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 | 14.73 | 13.03 | -1.69 | 188 | 0.00 | 0.00 | 0.00 | ||
2024 | 14.96 | 13.06 | -1.90 | 173 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.17 | 13.08 | -2.09 | 157 | 0.01 | 0.00 | -0.01 | ||
2026 | 15.38 | 13.10 | -2.28 | 142 | 0.01 | 0.00 | -0.01 | ||
2027 | 15.58 | 13.11 | -2.47 | 126 | 0.02 | 0.00 | -0.02 | ||
2028 | 15.78 | 13.13 | -2.65 | 110 | 0.03 | 0.00 | -0.03 | ||
2029 | 15.97 | 13.14 | -2.83 | 93 | 0.04 | 0.00 | -0.04 | ||
2030 | 16.15 | 13.16 | -3.00 | 76 | 0.06 | 0.00 | -0.05 | ||
2031 | 16.32 | 13.17 | -3.15 | 58 | 0.07 | 0.00 | -0.07 | ||
2032 | 16.46 | 13.18 | -3.28 | 40 | 0.09 | 0.00 | -0.09 | ||
2033 | 16.59 | 13.19 | -3.40 | 21 | 0.11 | 0.00 | -0.10 | ||
2034 | 16.68 | 13.20 | -3.49 | 1 | 0.13 | 0.01 | -0.12 | ||
2035 | 16.77 | 13.20 | -3.57 | ---- | 0.15 | 0.01 | -0.15 | ||
2036 | 16.86 | 13.21 | -3.64 | ---- | 0.18 | 0.01 | -0.17 | ||
2037 | 16.92 | 13.22 | -3.70 | ---- | 0.20 | 0.01 | -0.19 | ||
2038 | 16.96 | 13.22 | -3.74 | ---- | 0.23 | 0.01 | -0.22 | ||
2039 | 16.98 | 13.23 | -3.75 | ---- | 0.25 | 0.01 | -0.24 | ||
2040 | 16.99 | 13.23 | -3.76 | ---- | 0.28 | 0.01 | -0.26 | ||
2041 | 16.99 | 13.23 | -3.76 | ---- | 0.30 | 0.01 | -0.29 | ||
2042 | 16.99 | 13.23 | -3.76 | ---- | 0.33 | 0.02 | -0.31 | ||
2043 | 16.99 | 13.23 | -3.76 | ---- | 0.35 | 0.02 | -0.34 | ||
2044 | 16.99 | 13.23 | -3.76 | ---- | 0.38 | 0.02 | -0.36 | ||
2045 | 17.00 | 13.24 | -3.76 | ---- | 0.40 | 0.02 | -0.38 | ||
2046 | 17.00 | 13.24 | -3.76 | ---- | 0.42 | 0.02 | -0.40 | ||
2047 | 17.00 | 13.24 | -3.77 | ---- | 0.44 | 0.02 | -0.42 | ||
2048 | 17.02 | 13.24 | -3.77 | ---- | 0.47 | 0.02 | -0.44 | ||
2049 | 17.03 | 13.24 | -3.78 | ---- | 0.49 | 0.02 | -0.46 | ||
2050 | 17.05 | 13.24 | -3.80 | ---- | 0.51 | 0.02 | -0.48 | ||
2051 | 17.08 | 13.25 | -3.83 | ---- | 0.53 | 0.03 | -0.50 | ||
2052 | 17.12 | 13.25 | -3.87 | ---- | 0.54 | 0.03 | -0.52 | ||
2053 | 17.17 | 13.25 | -3.91 | ---- | 0.56 | 0.03 | -0.53 | ||
2054 | 17.22 | 13.26 | -3.96 | ---- | 0.58 | 0.03 | -0.55 | ||
2055 | 17.28 | 13.26 | -4.02 | ---- | 0.60 | 0.03 | -0.57 | ||
2056 | 17.35 | 13.27 | -4.08 | ---- | 0.61 | 0.03 | -0.58 | ||
2057 | 17.42 | 13.27 | -4.15 | ---- | 0.63 | 0.03 | -0.59 | ||
