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 | 13.97 | 12.89 | -1.08 | 296 | 0.09 | 0.00 | -0.08 | ||
2017 | 13.98 | 12.92 | -1.07 | 278 | 0.09 | 0.00 | -0.08 | ||
2018 | 14.06 | 12.94 | -1.12 | 261 | 0.09 | 0.00 | -0.08 | ||
2019 | 14.18 | 12.96 | -1.22 | 245 | 0.09 | 0.00 | -0.08 | ||
2020 | 14.32 | 12.97 | -1.35 | 230 | 0.09 | 0.00 | -0.08 | ||
2021 | 14.43 | 12.99 | -1.45 | 215 | 0.09 | 0.00 | -0.09 | ||
2022 | 14.61 | 13.02 | -1.59 | 199 | 0.09 | 0.00 | -0.09 | ||
2023 | 14.82 | 13.04 | -1.78 | 184 | 0.09 | 0.00 | -0.09 | ||
2024 | 15.05 | 13.07 | -1.99 | 168 | 0.10 | 0.00 | -0.09 | ||
2025 | 15.27 | 13.09 | -2.18 | 152 | 0.10 | 0.00 | -0.10 | ||
2026 | 15.47 | 13.10 | -2.37 | 136 | 0.11 | 0.01 | -0.10 | ||
2027 | 15.67 | 13.12 | -2.55 | 119 | 0.11 | 0.01 | -0.10 | ||
2028 | 15.86 | 13.13 | -2.73 | 103 | 0.11 | 0.01 | -0.11 | ||
2029 | 16.05 | 13.15 | -2.90 | 86 | 0.12 | 0.01 | -0.11 | ||
2030 | 16.22 | 13.16 | -3.06 | 69 | 0.12 | 0.01 | -0.12 | ||
2031 | 16.37 | 13.17 | -3.20 | 51 | 0.13 | 0.01 | -0.12 | ||
2032 | 16.51 | 13.18 | -3.32 | 32 | 0.13 | 0.01 | -0.13 | ||
2033 | 16.61 | 13.19 | -3.42 | 13 | 0.14 | 0.01 | -0.13 | ||
2034 | 16.69 | 13.20 | -3.49 | ---- | 0.14 | 0.01 | -0.13 | ||
2035 | 16.76 | 13.21 | -3.56 | ---- | 0.14 | 0.01 | -0.14 | ||
2036 | 16.83 | 13.21 | -3.62 | ---- | 0.15 | 0.01 | -0.14 | ||
2037 | 16.87 | 13.22 | -3.65 | ---- | 0.15 | 0.01 | -0.14 | ||
2038 | 16.88 | 13.22 | -3.66 | ---- | 0.15 | 0.01 | -0.15 | ||
2039 | 16.89 | 13.22 | -3.66 | ---- | 0.16 | 0.01 | -0.15 | ||
2040 | 16.87 | 13.22 | -3.65 | ---- | 0.16 | 0.01 | -0.15 | ||
2041 | 16.85 | 13.22 | -3.63 | ---- | 0.17 | 0.01 | -0.16 | ||
2042 | 16.83 | 13.22 | -3.61 | ---- | 0.17 | 0.01 | -0.16 | ||
2043 | 16.81 | 13.22 | -3.59 | ---- | 0.17 | 0.01 | -0.16 | ||
2044 | 16.79 | 13.23 | -3.57 | ---- | 0.17 | 0.01 | -0.17 | ||
2045 | 16.77 | 13.23 | -3.55 | ---- | 0.18 | 0.01 | -0.17 | ||
2046 | 16.75 | 13.23 | -3.53 | ---- | 0.18 | 0.01 | -0.17 | ||
2047 | 16.74 | 13.23 | -3.51 | ---- | 0.18 | 0.01 | -0.17 | ||
2048 | 16.73 | 13.23 | -3.50 | ---- | 0.18 | 0.01 | -0.17 | ||
2049 | 16.72 | 13.23 | -3.49 | ---- | 0.18 | 0.01 | -0.17 | ||
2050 | 16.72 | 13.23 | -3.50 | ---- | 0.18 | 0.01 | -0.17 | ||
2051 | 16.74 | 13.23 | -3.51 | ---- | 0.18 | 0.01 | -0.17 | ||
2052 | 16.76 | 13.23 | -3.52 | ---- | 0.18 | 0.01 | -0.17 | ||
2053 | 16.79 | 13.24 | -3.55 | ---- | 0.18 | 0.01 | -0.17 | ||
2054 | 16.83 | 13.24 | -3.59 | ---- | 0.18 | 0.01 | -0.17 | ||
