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 | 13.65 | -0.25 | 280 | 0.00 | 0.74 | 0.74 | ||
2018 | 13.97 | 13.68 | -0.29 | 269 | 0.00 | 0.74 | 0.74 | ||
2019 | 14.09 | 13.70 | -0.39 | 258 | 0.00 | 0.75 | 0.75 | ||
2020 | 14.23 | 13.72 | -0.51 | 248 | 0.00 | 0.75 | 0.75 | ||
2021 | 14.34 | 13.74 | -0.60 | 238 | 0.00 | 0.76 | 0.76 | ||
2022 | 14.52 | 13.78 | -0.74 | 228 | 0.00 | 0.76 | 0.77 | ||
2023 | 14.72 | 13.80 | -0.92 | 217 | 0.00 | 0.77 | 0.77 | ||
2024 | 14.95 | 13.84 | -1.11 | 206 | 0.00 | 0.78 | 0.78 | ||
2025 | 15.16 | 13.87 | -1.30 | 195 | 0.00 | 0.79 | 0.79 | ||
2026 | 15.36 | 13.89 | -1.47 | 184 | 0.00 | 0.79 | 0.80 | ||
2027 | 15.56 | 13.92 | -1.64 | 173 | 0.00 | 0.80 | 0.80 | ||
2028 | 15.75 | 13.94 | -1.81 | 162 | 0.00 | 0.81 | 0.81 | ||
2029 | 15.93 | 13.96 | -1.97 | 150 | 0.00 | 0.82 | 0.82 | ||
2030 | 16.09 | 13.98 | -2.11 | 139 | 0.00 | 0.83 | 0.83 | ||
2031 | 16.24 | 14.00 | -2.24 | 127 | 0.00 | 0.84 | 0.84 | ||
2032 | 16.37 | 14.02 | -2.35 | 114 | 0.00 | 0.85 | 0.85 | ||
2033 | 16.48 | 14.04 | -2.44 | 101 | 0.00 | 0.85 | 0.86 | ||
2034 | 16.55 | 14.05 | -2.50 | 87 | 0.00 | 0.86 | 0.86 | ||
2035 | 16.62 | 14.07 | -2.55 | 73 | 0.00 | 0.87 | 0.87 | ||
2036 | 16.68 | 14.08 | -2.59 | 59 | 0.00 | 0.88 | 0.88 | ||
2037 | 16.72 | 14.10 | -2.62 | 45 | 0.00 | 0.89 | 0.89 | ||
2038 | 16.73 | 14.11 | -2.62 | 30 | 0.00 | 0.90 | 0.90 | ||
2039 | 16.73 | 14.12 | -2.61 | 15 | 0.00 | 0.91 | 0.91 | ||
2040 | 16.71 | 14.13 | -2.58 | ---- | 0.00 | 0.91 | 0.92 | ||
2041 | 16.69 | 14.14 | -2.55 | ---- | 0.00 | 0.92 | 0.92 | ||
2042 | 16.66 | 14.15 | -2.52 | ---- | 0.00 | 0.93 | 0.93 | ||
2043 | 16.64 | 14.15 | -2.48 | ---- | 0.00 | 0.94 | 0.94 | ||
2044 | 16.62 | 14.16 | -2.45 | ---- | 0.00 | 0.95 | 0.95 | ||
2045 | 16.59 | 14.17 | -2.42 | ---- | 0.00 | 0.95 | 0.96 | ||
2046 | 16.57 | 14.18 | -2.39 | ---- | 0.00 | 0.96 | 0.96 | ||
2047 | 16.56 | 14.19 | -2.37 | ---- | 0.00 | 0.97 | 0.97 | ||
2048 | 16.55 | 14.19 | -2.35 | ---- | 0.00 | 0.98 | 0.98 | ||
2049 | 16.54 | 14.20 | -2.34 | ---- | 0.00 | 0.98 | 0.99 | ||
2050 | 16.54 | 14.21 | -2.33 | ---- | 0.00 | 0.99 | 0.99 | ||
2051 | 16.55 | 14.22 | -2.33 | ---- | 0.00 | 1.00 | 1.00 | ||
2052 | 16.57 | 14.23 | -2.35 | ---- | 0.00 | 1.00 | 1.00 | ||
2053 | 16.60 | 14.23 | -2.37 | ---- | 0.00 | 1.01 | 1.01 | ||
2054 | 16.64 | 14.24 | -2.40 | ---- | 0.00 | 1.01 | 1.02 | ||
