13.21 | -2.62 | ---- | -0.88 | -0.01 | 0.88 | ||
2041 | 15.79 | 13.21 | -2.58 | ---- | -0.90 | -0.01 | 0.90 | ||
2042 | 15.74 | 13.21 | -2.53 | ---- | -0.93 | -0.01 | 0.92 | ||
2043 | 15.69 | 13.21 | -2.49 | ---- | -0.95 | -0.01 | 0.94 | ||
2044 | 15.65 | 13.21 | -2.44 | ---- | -0.97 | -0.01 | 0.96 | ||
2045 | 15.61 | 13.21 | -2.41 | ---- | -0.98 | -0.01 | 0.97 | ||
2046 | 15.57 | 13.21 | -2.37 | ---- | -1.00 | -0.01 | 0.99 | ||
2047 | 15.54 | 13.21 | -2.34 | ---- | -1.02 | -0.01 | 1.00 | ||
2048 | 15.52 | 13.21 | -2.31 | ---- | -1.03 | -0.01 | 1.02 | ||
2049 | 15.49 | 13.21 | -2.28 | ---- | -1.05 | -0.01 | 1.04 | ||
2050 | 15.47 | 13.21 | -2.27 | ---- | -1.07 | -0.01 | 1.05 | ||
2051 | 15.46 | 13.21 | -2.26 | ---- | -1.09 | -0.01 | 1.07 | ||
2052 | 15.47 | 13.21 | -2.26 | ---- | -1.11 | -0.01 | 1.09 | ||
2053 | 15.48 | 13.21 | -2.27 | ---- | -1.12 | -0.01 | 1.10 | ||
2054 | 15.51 | 13.21 | -2.30 | ---- | -1.13 | -0.01 | 1.11 | ||
2055 | 15.55 | 13.22 | -2.33 | ---- | -1.14 | -0.02 | 1.12 | ||
2056 | 15.60 | 13.22 | -2.38 | ---- | -1.14 | -0.02 | 1.13 | ||
2057 | 15.65 | 13.22 | -2.42 | ---- | -1.15 | -0.02 | 1.13 | ||
2058 | 15.70 | 13.23 | -2.47 | ---- | -1.15 | -0.02 | 1.13 | ||
2059 | 15.75 | 13.23 | -2.52 | ---- | -1.15 | -0.02 | 1.13 | ||
2060 | 15.80 | 13.24 | -2.57 | ---- | -1.15 | -0.02 | 1.13 | ||
2061 | 15.85 | 13.24 | -2.61 | ---- | -1.15 | -0.02 | 1.14 | ||
2062 | 15.90 | 13.24 | -2.66 | ---- | -1.15 | -0.02 | 1.14 | ||
2063 | 15.96 | 13.25 | -2.71 | ---- | -1.15 | -0.02 | 1.13 | ||
2064 | 16.01 | 13.25 | -2.76 | ---- | -1.15 | -0.02 | 1.14 | ||
2065 | 16.06 | 13.25 | -2.81 | ---- | -1.16 | -0.02 | 1.14 | ||
2066 | 16.11 | 13.26 | -2.85 | ---- | -1.17 | -0.02 | 1.15 | ||
2067 | 16.16 | 13.26 | -2.90 | ---- | -1.17 | -0.02 | 1.15 | ||
2068 | 16.21 | 13.26 | -2.95 | ---- | -1.18 | -0.02 | 1.16 | ||
2069 | 16.27 | 13.27 | -3.00 | ---- | -1.18 | -0.02 | 1.16 | ||
2070 | 16.32 | 13.27 | -3.05 | ---- | -1.18 | -0.02 | 1.16 | ||
2071 | 16.39 | 13.27 | -3.12 | ---- | -1.16 | -0.02 | 1.14 | ||
2072 | 16.44 | 13.28 | -3.16 | ---- | -1.15 | -0.02 | 1.14 | ||
2073 | 16.48 | 13.28 | -3.20 | ---- | -1.15 | -0.02 | 1.13 | ||
2074 | 16.51 | 13.28 | -3.23 | ---- | -1.15 | -0.02 | 1.14 | ||
2075 | 16.53 | 13.28 | -3.24 | ---- | -1.16 | -0.02 | 1.14 | ||
2076 | 16.54 | 13.28 | -3.26 | ---- | -1.15 | -0.02 | 1.13 | ||
2077 | 16.55 | 13.28 | -3.27 | ---- | -1.15 | -0.02 | 1.13 | ||
2078 | 16.56 | 13.28 | -3.28 | ---- | -1.15 | -0.02 | 1.13 | ||
2079 | 16.56 | 13.28 | -3.28 | ---- | -1.15 | -0.02 | 1.13 | ||
2080 | 16.56 | 13.28 | -3.27 | ---- | -1.15 | -0.02 | 1.13 | ||
2081 | 16.56 | 13.28 | -3.28 | ---- | -1.16 | -0.02 | 1.14 | ||
2082 | 16.56 | 13.28 | -3.28 | ---- | -1.16 | -0.02 | 1.14 | ||
2083 | 16.58 | 13.28 | -3.29 | ---- | -1.17 | -0.02 | 1.15 | ||
2084 | 16.60 | 13.29 | -3.31 | ---- | -1.17 | -0.02 | 1.15 | ||
2085 | 16.63 | 13.29 | -3.34 | ---- | -1.18 | -0.02 | 1.16 | ||
2086 | 16.66 | 13.29 | -3.37 | ---- | -1.19 | -0.02 | 1.17 | ||
2087 | 16.69 | 13.29 | -3.40 | ---- | -1.19 | -0.02 | 1.17 | ||
2088 | 16.73 | 13.30 | -3.43 | ---- | -1.20 | -0.02 | 1.18 | ||
2089 | 16.77 | 13.30 | -3.47 | ---- | -1.20 | -0.02 | 1.18 | ||
2090 | 16.82 | 13.30 | -3.52 | ---- | -1.20 | -0.02 | 1.18 |
  | 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 | 15.70% | 13.86% | -1.84% | 2037 | -0.85% | -0.01% | 0.84% | ||
  | |||||||||
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 |