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 | -0.01 | 0.00 | 0.01 | ||
2018 | 13.96 | 12.94 | -1.02 | 264 | -0.01 | 0.00 | 0.01 | ||
2019 | 14.07 | 12.95 | -1.12 | 249 | -0.02 | 0.00 | 0.01 | ||
2020 | 14.20 | 12.96 | -1.24 | 234 | -0.03 | 0.00 | 0.02 | ||
2021 | 14.31 | 12.98 | -1.32 | 220 | -0.04 | 0.00 | 0.04 | ||
2022 | 14.46 | 13.01 | -1.45 | 205 | -0.06 | 0.00 | 0.05 | ||
2023 | 14.65 | 13.03 | -1.63 | 190 | -0.07 | 0.00 | 0.07 | ||
2024 | 14.87 | 13.06 | -1.81 | 175 | -0.09 | 0.00 | 0.08 | ||
2025 | 15.06 | 13.08 | -1.99 | 160 | -0.10 | -0.01 | 0.10 | ||
2026 | 15.25 | 13.09 | -2.15 | 146 | -0.12 | -0.01 | 0.11 | ||
2027 | 15.43 | 13.11 | -2.32 | 130 | -0.13 | -0.01 | 0.13 | ||
2028 | 15.60 | 13.12 | -2.48 | 115 | -0.15 | -0.01 | 0.14 | ||
2029 | 15.77 | 13.13 | -2.64 | 100 | -0.16 | -0.01 | 0.15 | ||
2030 | 15.92 | 13.14 | -2.78 | 84 | -0.17 | -0.01 | 0.17 | ||
2031 | 16.06 | 13.16 | -2.90 | 67 | -0.19 | -0.01 | 0.18 | ||
2032 | 16.17 | 13.17 | -3.01 | 50 | -0.20 | -0.01 | 0.19 | ||
2033 | 16.27 | 13.17 | -3.10 | 32 | -0.21 | -0.01 | 0.20 | ||
2034 | 16.33 | 13.18 | -3.15 | 14 | -0.22 | -0.01 | 0.21 | ||
2035 | 16.39 | 13.19 | -3.21 | ---- | -0.23 | -0.01 | 0.22 | ||
2036 | 16.44 | 13.19 | -3.25 | ---- | -0.24 | -0.01 | 0.22 | ||
2037 | 16.47 | 13.19 | -3.28 | ---- | -0.25 | -0.01 | 0.23 | ||
2038 | 16.48 | 13.20 | -3.28 | ---- | -0.25 | -0.01 | 0.24 | ||
2039 | 16.47 | 13.20 | -3.27 | ---- | -0.26 | -0.01 | 0.24 | ||
2040 | 16.45 | 13.20 | -3.25 | ---- | -0.26 | -0.01 | 0.25 | ||
2041 | 16.42 | 13.20 | -3.22 | ---- | -0.27 | -0.02 | 0.25 | ||
2042 | 16.39 | 13.20 | -3.19 | ---- | -0.27 | -0.02 | 0.26 | ||
2043 | 16.36 | 13.20 | -3.16 | ---- | -0.28 | -0.02 | 0.26 | ||
2044 | 16.33 | 13.20 | -3.13 | ---- | -0.28 | -0.02 | 0.27 | ||
2045 | 16.31 | 13.20 | -3.11 | ---- | -0.28 | -0.02 | 0.27 | ||
2046 | 16.29 | 13.20 | -3.09 | ---- | -0.29 | -0.02 | 0.27 | ||
2047 | 16.27 | 13.20 | -3.07 | ---- | -0.29 | -0.02 | 0.27 | ||
2048 | 16.26 | 13.20 | -3.06 | ---- | -0.29 | -0.02 | 0.27 | ||
2049 | 16.25 | 13.20 | -3.05 | ---- | -0.29 | -0.02 | 0.27 | ||
2050 | 16.26 | 13.20 | -3.05 | ---- | -0.29 | -0.02 | 0.27 | ||
2051 | 16.27 | 13.21 | -3.06 | ---- | -0.29 | -0.02 | 0.27 | ||
2052 | 16.29 | 13.21 | -3.08 | ---- | -0.28 | -0.02 | 0.27 | ||
2053 | 16.32 | 13.21 | -3.11 | ---- | -0.28 | -0.02 | 0.27 | ||
2054 | 16.36 | 13.21 | -3.15 | ---- | -0.28 | -0.02 | 0.27 | ||
