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 | 15.51 | 1.62 | 298 | 0.00 | 2.62 | 2.62 | ||
2017 | 13.89 | 15.64 | 1.75 | 298 | -0.01 | 2.73 | 2.74 | ||
2018 | 13.96 | 15.67 | 1.71 | 300 | -0.01 | 2.73 | 2.74 | ||
2019 | 14.08 | 15.68 | 1.60 | 302 | -0.01 | 2.73 | 2.74 | ||
2020 | 14.22 | 15.70 | 1.48 | 304 | -0.01 | 2.73 | 2.74 | ||
2021 | 14.34 | 15.72 | 1.38 | 306 | -0.01 | 2.73 | 2.74 | ||
2022 | 14.51 | 15.75 | 1.23 | 308 | -0.01 | 2.73 | 2.74 | ||
2023 | 14.71 | 15.76 | 1.05 | 308 | -0.01 | 2.73 | 2.74 | ||
2024 | 14.95 | 15.80 | 0.85 | 308 | -0.01 | 2.73 | 2.74 | ||
2025 | 15.15 | 15.82 | 0.66 | 308 | -0.01 | 2.73 | 2.75 | ||
2026 | 15.35 | 15.83 | 0.48 | 308 | -0.01 | 2.73 | 2.75 | ||
2027 | 15.54 | 15.85 | 0.30 | 309 | -0.01 | 2.73 | 2.75 | ||
2028 | 15.73 | 15.86 | 0.13 | 309 | -0.02 | 2.74 | 2.75 | ||
2029 | 15.91 | 15.88 | -0.04 | 309 | -0.02 | 2.74 | 2.75 | ||
2030 | 16.08 | 15.89 | -0.19 | 310 | -0.02 | 2.74 | 2.76 | ||
2031 | 16.22 | 15.90 | -0.32 | 311 | -0.02 | 2.74 | 2.76 | ||
2032 | 16.35 | 15.91 | -0.44 | 310 | -0.02 | 2.74 | 2.76 | ||
2033 | 16.45 | 15.92 | -0.53 | 310 | -0.03 | 2.74 | 2.76 | ||
2034 | 16.52 | 15.93 | -0.60 | 310 | -0.03 | 2.74 | 2.76 | ||
2035 | 16.59 | 15.93 | -0.66 | 309 | -0.03 | 2.74 | 2.77 | ||
2036 | 16.65 | 15.94 | -0.71 | 308 | -0.03 | 2.74 | 2.77 | ||
2037 | 16.68 | 15.95 | -0.74 | 307 | -0.03 | 2.74 | 2.77 | ||
2038 | 16.69 | 15.95 | -0.75 | 306 | -0.04 | 2.74 | 2.77 | ||
2039 | 16.69 | 15.95 | -0.74 | 306 | -0.04 | 2.74 | 2.78 | ||
2040 | 16.67 | 15.95 | -0.72 | 305 | -0.04 | 2.74 | 2.78 | ||
2041 | 16.65 | 15.95 | -0.69 | 305 | -0.04 | 2.74 | 2.78 | ||
2042 | 16.62 | 15.95 | -0.67 | 305 | -0.04 | 2.74 | 2.78 | ||
2043 | 16.59 | 15.95 | -0.64 | 305 | -0.05 | 2.74 | 2.79 | ||
2044 | 16.57 | 15.96 | -0.61 | 306 | -0.05 | 2.74 | 2.79 | ||
2045 | 16.54 | 15.96 | -0.59 | 306 | -0.05 | 2.74 | 2.79 | ||
2046 | 16.52 | 15.96 | -0.56 | 307 | -0.05 | 2.74 | 2.79 | ||
2047 | 16.50 | 15.96 | -0.54 | 308 | -0.06 | 2.74 | 2.80 | ||
2048 | 16.49 | 15.96 | -0.53 | 308 | -0.06 | 2.74 | 2.80 | ||
2049 | 16.48 | 15.96 | -0.52 | 309 | -0.06 | 2.74 | 2.80 | ||
2050 | 16.48 | 15.96 | -0.52 | 310 | -0.06 | 2.74 | 2.81 | ||
2051 | 16.49 | 15.96 | -0.52 | 311 | -0.07 | 2.74 | 2.81 | ||
2052 | 16.50 | 15.97 | -0.54 | 312 | -0.07 | 2.74 | 2.81 | ||
2053 | 16.53 | 15.97 | -0.56 | 312 | -0.07 | 2.74 | 2.81 | ||
2054 | 16.57 | 15.97 | -0.59 | 312 | -0.07 | 2.74 | 2.82 | ||
