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 | 13.96 | 12.94 | -1.03 | 264 | -0.01 | 0.00 | 0.01 | ||
2019 | 14.07 | 12.95 | -1.12 | 249 | -0.01 | 0.00 | 0.01 | ||
2020 | 14.20 | 12.96 | -1.24 | 234 | -0.03 | 0.00 | 0.03 | ||
2021 | 14.30 | 12.98 | -1.32 | 220 | -0.04 | 0.00 | 0.04 | ||
2022 | 14.46 | 13.01 | -1.45 | 205 | -0.06 | 0.00 | 0.06 | ||
2023 | 14.64 | 13.03 | -1.61 | 191 | -0.08 | 0.00 | 0.08 | ||
2024 | 14.84 | 13.06 | -1.79 | 176 | -0.11 | 0.00 | 0.11 | ||
2025 | 15.02 | 13.07 | -1.94 | 161 | -0.15 | -0.01 | 0.14 | ||
2026 | 15.18 | 13.09 | -2.09 | 147 | -0.19 | -0.01 | 0.18 | ||
2027 | 15.33 | 13.10 | -2.23 | 132 | -0.23 | -0.01 | 0.22 | ||
2028 | 15.48 | 13.12 | -2.37 | 118 | -0.27 | -0.01 | 0.26 | ||
2029 | 15.62 | 13.13 | -2.49 | 103 | -0.31 | -0.01 | 0.30 | ||
2030 | 15.74 | 13.14 | -2.61 | 88 | -0.35 | -0.02 | 0.34 | ||
2031 | 15.85 | 13.15 | -2.70 | 72 | -0.39 | -0.02 | 0.37 | ||
2032 | 15.94 | 13.16 | -2.79 | 56 | -0.43 | -0.02 | 0.41 | ||
2033 | 16.01 | 13.16 | -2.85 | 40 | -0.47 | -0.02 | 0.44 | ||
2034 | 16.05 | 13.17 | -2.88 | 23 | -0.50 | -0.02 | 0.48 | ||
2035 | 16.09 | 13.17 | -2.91 | 6 | -0.53 | -0.03 | 0.51 | ||
2036 | 16.11 | 13.18 | -2.94 | ---- | -0.57 | -0.03 | 0.54 | ||
2037 | 16.12 | 13.18 | -2.94 | ---- | -0.60 | -0.03 | 0.57 | ||
2038 | 16.11 | 13.18 | -2.93 | ---- | -0.62 | -0.03 | 0.59 | ||
2039 | 16.08 | 13.18 | -2.90 | ---- | -0.65 | -0.03 | 0.62 | ||
2040 | 16.04 | 13.18 | -2.86 | ---- | -0.67 | -0.03 | 0.64 | ||
2041 | 15.99 | 13.18 | -2.81 | ---- | -0.70 | -0.03 | 0.66 | ||
2042 | 15.95 | 13.18 | -2.77 | ---- | -0.72 | -0.04 | 0.68 | ||
2043 | 15.90 | 13.18 | -2.72 | ---- | -0.74 | -0.04 | 0.70 | ||
2044 | 15.86 | 13.18 | -2.68 | ---- | -0.76 | -0.04 | 0.72 | ||
2045 | 15.82 | 13.18 | -2.64 | ---- | -0.78 | -0.04 | 0.74 | ||
2046 | 15.78 | 13.18 | -2.60 | ---- | -0.79 | -0.04 | 0.75 | ||
2047 | 15.75 | 13.18 | -2.57 | ---- | -0.81 | -0.04 | 0.77 | ||
2048 | 15.73 | 13.18 | -2.55 | ---- | -0.82 | -0.04 | 0.78 | ||
2049 | 15.70 | 13.18 | -2.53 | ---- | -0.84 | -0.04 | 0.79 | ||
2050 | 15.69 | 13.18 | -2.52 | ---- | -0.85 | -0.04 | 0.81 | ||
2051 | 15.69 | 13.18 | -2.51 | ---- | -0.86 | -0.04 | 0.82 | ||
2052 | 15.70 | 13.18 | -2.52 | ---- | -0.87 | -0.04 | 0.83 | ||
2053 | 15.72 | 13.18 | -2.54 | ---- | -0.88 | -0.04 | 0.84 | ||
2054 | 15.75 | 13.18 | -2.57 | ---- | -0.89 | -0.05 | 0.85 | ||
2055 | 15.79 | 13.19 | -2.60 | ---- | -0.90 | -0.05 | 0.86 | ||