2058 | 17.49 | 13.28 | -4.21 | ---- | 0.64 | 0.03 | -0.61 | ||
2059 | 17.55 | 13.28 | -4.27 | ---- | 0.65 | 0.03 | -0.62 | ||
2060 | 17.61 | 13.29 | -4.33 | ---- | 0.66 | 0.03 | -0.63 | ||
2061 | 17.68 | 13.29 | -4.39 | ---- | 0.67 | 0.03 | -0.64 | ||
2062 | 17.74 | 13.29 | -4.44 | ---- | 0.68 | 0.03 | -0.64 | ||
2063 | 17.80 | 13.30 | -4.50 | ---- | 0.69 | 0.04 | -0.65 | ||
2064 | 17.86 | 13.30 | -4.55 | ---- | 0.69 | 0.04 | -0.66 | ||
2065 | 17.92 | 13.31 | -4.61 | ---- | 0.70 | 0.04 | -0.66 | ||
2066 | 17.98 | 13.31 | -4.67 | ---- | 0.71 | 0.04 | -0.67 | ||
2067 | 18.04 | 13.31 | -4.73 | ---- | 0.71 | 0.04 | -0.68 | ||
2068 | 18.11 | 13.32 | -4.79 | ---- | 0.72 | 0.04 | -0.68 | ||
2069 | 18.17 | 13.32 | -4.85 | ---- | 0.72 | 0.04 | -0.68 | ||
2070 | 18.23 | 13.33 | -4.90 | ---- | 0.72 | 0.04 | -0.69 | ||
2071 | 18.28 | 13.33 | -4.95 | ---- | 0.73 | 0.04 | -0.69 | ||
2072 | 18.33 | 13.33 | -5.00 | ---- | 0.73 | 0.04 | -0.69 | ||
2073 | 18.37 | 13.33 | -5.03 | ---- | 0.73 | 0.04 | -0.70 | ||
2074 | 18.40 | 13.34 | -5.06 | ---- | 0.74 | 0.04 | -0.70 | ||
2075 | 18.42 | 13.34 | -5.08 | ---- | 0.74 | 0.04 | -0.70 | ||
2076 | 18.44 | 13.34 | -5.10 | ---- | 0.74 | 0.04 | -0.70 | ||
2077 | 18.44 | 13.34 | -5.10 | ---- | 0.74 | 0.04 | -0.70 | ||
2078 | 18.45 | 13.34 | -5.11 | ---- | 0.74 | 0.04 | -0.70 | ||
2079 | 18.45 | 13.34 | -5.11 | ---- | 0.74 | 0.04 | -0.70 | ||
2080 | 18.45 | 13.34 | -5.11 | ---- | 0.74 | 0.04 | -0.70 | ||
2081 | 18.46 | 13.34 | -5.11 | ---- | 0.74 | 0.04 | -0.70 | ||
2082 | 18.47 | 13.34 | -5.13 | ---- | 0.74 | 0.04 | -0.70 | ||
2083 | 18.49 | 13.34 | -5.15 | ---- | 0.74 | 0.04 | -0.71 | ||
2084 | 18.52 | 13.34 | -5.18 | ---- | 0.74 | 0.04 | -0.71 | ||
2085 | 18.56 | 13.35 | -5.21 | ---- | 0.75 | 0.04 | -0.71 | ||
2086 | 18.59 | 13.35 | -5.24 | ---- | 0.75 | 0.04 | -0.71 | ||
2087 | 18.64 | 13.35 | -5.28 | ---- | 0.75 | 0.04 | -0.71 | ||
2088 | 18.68 | 13.35 | -5.33 | ---- | 0.75 | 0.04 | -0.71 | ||
2089 | 18.73 | 13.36 | -5.37 | ---- | 0.75 | 0.04 | -0.71 | ||
2090 | 18.77 | 13.36 | -5.41 | ---- | 0.76 | 0.04 | -0.72 |
  | 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 | 16.93% | 13.88% | -3.04% | 2034 | 0.38% | 0.02% | -0.36% | ||
  | |||||||||
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 |