2055 | 16.69 | 14.25 | -2.43 | ---- | 0.00 | 1.02 | 1.02 | ||
2056 | 16.74 | 14.26 | -2.48 | ---- | 0.00 | 1.03 | 1.03 | ||
2057 | 16.79 | 14.27 | -2.52 | ---- | 0.00 | 1.03 | 1.03 | ||
2058 | 16.85 | 14.28 | -2.56 | ---- | 0.00 | 1.04 | 1.04 | ||
2059 | 16.90 | 14.29 | -2.61 | ---- | 0.00 | 1.04 | 1.04 | ||
2060 | 16.95 | 14.30 | -2.65 | ---- | 0.00 | 1.05 | 1.05 | ||
2061 | 17.00 | 14.31 | -2.69 | ---- | 0.00 | 1.05 | 1.05 | ||
2062 | 17.06 | 14.32 | -2.74 | ---- | 0.00 | 1.06 | 1.06 | ||
2063 | 17.11 | 14.33 | -2.78 | ---- | 0.00 | 1.06 | 1.06 | ||
2064 | 17.16 | 14.33 | -2.83 | ---- | 0.00 | 1.07 | 1.07 | ||
2065 | 17.22 | 14.34 | -2.87 | ---- | 0.00 | 1.07 | 1.07 | ||
2066 | 17.27 | 14.35 | -2.92 | ---- | 0.00 | 1.08 | 1.08 | ||
2067 | 17.33 | 14.36 | -2.97 | ---- | 0.00 | 1.08 | 1.08 | ||
2068 | 17.39 | 14.37 | -3.02 | ---- | 0.00 | 1.09 | 1.09 | ||
2069 | 17.44 | 14.38 | -3.07 | ---- | 0.00 | 1.09 | 1.09 | ||
2070 | 17.50 | 14.38 | -3.12 | ---- | 0.00 | 1.09 | 1.10 | ||
2071 | 17.55 | 14.39 | -3.16 | ---- | 0.00 | 1.10 | 1.10 | ||
2072 | 17.59 | 14.40 | -3.20 | ---- | 0.00 | 1.10 | 1.10 | ||
2073 | 17.63 | 14.40 | -3.23 | ---- | 0.00 | 1.11 | 1.11 | ||
2074 | 17.66 | 14.41 | -3.25 | ---- | 0.00 | 1.11 | 1.11 | ||
2075 | 17.68 | 14.42 | -3.27 | ---- | 0.00 | 1.11 | 1.12 | ||
2076 | 17.70 | 14.42 | -3.28 | ---- | 0.00 | 1.12 | 1.12 | ||
2077 | 17.70 | 14.42 | -3.28 | ---- | 0.00 | 1.12 | 1.12 | ||
2078 | 17.70 | 14.43 | -3.28 | ---- | 0.00 | 1.13 | 1.13 | ||
2079 | 17.71 | 14.43 | -3.27 | ---- | 0.00 | 1.13 | 1.13 | ||
2080 | 17.71 | 14.44 | -3.27 | ---- | 0.00 | 1.13 | 1.13 | ||
2081 | 17.71 | 14.44 | -3.27 | ---- | 0.00 | 1.14 | 1.14 | ||
2082 | 17.73 | 14.44 | -3.28 | ---- | 0.00 | 1.14 | 1.14 | ||
2083 | 17.75 | 14.45 | -3.30 | ---- | 0.00 | 1.14 | 1.14 | ||
2084 | 17.77 | 14.45 | -3.32 | ---- | 0.00 | 1.15 | 1.15 | ||
2085 | 17.81 | 14.46 | -3.35 | ---- | 0.00 | 1.15 | 1.15 | ||
2086 | 17.84 | 14.46 | -3.38 | ---- | 0.00 | 1.15 | 1.15 | ||
2087 | 17.88 | 14.47 | -3.42 | ---- | 0.00 | 1.15 | 1.16 | ||
2088 | 17.93 | 14.47 | -3.45 | ---- | 0.00 | 1.16 | 1.16 | ||
2089 | 17.97 | 14.48 | -3.49 | ---- | 0.00 | 1.16 | 1.16 | ||
2090 | 18.01 | 14.48 | -3.53 | ---- | 0.00 | 1.16 | 1.16 |
  | 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 | 16.54% | 14.79% | -1.76% | 2039 | -0.00% | 0.92% | 0.93% | ||
  | |||||||||
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 |