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 | 13.28 | -0.60 | 298 | 0.00 | 0.40 | 0.40 | ||
2017 | 13.89 | 13.32 | -0.57 | 283 | 0.00 | 0.41 | 0.41 | ||
2018 | 13.97 | 13.34 | -0.63 | 269 | 0.00 | 0.41 | 0.41 | ||
2019 | 14.09 | 13.36 | -0.73 | 256 | 0.00 | 0.41 | 0.40 | ||
2020 | 14.23 | 13.37 | -0.86 | 244 | 0.00 | 0.41 | 0.40 | ||
2021 | 14.35 | 13.39 | -0.96 | 232 | 0.01 | 0.41 | 0.40 | ||
2022 | 14.53 | 13.43 | -1.10 | 219 | 0.01 | 0.41 | 0.41 | ||
2023 | 14.74 | 13.45 | -1.29 | 206 | 0.01 | 0.42 | 0.41 | ||
2024 | 14.97 | 13.48 | -1.49 | 193 | 0.02 | 0.42 | 0.41 | ||
2025 | 15.18 | 13.51 | -1.68 | 180 | 0.02 | 0.43 | 0.40 | ||
2026 | 15.39 | 13.53 | -1.86 | 166 | 0.03 | 0.43 | 0.40 | ||
2027 | 15.59 | 13.55 | -2.04 | 153 | 0.03 | 0.43 | 0.40 | ||
2028 | 15.79 | 13.57 | -2.22 | 139 | 0.04 | 0.44 | 0.40 | ||
2029 | 15.98 | 13.58 | -2.39 | 125 | 0.04 | 0.44 | 0.40 | ||
2030 | 16.15 | 13.60 | -2.55 | 111 | 0.05 | 0.45 | 0.40 | ||
2031 | 16.30 | 13.62 | -2.69 | 96 | 0.06 | 0.45 | 0.39 | ||
2032 | 16.44 | 13.63 | -2.81 | 81 | 0.07 | 0.46 | 0.39 | ||
2033 | 16.56 | 13.65 | -2.91 | 65 | 0.08 | 0.46 | 0.38 | ||
2034 | 16.64 | 13.66 | -2.99 | 48 | 0.09 | 0.46 | 0.37 | ||
2035 | 16.72 | 13.67 | -3.05 | 31 | 0.10 | 0.47 | 0.37 | ||
2036 | 16.79 | 13.68 | -3.12 | 13 | 0.11 | 0.47 | 0.36 | ||
2037 | 16.84 | 13.68 | -3.16 | ---- | 0.12 | 0.47 | 0.35 | ||
2038 | 16.86 | 13.69 | -3.18 | ---- | 0.13 | 0.48 | 0.34 | ||
2039 | 16.87 | 13.69 | -3.18 | ---- | 0.15 | 0.48 | 0.33 | ||
2040 | 16.87 | 13.70 | -3.17 | ---- | 0.16 | 0.48 | 0.33 | ||
2041 | 16.86 | 13.70 | -3.16 | ---- | 0.17 | 0.49 | 0.32 | ||
2042 | 16.84 | 13.70 | -3.14 | ---- | 0.18 | 0.49 | 0.31 | ||
2043 | 16.83 | 13.71 | -3.12 | ---- | 0.19 | 0.49 | 0.30 | ||
2044 | 16.82 | 13.71 | -3.11 | ---- | 0.20 | 0.49 | 0.29 | ||
2045 | 16.81 | 13.71 | -3.10 | ---- | 0.21 | 0.50 | 0.28 | ||
2046 | 16.80 | 13.71 | -3.08 | ---- | 0.22 | 0.50 | 0.27 | ||
2047 | 16.79 | 13.72 | -3.08 | ---- | 0.24 | 0.50 | 0.26 | ||
2048 | 16.80 | 13.72 | -3.08 | ---- | 0.25 | 0.50 | 0.25 | ||
2049 | 16.80 | 13.72 | -3.07 | ---- | 0.26 | 0.51 | 0.25 | ||
2050 | 16.81 | 13.73 | -3.09 | ---- | 0.27 | 0.51 | 0.24 | ||
2051 | 16.84 | 13.73 | -3.10 | ---- | 0.28 | 0.51 | 0.23 | ||
2052 | 16.87 | 13.74 | -3.13 | ---- | 0.30 | 0.51 | 0.22 | ||
2053 | 16.91 | 13.74 | -3.17 | ---- | 0.31 | 0.52 | 0.21 | ||
2054 | 16.96 | 13.75 | -3.21 | ---- | 0.32 | 0.52 | 0.20 | ||