2055 | 16.87 | 13.24 | -3.63 | ---- | 0.18 | 0.01 | -0.17 | ||
2056 | 16.92 | 13.25 | -3.68 | ---- | 0.18 | 0.01 | -0.17 | ||
2057 | 16.98 | 13.25 | -3.72 | ---- | 0.18 | 0.01 | -0.17 | ||
2058 | 17.03 | 13.25 | -3.77 | ---- | 0.18 | 0.01 | -0.17 | ||
2059 | 17.08 | 13.26 | -3.82 | ---- | 0.18 | 0.01 | -0.17 | ||
2060 | 17.13 | 13.26 | -3.87 | ---- | 0.18 | 0.01 | -0.17 | ||
2061 | 17.19 | 13.27 | -3.92 | ---- | 0.18 | 0.01 | -0.17 | ||
2062 | 17.24 | 13.27 | -3.97 | ---- | 0.18 | 0.01 | -0.17 | ||
2063 | 17.29 | 13.27 | -4.02 | ---- | 0.18 | 0.01 | -0.17 | ||
2064 | 17.35 | 13.28 | -4.07 | ---- | 0.19 | 0.01 | -0.18 | ||
2065 | 17.40 | 13.28 | -4.12 | ---- | 0.19 | 0.01 | -0.18 | ||
2066 | 17.46 | 13.28 | -4.18 | ---- | 0.19 | 0.01 | -0.18 | ||
2067 | 17.52 | 13.29 | -4.24 | ---- | 0.19 | 0.01 | -0.18 | ||
2068 | 17.58 | 13.29 | -4.29 | ---- | 0.19 | 0.01 | -0.18 | ||
2069 | 17.64 | 13.30 | -4.35 | ---- | 0.20 | 0.01 | -0.19 | ||
2070 | 17.70 | 13.30 | -4.40 | ---- | 0.20 | 0.01 | -0.19 | ||
2071 | 17.75 | 13.30 | -4.45 | ---- | 0.20 | 0.01 | -0.19 | ||
2072 | 17.80 | 13.31 | -4.49 | ---- | 0.20 | 0.01 | -0.19 | ||
2073 | 17.84 | 13.31 | -4.53 | ---- | 0.21 | 0.01 | -0.19 | ||
2074 | 17.87 | 13.31 | -4.56 | ---- | 0.21 | 0.01 | -0.20 | ||
2075 | 17.89 | 13.31 | -4.58 | ---- | 0.21 | 0.01 | -0.20 | ||
2076 | 17.91 | 13.31 | -4.60 | ---- | 0.21 | 0.01 | -0.20 | ||
2077 | 17.92 | 13.31 | -4.60 | ---- | 0.21 | 0.01 | -0.20 | ||
2078 | 17.92 | 13.31 | -4.61 | ---- | 0.22 | 0.01 | -0.20 | ||
2079 | 17.92 | 13.31 | -4.61 | ---- | 0.22 | 0.01 | -0.20 | ||
2080 | 17.93 | 13.31 | -4.61 | ---- | 0.22 | 0.01 | -0.21 | ||
2081 | 17.93 | 13.31 | -4.62 | ---- | 0.22 | 0.01 | -0.21 | ||
2082 | 17.95 | 13.32 | -4.63 | ---- | 0.22 | 0.01 | -0.21 | ||
2083 | 17.97 | 13.32 | -4.65 | ---- | 0.22 | 0.01 | -0.21 | ||
2084 | 18.00 | 13.32 | -4.68 | ---- | 0.22 | 0.01 | -0.21 | ||
2085 | 18.03 | 13.32 | -4.71 | ---- | 0.22 | 0.01 | -0.21 | ||
2086 | 18.07 | 13.32 | -4.75 | ---- | 0.22 | 0.01 | -0.21 | ||
2087 | 18.11 | 13.33 | -4.78 | ---- | 0.22 | 0.01 | -0.21 | ||
2088 | 18.15 | 13.33 | -4.82 | ---- | 0.22 | 0.01 | -0.21 | ||
2089 | 18.20 | 13.33 | -4.87 | ---- | 0.23 | 0.01 | -0.21 | ||
2090 | 18.24 | 13.33 | -4.91 | ---- | 0.23 | 0.01 | -0.21 |
  | 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 | 16.70% | 13.87% | -2.83% | 2033 | 0.16% | 0.01% | -0.15% | ||
  | |||||||||
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 |