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 | 13.08 | -0.88 | 264 | 0.00 | 0.15 | 0.15 | ||
2019 | 14.09 | 13.25 | -0.83 | 249 | 0.00 | 0.30 | 0.30 | ||
2020 | 14.23 | 13.42 | -0.80 | 236 | 0.00 | 0.46 | 0.46 | ||
2021 | 14.35 | 13.60 | -0.74 | 225 | 0.00 | 0.62 | 0.62 | ||
2022 | 14.52 | 13.79 | -0.73 | 214 | 0.00 | 0.78 | 0.78 | ||
2023 | 14.73 | 13.97 | -0.76 | 203 | 0.00 | 0.94 | 0.94 | ||
2024 | 14.96 | 14.17 | -0.80 | 194 | 0.01 | 1.10 | 1.10 | ||
2025 | 15.18 | 14.35 | -0.83 | 185 | 0.01 | 1.27 | 1.26 | ||
2026 | 15.38 | 14.54 | -0.84 | 177 | 0.02 | 1.44 | 1.42 | ||
2027 | 15.58 | 14.73 | -0.85 | 170 | 0.03 | 1.62 | 1.59 | ||
2028 | 15.79 | 14.77 | -1.02 | 163 | 0.04 | 1.64 | 1.60 | ||
2029 | 15.98 | 14.80 | -1.18 | 157 | 0.05 | 1.65 | 1.60 | ||
2030 | 16.16 | 14.82 | -1.34 | 150 | 0.06 | 1.67 | 1.60 | ||
2031 | 16.32 | 14.85 | -1.48 | 143 | 0.08 | 1.68 | 1.60 | ||
2032 | 16.47 | 14.87 | -1.60 | 134 | 0.10 | 1.70 | 1.60 | ||
2033 | 16.60 | 14.89 | -1.71 | 126 | 0.12 | 1.71 | 1.59 | ||
2034 | 16.70 | 14.91 | -1.78 | 117 | 0.14 | 1.72 | 1.58 | ||
2035 | 16.79 | 14.93 | -1.86 | 107 | 0.17 | 1.73 | 1.56 | ||
2036 | 16.88 | 14.95 | -1.93 | 97 | 0.20 | 1.74 | 1.54 | ||
2037 | 16.95 | 14.96 | -1.99 | 87 | 0.23 | 1.75 | 1.52 | ||
2038 | 16.99 | 14.97 | -2.02 | 76 | 0.26 | 1.76 | 1.50 | ||
2039 | 17.02 | 14.98 | -2.04 | 66 | 0.29 | 1.77 | 1.48 | ||
2040 | 17.04 | 14.99 | -2.05 | 55 | 0.33 | 1.78 | 1.45 | ||
2041 | 17.05 | 15.00 | -2.05 | 43 | 0.37 | 1.79 | 1.42 | ||
2042 | 17.07 | 15.01 | -2.06 | 32 | 0.40 | 1.80 | 1.39 | ||
2043 | 17.08 | 15.02 | -2.07 | 21 | 0.44 | 1.80 | 1.36 | ||
2044 | 17.10 | 15.03 | -2.07 | 9 | 0.48 | 1.81 | 1.33 | ||
2045 | 17.12 | 15.03 | -2.09 | ---- | 0.52 | 1.82 | 1.29 | ||
2046 | 17.14 | 15.04 | -2.10 | ---- | 0.56 | 1.82 | 1.26 | ||
2047 | 17.16 | 15.05 | -2.12 | ---- | 0.61 | 1.83 | 1.23 | ||
2048 | 17.20 | 15.06 | -2.14 | ---- | 0.65 | 1.84 | 1.19 | ||
2049 | 17.23 | 15.07 | -2.16 | ---- | 0.69 | 1.85 | 1.16 | ||
2050 | 17.27 | 15.08 | -2.20 | ---- | 0.73 | 1.86 | 1.13 | ||
2051 | 17.33 | 15.09 | -2.24 | ---- | 0.78 | 1.87 | 1.09 | ||
2052 | 17.39 | 15.10 | -2.29 | ---- | 0.82 | 1.88 | 1.06 | ||
2053 | 17.47 | 15.12 | -2.35 | ---- | 0.86 | 1.89 | 1.02 | ||
2054 | 17.55 | 15.13 | -2.42 | ---- | 0.91 | 1.90 | 0.99 | ||
2055 | 17.64 | 15.15 | -2.50 | ---- | 0.96 | 1.91 | 0.96 | ||