2055 | 17.02 | 13.76 | -3.26 | ---- | 0.33 | 0.52 | 0.19 | ||
2056 | 17.08 | 13.76 | -3.32 | ---- | 0.34 | 0.53 | 0.19 | ||
2057 | 17.14 | 13.77 | -3.37 | ---- | 0.35 | 0.53 | 0.18 | ||
2058 | 17.21 | 13.78 | -3.43 | ---- | 0.36 | 0.53 | 0.17 | ||
2059 | 17.27 | 13.79 | -3.48 | ---- | 0.37 | 0.54 | 0.17 | ||
2060 | 17.33 | 13.80 | -3.54 | ---- | 0.38 | 0.54 | 0.16 | ||
2061 | 17.39 | 13.80 | -3.59 | ---- | 0.39 | 0.55 | 0.16 | ||
2062 | 17.45 | 13.81 | -3.64 | ---- | 0.40 | 0.55 | 0.15 | ||
2063 | 17.51 | 13.82 | -3.69 | ---- | 0.41 | 0.56 | 0.15 | ||
2064 | 17.57 | 13.83 | -3.75 | ---- | 0.41 | 0.56 | 0.15 | ||
2065 | 17.64 | 13.84 | -3.80 | ---- | 0.42 | 0.57 | 0.15 | ||
2066 | 17.70 | 13.85 | -3.85 | ---- | 0.43 | 0.57 | 0.15 | ||
2067 | 17.76 | 13.86 | -3.91 | ---- | 0.43 | 0.58 | 0.15 | ||
2068 | 17.83 | 13.87 | -3.96 | ---- | 0.44 | 0.59 | 0.15 | ||
2069 | 17.89 | 13.88 | -4.01 | ---- | 0.44 | 0.59 | 0.15 | ||
2070 | 17.95 | 13.89 | -4.06 | ---- | 0.45 | 0.60 | 0.15 | ||
2071 | 18.00 | 13.89 | -4.11 | ---- | 0.45 | 0.60 | 0.15 | ||
2072 | 18.05 | 13.90 | -4.15 | ---- | 0.46 | 0.61 | 0.15 | ||
2073 | 18.09 | 13.91 | -4.18 | ---- | 0.46 | 0.61 | 0.15 | ||
2074 | 18.13 | 13.92 | -4.21 | ---- | 0.46 | 0.62 | 0.16 | ||
2075 | 18.15 | 13.93 | -4.22 | ---- | 0.47 | 0.63 | 0.16 | ||
2076 | 18.17 | 13.93 | -4.23 | ---- | 0.47 | 0.63 | 0.16 | ||
2077 | 18.18 | 13.94 | -4.24 | ---- | 0.47 | 0.64 | 0.16 | ||
2078 | 18.18 | 13.95 | -4.24 | ---- | 0.48 | 0.64 | 0.17 | ||
2079 | 18.19 | 13.95 | -4.23 | ---- | 0.48 | 0.65 | 0.17 | ||
2080 | 18.19 | 13.96 | -4.23 | ---- | 0.48 | 0.65 | 0.17 | ||
2081 | 18.20 | 13.96 | -4.24 | ---- | 0.49 | 0.66 | 0.17 | ||
2082 | 18.22 | 13.97 | -4.25 | ---- | 0.49 | 0.67 | 0.18 | ||
2083 | 18.24 | 13.98 | -4.26 | ---- | 0.49 | 0.67 | 0.18 | ||
2084 | 18.27 | 13.98 | -4.29 | ---- | 0.50 | 0.68 | 0.18 | ||
2085 | 18.31 | 13.99 | -4.32 | ---- | 0.50 | 0.68 | 0.18 | ||
2086 | 18.35 | 13.99 | -4.36 | ---- | 0.51 | 0.68 | 0.18 | ||
2087 | 18.40 | 14.00 | -4.39 | ---- | 0.51 | 0.69 | 0.18 | ||
2088 | 18.44 | 14.01 | -4.44 | ---- | 0.52 | 0.69 | 0.18 | ||
2089 | 18.49 | 14.01 | -4.48 | ---- | 0.52 | 0.70 | 0.18 | ||
2090 | 18.54 | 14.02 | -4.52 | ---- | 0.53 | 0.70 | 0.17 |
  | 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 | 16.78% | 14.37% | -2.41% | 2036 | 0.23% | 0.50% | 0.27% | ||
  | |||||||||
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 |