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 | 12.94 | -1.03 | 264 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.09 | 12.95 | -1.14 | 248 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.23 | 12.96 | -1.26 | 233 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.35 | 12.98 | -1.36 | 219 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.52 | 13.01 | -1.51 | 204 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.72 | 13.30 | -1.42 | 189 | 0.00 | 0.27 | 0.27 | ||
2024 | 14.96 | 13.34 | -1.62 | 175 | 0.00 | 0.28 | 0.28 | ||
2025 | 15.16 | 13.36 | -1.81 | 161 | 0.00 | 0.28 | 0.28 | ||
2026 | 15.36 | 13.37 | -1.99 | 147 | 0.00 | 0.28 | 0.28 | ||
2027 | 15.56 | 13.39 | -2.17 | 133 | 0.00 | 0.28 | 0.28 | ||
2028 | 15.75 | 13.41 | -2.35 | 119 | 0.00 | 0.28 | 0.28 | ||
2029 | 15.93 | 13.42 | -2.51 | 104 | 0.00 | 0.28 | 0.27 | ||
2030 | 16.10 | 13.43 | -2.67 | 89 | 0.00 | 0.28 | 0.27 | ||
2031 | 16.25 | 13.44 | -2.80 | 74 | 0.01 | 0.28 | 0.27 | ||
2032 | 16.38 | 13.46 | -2.93 | 57 | 0.01 | 0.28 | 0.27 | ||
2033 | 16.49 | 13.46 | -3.02 | 40 | 0.01 | 0.28 | 0.27 | ||
2034 | 16.56 | 13.47 | -3.09 | 23 | 0.01 | 0.28 | 0.27 | ||
2035 | 16.63 | 13.48 | -3.16 | 5 | 0.01 | 0.28 | 0.27 | ||
2036 | 16.70 | 13.48 | -3.21 | ---- | 0.02 | 0.28 | 0.26 | ||
2037 | 16.74 | 13.49 | -3.25 | ---- | 0.02 | 0.28 | 0.26 | ||
2038 | 16.75 | 13.49 | -3.26 | ---- | 0.02 | 0.28 | 0.26 | ||
2039 | 16.75 | 13.50 | -3.26 | ---- | 0.02 | 0.28 | 0.26 | ||
2040 | 16.74 | 13.50 | -3.24 | ---- | 0.03 | 0.28 | 0.26 | ||
2041 | 16.72 | 13.50 | -3.22 | ---- | 0.03 | 0.28 | 0.25 | ||
2042 | 16.70 | 13.50 | -3.20 | ---- | 0.03 | 0.28 | 0.25 | ||
2043 | 16.67 | 13.50 | -3.18 | ---- | 0.03 | 0.28 | 0.25 | ||
2044 | 16.65 | 13.50 | -3.15 | ---- | 0.04 | 0.28 | 0.25 | ||
2045 | 16.64 | 13.50 | -3.14 | ---- | 0.04 | 0.28 | 0.24 | ||
2046 | 16.62 | 13.50 | -3.12 | ---- | 0.04 | 0.28 | 0.24 | ||
2047 | 16.60 | 13.50 | -3.10 | ---- | 0.04 | 0.28 | 0.24 | ||
2048 | 16.60 | 13.50 | -3.09 | ---- | 0.05 | 0.28 | 0.24 | ||
2049 | 16.59 | 13.50 | -3.09 | ---- | 0.05 | 0.29 | 0.23 | ||
2050 | 16.60 | 13.51 | -3.09 | ---- | 0.05 | 0.29 | 0.23 | ||
2051 | 16.61 | 13.51 | -3.10 | ---- | 0.06 | 0.29 | 0.23 | ||
2052 | 16.63 | 13.51 | -3.12 | ---- | 0.06 | 0.29 | 0.23 | ||
2053 | 16.67 | 13.51 | -3.15 | ---- | 0.06 | 0.29 | 0.22 | ||
2054 | 16.71 | 13.52 | -3.19 | ---- | 0.07 | 0.29 | 0.22 | ||