2055 | 16.61 | 15.98 | -0.63 | 312 | -0.08 | 2.74 | 2.82 | ||
2056 | 16.66 | 15.98 | -0.68 | 311 | -0.08 | 2.74 | 2.82 | ||
2057 | 16.71 | 15.99 | -0.72 | 311 | -0.08 | 2.74 | 2.83 | ||
2058 | 16.76 | 15.99 | -0.77 | 310 | -0.09 | 2.74 | 2.83 | ||
2059 | 16.81 | 15.99 | -0.82 | 308 | -0.09 | 2.75 | 2.83 | ||
2060 | 16.86 | 16.00 | -0.86 | 307 | -0.09 | 2.75 | 2.84 | ||
2061 | 16.91 | 16.00 | -0.91 | 305 | -0.09 | 2.75 | 2.84 | ||
2062 | 16.96 | 16.01 | -0.96 | 303 | -0.09 | 2.75 | 2.84 | ||
2063 | 17.01 | 16.01 | -1.00 | 301 | -0.09 | 2.75 | 2.84 | ||
2064 | 17.07 | 16.01 | -1.05 | 298 | -0.10 | 2.75 | 2.84 | ||
2065 | 17.12 | 16.02 | -1.10 | 295 | -0.10 | 2.75 | 2.85 | ||
2066 | 17.17 | 16.02 | -1.15 | 292 | -0.10 | 2.75 | 2.85 | ||
2067 | 17.23 | 16.03 | -1.20 | 289 | -0.10 | 2.75 | 2.85 | ||
2068 | 17.29 | 16.03 | -1.26 | 285 | -0.10 | 2.75 | 2.85 | ||
2069 | 17.34 | 16.04 | -1.31 | 281 | -0.10 | 2.75 | 2.85 | ||
2070 | 17.40 | 16.04 | -1.36 | 276 | -0.10 | 2.75 | 2.86 | ||
2071 | 17.45 | 16.04 | -1.40 | 272 | -0.10 | 2.75 | 2.86 | ||
2072 | 17.49 | 16.05 | -1.44 | 267 | -0.11 | 2.75 | 2.86 | ||
2073 | 17.53 | 16.05 | -1.48 | 262 | -0.11 | 2.75 | 2.86 | ||
2074 | 17.56 | 16.05 | -1.50 | 256 | -0.11 | 2.75 | 2.86 | ||
2075 | 17.58 | 16.06 | -1.52 | 251 | -0.11 | 2.76 | 2.86 | ||
2076 | 17.59 | 16.06 | -1.53 | 246 | -0.11 | 2.76 | 2.86 | ||
2077 | 17.60 | 16.06 | -1.54 | 241 | -0.11 | 2.76 | 2.86 | ||
2078 | 17.60 | 16.06 | -1.54 | 235 | -0.11 | 2.76 | 2.87 | ||
2079 | 17.60 | 16.06 | -1.54 | 230 | -0.11 | 2.76 | 2.87 | ||
2080 | 17.60 | 16.06 | -1.54 | 224 | -0.11 | 2.76 | 2.87 | ||
2081 | 17.61 | 16.06 | -1.54 | 219 | -0.11 | 2.76 | 2.87 | ||
2082 | 17.62 | 16.06 | -1.56 | 213 | -0.11 | 2.76 | 2.87 | ||
2083 | 17.64 | 16.07 | -1.57 | 207 | -0.11 | 2.76 | 2.87 | ||
2084 | 17.67 | 16.07 | -1.60 | 201 | -0.11 | 2.76 | 2.87 | ||
2085 | 17.70 | 16.07 | -1.63 | 194 | -0.11 | 2.76 | 2.87 | ||
2086 | 17.74 | 16.07 | -1.66 | 188 | -0.11 | 2.76 | 2.87 | ||
2087 | 17.78 | 16.08 | -1.70 | 180 | -0.11 | 2.77 | 2.87 | ||
2088 | 17.82 | 16.08 | -1.74 | 173 | -0.11 | 2.77 | 2.87 | ||
2089 | 17.86 | 16.09 | -1.78 | 166 | -0.11 | 2.77 | 2.87 | ||
2090 | 17.91 | 16.09 | -1.82 | 158 | -0.11 | 2.77 | 2.87 |
  | 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 | 16.49% | 16.57% | 0.08% | N/A | -0.06% | 2.70% | 2.76% | ||
  | |||||||||
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 |