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 | 14.55 | 13.01 | -1.53 | 203 | 0.03 | 0.00 | -0.02 | ||
2023 | 14.77 | 13.03 | -1.74 | 188 | 0.05 | 0.00 | -0.05 | ||
2024 | 15.03 | 13.07 | -1.96 | 172 | 0.07 | 0.00 | -0.07 | ||
2025 | 15.26 | 13.09 | -2.17 | 156 | 0.10 | 0.00 | -0.09 | ||
2026 | 15.48 | 13.10 | -2.38 | 139 | 0.12 | 0.01 | -0.11 | ||
2027 | 15.70 | 13.12 | -2.58 | 123 | 0.14 | 0.01 | -0.13 | ||
2028 | 15.91 | 13.14 | -2.77 | 106 | 0.16 | 0.01 | -0.15 | ||
2029 | 16.11 | 13.15 | -2.96 | 89 | 0.18 | 0.01 | -0.17 | ||
2030 | 16.29 | 13.16 | -3.12 | 71 | 0.19 | 0.01 | -0.18 | ||
2031 | 16.45 | 13.18 | -3.28 | 53 | 0.21 | 0.01 | -0.20 | ||
2032 | 16.59 | 13.19 | -3.40 | 34 | 0.22 | 0.01 | -0.21 | ||
2033 | 16.70 | 13.20 | -3.51 | 14 | 0.22 | 0.01 | -0.21 | ||
2034 | 16.78 | 13.20 | -3.58 | ---- | 0.23 | 0.01 | -0.22 | ||
2035 | 16.86 | 13.21 | -3.65 | ---- | 0.24 | 0.01 | -0.22 | ||
2036 | 16.92 | 13.22 | -3.71 | ---- | 0.24 | 0.01 | -0.23 | ||
2037 | 16.97 | 13.22 | -3.75 | ---- | 0.25 | 0.01 | -0.24 | ||
2038 | 16.98 | 13.22 | -3.76 | ---- | 0.25 | 0.01 | -0.24 | ||
2039 | 16.99 | 13.23 | -3.76 | ---- | 0.26 | 0.01 | -0.25 | ||
2040 | 16.98 | 13.23 | -3.75 | ---- | 0.26 | 0.01 | -0.25 | ||
2041 | 16.96 | 13.23 | -3.73 | ---- | 0.27 | 0.01 | -0.25 | ||
2042 | 16.94 | 13.23 | -3.71 | ---- | 0.27 | 0.01 | -0.26 | ||
2043 | 16.91 | 13.23 | -3.68 | ---- | 0.27 | 0.01 | -0.26 | ||
2044 | 16.89 | 13.23 | -3.66 | ---- | 0.27 | 0.01 | -0.26 | ||
2045 | 16.87 | 13.23 | -3.64 | ---- | 0.27 | 0.01 | -0.26 | ||
2046 | 16.85 | 13.23 | -3.62 | ---- | 0.28 | 0.01 | -0.26 | ||
2047 | 16.83 | 13.23 | -3.60 | ---- | 0.28 | 0.01 | -0.26 | ||
2048 | 16.82 | 13.23 | -3.59 | ---- | 0.28 | 0.01 | -0.26 | ||
2049 | 16.81 | 13.23 | -3.58 | ---- | 0.28 | 0.01 | -0.26 | ||
2050 | 16.82 | 13.23 | -3.58 | ---- | 0.27 | 0.01 | -0.26 | ||
2051 | 16.83 | 13.24 | -3.59 | ---- | 0.27 | 0.01 | -0.26 | ||
2052 | 16.85 | 13.24 | -3.61 | ---- | 0.27 | 0.01 | -0.26 | ||
2053 | 16.88 | 13.24 | -3.64 | ---- | 0.27 | 0.01 | -0.26 | ||
2054 | 16.91 | 13.24 | -3.67 | ---- | 0.27 | 0.01 | -0.26 | ||
2055 | 16.96 | 13.25 | -3.71 | ---- | 0.27 | 0.01 | -0.26 | ||
2056 | 17.01 | 13.25 | -3.76 | ---- | 0.27 | 0.01 | -0.26 | ||
2057 | 17.06 | 13.26 | -3.81 | ---- | 0.27 | 0.01 | -0.26 | ||