2055 | 16.76 | 13.52 | -3.24 | ---- | 0.07 | 0.29 | 0.22 | ||
2056 | 16.81 | 13.53 | -3.29 | ---- | 0.08 | 0.29 | 0.21 | ||
2057 | 16.87 | 13.53 | -3.34 | ---- | 0.08 | 0.29 | 0.21 | ||
2058 | 16.93 | 13.53 | -3.40 | ---- | 0.08 | 0.29 | 0.21 | ||
2059 | 16.99 | 13.54 | -3.45 | ---- | 0.09 | 0.29 | 0.20 | ||
2060 | 17.04 | 13.54 | -3.50 | ---- | 0.09 | 0.29 | 0.20 | ||
2061 | 17.10 | 13.55 | -3.55 | ---- | 0.09 | 0.29 | 0.20 | ||
2062 | 17.15 | 13.55 | -3.60 | ---- | 0.10 | 0.29 | 0.19 | ||
2063 | 17.21 | 13.56 | -3.65 | ---- | 0.10 | 0.29 | 0.19 | ||
2064 | 17.27 | 13.56 | -3.71 | ---- | 0.10 | 0.29 | 0.19 | ||
2065 | 17.32 | 13.56 | -3.76 | ---- | 0.11 | 0.29 | 0.19 | ||
2066 | 17.38 | 13.57 | -3.82 | ---- | 0.11 | 0.29 | 0.18 | ||
2067 | 17.45 | 13.57 | -3.87 | ---- | 0.11 | 0.29 | 0.18 | ||
2068 | 17.51 | 13.58 | -3.93 | ---- | 0.12 | 0.30 | 0.18 | ||
2069 | 17.57 | 13.58 | -3.99 | ---- | 0.12 | 0.30 | 0.18 | ||
2070 | 17.62 | 13.58 | -4.04 | ---- | 0.12 | 0.30 | 0.17 | ||
2071 | 17.68 | 13.59 | -4.09 | ---- | 0.13 | 0.30 | 0.17 | ||
2072 | 17.72 | 13.59 | -4.13 | ---- | 0.13 | 0.30 | 0.17 | ||
2073 | 17.76 | 13.59 | -4.17 | ---- | 0.13 | 0.30 | 0.17 | ||
2074 | 17.80 | 13.60 | -4.20 | ---- | 0.13 | 0.30 | 0.17 | ||
2075 | 17.82 | 13.60 | -4.22 | ---- | 0.13 | 0.30 | 0.17 | ||
2076 | 17.83 | 13.60 | -4.23 | ---- | 0.13 | 0.30 | 0.16 | ||
2077 | 17.84 | 13.60 | -4.24 | ---- | 0.14 | 0.30 | 0.16 | ||
2078 | 17.84 | 13.60 | -4.24 | ---- | 0.14 | 0.30 | 0.16 | ||
2079 | 17.85 | 13.60 | -4.24 | ---- | 0.14 | 0.30 | 0.16 | ||
2080 | 17.85 | 13.60 | -4.25 | ---- | 0.14 | 0.30 | 0.16 | ||
2081 | 17.86 | 13.60 | -4.25 | ---- | 0.14 | 0.30 | 0.16 | ||
2082 | 17.87 | 13.60 | -4.26 | ---- | 0.14 | 0.30 | 0.16 | ||
2083 | 17.89 | 13.61 | -4.28 | ---- | 0.14 | 0.30 | 0.16 | ||
2084 | 17.92 | 13.61 | -4.31 | ---- | 0.14 | 0.30 | 0.16 | ||
2085 | 17.95 | 13.61 | -4.34 | ---- | 0.14 | 0.30 | 0.16 | ||
2086 | 17.99 | 13.61 | -4.38 | ---- | 0.14 | 0.30 | 0.16 | ||
2087 | 18.03 | 13.61 | -4.42 | ---- | 0.15 | 0.30 | 0.16 | ||
2088 | 18.07 | 13.62 | -4.46 | ---- | 0.15 | 0.30 | 0.16 | ||
2089 | 18.12 | 13.62 | -4.50 | ---- | 0.15 | 0.30 | 0.16 | ||
2090 | 18.16 | 13.62 | -4.54 | ---- | 0.15 | 0.30 | 0.16 |
  | 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 | 16.60% | 14.11% | -2.49% | 2035 | 0.06% | 0.25% | 0.19% | ||
  | |||||||||
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 |