2056 | 17.74 | 15.16 | -2.58 | ---- | 1.00 | 1.93 | 0.93 | ||
2057 | 17.84 | 15.18 | -2.66 | ---- | 1.05 | 1.94 | 0.89 | ||
2058 | 17.94 | 15.20 | -2.74 | ---- | 1.09 | 1.96 | 0.86 | ||
2059 | 18.04 | 15.22 | -2.82 | ---- | 1.14 | 1.97 | 0.83 | ||
2060 | 18.13 | 15.24 | -2.89 | ---- | 1.18 | 1.99 | 0.81 | ||
2061 | 18.23 | 15.26 | -2.97 | ---- | 1.22 | 2.00 | 0.78 | ||
2062 | 18.32 | 15.28 | -3.04 | ---- | 1.26 | 2.02 | 0.76 | ||
2063 | 18.41 | 15.30 | -3.11 | ---- | 1.30 | 2.04 | 0.74 | ||
2064 | 18.50 | 15.32 | -3.18 | ---- | 1.34 | 2.06 | 0.72 | ||
2065 | 18.59 | 15.35 | -3.25 | ---- | 1.38 | 2.08 | 0.70 | ||
2066 | 18.69 | 15.37 | -3.31 | ---- | 1.41 | 2.10 | 0.69 | ||
2067 | 18.78 | 15.40 | -3.38 | ---- | 1.45 | 2.12 | 0.67 | ||
2068 | 18.87 | 15.42 | -3.44 | ---- | 1.48 | 2.14 | 0.67 | ||
2069 | 18.95 | 15.45 | -3.50 | ---- | 1.51 | 2.16 | 0.66 | ||
2070 | 19.04 | 15.47 | -3.56 | ---- | 1.54 | 2.18 | 0.65 | ||
2071 | 19.11 | 15.50 | -3.62 | ---- | 1.56 | 2.21 | 0.64 | ||
2072 | 19.18 | 15.52 | -3.66 | ---- | 1.58 | 2.23 | 0.64 | ||
2073 | 19.24 | 15.54 | -3.70 | ---- | 1.61 | 2.24 | 0.64 | ||
2074 | 19.29 | 15.56 | -3.72 | ---- | 1.62 | 2.26 | 0.64 | ||
2075 | 19.33 | 15.58 | -3.74 | ---- | 1.64 | 2.28 | 0.64 | ||
2076 | 19.35 | 15.61 | -3.75 | ---- | 1.66 | 2.30 | 0.65 | ||
2077 | 19.37 | 15.63 | -3.74 | ---- | 1.67 | 2.33 | 0.66 | ||
2078 | 19.39 | 15.65 | -3.74 | ---- | 1.68 | 2.35 | 0.67 | ||
2079 | 19.40 | 15.67 | -3.73 | ---- | 1.69 | 2.37 | 0.67 | ||
2080 | 19.41 | 15.69 | -3.72 | ---- | 1.70 | 2.39 | 0.68 | ||
2081 | 19.43 | 15.71 | -3.72 | ---- | 1.71 | 2.40 | 0.69 | ||
2082 | 19.45 | 15.72 | -3.73 | ---- | 1.73 | 2.42 | 0.69 | ||
2083 | 19.49 | 15.74 | -3.74 | ---- | 1.74 | 2.44 | 0.70 | ||
2084 | 19.53 | 15.76 | -3.77 | ---- | 1.75 | 2.45 | 0.70 | ||
2085 | 19.58 | 15.78 | -3.80 | ---- | 1.77 | 2.47 | 0.70 | ||
2086 | 19.63 | 15.79 | -3.84 | ---- | 1.78 | 2.48 | 0.70 | ||
2087 | 19.69 | 15.81 | -3.88 | ---- | 1.80 | 2.49 | 0.70 | ||
2088 | 19.74 | 15.82 | -3.92 | ---- | 1.82 | 2.51 | 0.69 | ||
2089 | 19.81 | 15.84 | -3.97 | ---- | 1.83 | 2.52 | 0.69 | ||
2090 | 19.87 | 15.86 | -4.01 | ---- | 1.85 | 2.53 | 0.68 |
  | 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 | 17.25% | 15.55% | -1.70% | 2044 | 0.71% | 1.69% | 0.98% | ||
  | |||||||||
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 10, 2015 |