2055 | 16.40 | 13.22 | -3.19 | ---- | -0.28 | -0.02 | 0.27 | ||
2056 | 16.46 | 13.22 | -3.23 | ---- | -0.28 | -0.02 | 0.27 | ||
2057 | 16.51 | 13.22 | -3.28 | ---- | -0.28 | -0.02 | 0.27 | ||
2058 | 16.56 | 13.23 | -3.33 | ---- | -0.28 | -0.02 | 0.27 | ||
2059 | 16.61 | 13.23 | -3.38 | ---- | -0.29 | -0.02 | 0.27 | ||
2060 | 16.67 | 13.24 | -3.43 | ---- | -0.29 | -0.02 | 0.27 | ||
2061 | 16.72 | 13.24 | -3.48 | ---- | -0.29 | -0.02 | 0.27 | ||
2062 | 16.77 | 13.24 | -3.53 | ---- | -0.29 | -0.02 | 0.27 | ||
2063 | 16.82 | 13.25 | -3.58 | ---- | -0.29 | -0.02 | 0.27 | ||
2064 | 16.87 | 13.25 | -3.62 | ---- | -0.29 | -0.02 | 0.27 | ||
2065 | 16.93 | 13.25 | -3.67 | ---- | -0.29 | -0.02 | 0.27 | ||
2066 | 16.98 | 13.26 | -3.73 | ---- | -0.29 | -0.02 | 0.27 | ||
2067 | 17.04 | 13.26 | -3.78 | ---- | -0.29 | -0.02 | 0.27 | ||
2068 | 17.10 | 13.26 | -3.83 | ---- | -0.29 | -0.02 | 0.28 | ||
2069 | 17.15 | 13.27 | -3.88 | ---- | -0.29 | -0.02 | 0.28 | ||
2070 | 17.21 | 13.27 | -3.94 | ---- | -0.30 | -0.02 | 0.28 | ||
2071 | 17.26 | 13.27 | -3.98 | ---- | -0.30 | -0.02 | 0.28 | ||
2072 | 17.30 | 13.28 | -4.02 | ---- | -0.30 | -0.02 | 0.28 | ||
2073 | 17.34 | 13.28 | -4.06 | ---- | -0.30 | -0.02 | 0.28 | ||
2074 | 17.36 | 13.28 | -4.08 | ---- | -0.30 | -0.02 | 0.28 | ||
2075 | 17.38 | 13.28 | -4.10 | ---- | -0.30 | -0.02 | 0.28 | ||
2076 | 17.40 | 13.28 | -4.11 | ---- | -0.30 | -0.02 | 0.28 | ||
2077 | 17.40 | 13.29 | -4.12 | ---- | -0.30 | -0.02 | 0.28 | ||
2078 | 17.41 | 13.29 | -4.12 | ---- | -0.30 | -0.02 | 0.28 | ||
2079 | 17.41 | 13.29 | -4.12 | ---- | -0.30 | -0.02 | 0.28 | ||
2080 | 17.41 | 13.29 | -4.12 | ---- | -0.30 | -0.02 | 0.28 | ||
2081 | 17.41 | 13.29 | -4.13 | ---- | -0.30 | -0.02 | 0.28 | ||
2082 | 17.43 | 13.29 | -4.14 | ---- | -0.30 | -0.02 | 0.28 | ||
2083 | 17.45 | 13.29 | -4.16 | ---- | -0.30 | -0.02 | 0.28 | ||
2084 | 17.47 | 13.29 | -4.18 | ---- | -0.30 | -0.02 | 0.28 | ||
2085 | 17.51 | 13.29 | -4.22 | ---- | -0.30 | -0.02 | 0.28 | ||
2086 | 17.54 | 13.29 | -4.25 | ---- | -0.30 | -0.02 | 0.29 | ||
2087 | 17.58 | 13.30 | -4.29 | ---- | -0.30 | -0.02 | 0.29 | ||
2088 | 17.62 | 13.30 | -4.33 | ---- | -0.30 | -0.02 | 0.29 | ||
2089 | 17.67 | 13.30 | -4.37 | ---- | -0.31 | -0.02 | 0.29 | ||
2090 | 17.71 | 13.30 | -4.41 | ---- | -0.31 | -0.02 | 0.29 |
  | 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 | 16.32% | 13.85% | -2.47% | 2034 | -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 |