2056 | 15.83 | 13.19 | -2.64 | ---- | -0.91 | -0.05 | 0.86 | ||
2057 | 15.87 | 13.19 | -2.68 | ---- | -0.92 | -0.05 | 0.87 | ||
2058 | 15.92 | 13.20 | -2.72 | ---- | -0.93 | -0.05 | 0.88 | ||
2059 | 15.97 | 13.20 | -2.77 | ---- | -0.93 | -0.05 | 0.88 | ||
2060 | 16.01 | 13.20 | -2.81 | ---- | -0.94 | -0.05 | 0.89 | ||
2061 | 16.06 | 13.21 | -2.85 | ---- | -0.94 | -0.05 | 0.90 | ||
2062 | 16.11 | 13.21 | -2.90 | ---- | -0.95 | -0.05 | 0.90 | ||
2063 | 16.16 | 13.21 | -2.94 | ---- | -0.95 | -0.05 | 0.90 | ||
2064 | 16.20 | 13.22 | -2.99 | ---- | -0.96 | -0.05 | 0.91 | ||
2065 | 16.25 | 13.22 | -3.03 | ---- | -0.96 | -0.05 | 0.91 | ||
2066 | 16.31 | 13.22 | -3.08 | ---- | -0.97 | -0.05 | 0.92 | ||
2067 | 16.36 | 13.23 | -3.13 | ---- | -0.97 | -0.05 | 0.92 | ||
2068 | 16.41 | 13.23 | -3.18 | ---- | -0.98 | -0.05 | 0.93 | ||
2069 | 16.47 | 13.23 | -3.23 | ---- | -0.98 | -0.05 | 0.93 | ||
2070 | 16.52 | 13.24 | -3.28 | ---- | -0.98 | -0.05 | 0.93 | ||
2071 | 16.57 | 13.24 | -3.33 | ---- | -0.99 | -0.05 | 0.94 | ||
2072 | 16.61 | 13.24 | -3.36 | ---- | -0.99 | -0.05 | 0.94 | ||
2073 | 16.64 | 13.25 | -3.40 | ---- | -0.99 | -0.05 | 0.94 | ||
2074 | 16.67 | 13.25 | -3.42 | ---- | -0.99 | -0.05 | 0.94 | ||
2075 | 16.69 | 13.25 | -3.44 | ---- | -1.00 | -0.05 | 0.94 | ||
2076 | 16.70 | 13.25 | -3.45 | ---- | -1.00 | -0.05 | 0.95 | ||
2077 | 16.71 | 13.25 | -3.46 | ---- | -1.00 | -0.05 | 0.95 | ||
2078 | 16.71 | 13.25 | -3.46 | ---- | -1.00 | -0.05 | 0.95 | ||
2079 | 16.71 | 13.25 | -3.46 | ---- | -1.00 | -0.05 | 0.95 | ||
2080 | 16.71 | 13.25 | -3.46 | ---- | -1.00 | -0.05 | 0.95 | ||
2081 | 16.72 | 13.25 | -3.47 | ---- | -1.00 | -0.05 | 0.95 | ||
2082 | 16.73 | 13.25 | -3.48 | ---- | -1.00 | -0.05 | 0.95 | ||
2083 | 16.75 | 13.25 | -3.49 | ---- | -1.00 | -0.05 | 0.95 | ||
2084 | 16.77 | 13.25 | -3.52 | ---- | -1.00 | -0.05 | 0.95 | ||
2085 | 16.80 | 13.26 | -3.55 | ---- | -1.00 | -0.05 | 0.95 | ||
2086 | 16.84 | 13.26 | -3.58 | ---- | -1.01 | -0.05 | 0.95 | ||
2087 | 16.88 | 13.26 | -3.62 | ---- | -1.01 | -0.05 | 0.96 | ||
2088 | 16.92 | 13.26 | -3.65 | ---- | -1.01 | -0.05 | 0.96 | ||
2089 | 16.96 | 13.27 | -3.69 | ---- | -1.01 | -0.05 | 0.96 | ||
2090 | 17.00 | 13.27 | -3.73 | ---- | -1.02 | -0.05 | 0.96 |
  | 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 | 15.90% | 13.83% | -2.07% | 2035 | -0.64% | -0.03% | 0.61% | ||
  | |||||||||
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 |