2058 | 17.12 | 13.26 | -3.86 | ---- | 0.27 | 0.01 | -0.26 | ||
2059 | 17.17 | 13.26 | -3.91 | ---- | 0.27 | 0.01 | -0.26 | ||
2060 | 17.23 | 13.27 | -3.96 | ---- | 0.27 | 0.01 | -0.26 | ||
2061 | 17.28 | 13.27 | -4.01 | ---- | 0.28 | 0.01 | -0.26 | ||
2062 | 17.33 | 13.27 | -4.06 | ---- | 0.28 | 0.01 | -0.26 | ||
2063 | 17.39 | 13.28 | -4.11 | ---- | 0.28 | 0.01 | -0.26 | ||
2064 | 17.44 | 13.28 | -4.16 | ---- | 0.28 | 0.02 | -0.27 | ||
2065 | 17.50 | 13.29 | -4.22 | ---- | 0.28 | 0.02 | -0.27 | ||
2066 | 17.56 | 13.29 | -4.27 | ---- | 0.29 | 0.02 | -0.27 | ||
2067 | 17.62 | 13.29 | -4.33 | ---- | 0.29 | 0.02 | -0.27 | ||
2068 | 17.68 | 13.30 | -4.39 | ---- | 0.29 | 0.02 | -0.28 | ||
2069 | 17.74 | 13.30 | -4.44 | ---- | 0.30 | 0.02 | -0.28 | ||
2070 | 17.80 | 13.30 | -4.50 | ---- | 0.30 | 0.02 | -0.28 | ||
2071 | 17.85 | 13.31 | -4.55 | ---- | 0.30 | 0.02 | -0.28 | ||
2072 | 17.90 | 13.31 | -4.59 | ---- | 0.30 | 0.02 | -0.29 | ||
2073 | 17.94 | 13.31 | -4.63 | ---- | 0.31 | 0.02 | -0.29 | ||
2074 | 17.97 | 13.32 | -4.66 | ---- | 0.31 | 0.02 | -0.29 | ||
2075 | 18.00 | 13.32 | -4.68 | ---- | 0.31 | 0.02 | -0.29 | ||
2076 | 18.01 | 13.32 | -4.69 | ---- | 0.31 | 0.02 | -0.30 | ||
2077 | 18.02 | 13.32 | -4.70 | ---- | 0.31 | 0.02 | -0.30 | ||
2078 | 18.02 | 13.32 | -4.70 | ---- | 0.32 | 0.02 | -0.30 | ||
2079 | 18.02 | 13.32 | -4.70 | ---- | 0.32 | 0.02 | -0.30 | ||
2080 | 18.03 | 13.32 | -4.71 | ---- | 0.32 | 0.02 | -0.30 | ||
2081 | 18.03 | 13.32 | -4.71 | ---- | 0.32 | 0.02 | -0.30 | ||
2082 | 18.05 | 13.32 | -4.73 | ---- | 0.32 | 0.02 | -0.30 | ||
2083 | 18.07 | 13.32 | -4.75 | ---- | 0.32 | 0.02 | -0.31 | ||
2084 | 18.10 | 13.32 | -4.78 | ---- | 0.32 | 0.02 | -0.31 | ||
2085 | 18.13 | 13.33 | -4.81 | ---- | 0.33 | 0.02 | -0.31 | ||
2086 | 18.17 | 13.33 | -4.84 | ---- | 0.33 | 0.02 | -0.31 | ||
2087 | 18.21 | 13.33 | -4.88 | ---- | 0.33 | 0.02 | -0.31 | ||
2088 | 18.26 | 13.33 | -4.92 | ---- | 0.33 | 0.02 | -0.31 | ||
2089 | 18.30 | 13.34 | -4.96 | ---- | 0.33 | 0.02 | -0.31 | ||
2090 | 18.34 | 13.34 | -5.01 | ---- | 0.33 | 0.02 | -0.31 |
  | 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 | 16.77% | 13.87% | -2.89% | 2033 | 0.22% | 0.01% | -0.21% | ||
  | |||||||||
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 |