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 | 11.96 | -1.92 | 298 | 0.00 | -0.92 | -0.92 | ||
2017 | 13.90 | 11.95 | -1.94 | 274 | 0.00 | -0.96 | -0.96 | ||
2018 | 13.97 | 11.98 | -1.99 | 251 | 0.00 | -0.96 | -0.96 | ||
2019 | 14.09 | 11.99 | -2.10 | 230 | 0.00 | -0.96 | -0.96 | ||
2020 | 14.23 | 12.01 | -2.22 | 208 | 0.00 | -0.96 | -0.96 | ||
2021 | 14.35 | 12.03 | -2.32 | 188 | 0.00 | -0.96 | -0.96 | ||
2022 | 14.52 | 12.05 | -2.47 | 167 | 0.00 | -0.96 | -0.96 | ||
2023 | 14.73 | 12.07 | -2.65 | 147 | 0.00 | -0.96 | -0.96 | ||
2024 | 14.96 | 12.10 | -2.86 | 126 | 0.00 | -0.96 | -0.96 | ||
2025 | 15.17 | 12.12 | -3.05 | 105 | 0.00 | -0.96 | -0.96 | ||
2026 | 15.37 | 12.14 | -3.23 | 84 | 0.01 | -0.96 | -0.96 | ||
2027 | 15.56 | 12.15 | -3.41 | 62 | 0.01 | -0.96 | -0.96 | ||
2028 | 15.76 | 12.17 | -3.59 | 41 | 0.01 | -0.96 | -0.97 | ||
2029 | 15.94 | 12.18 | -3.75 | 18 | 0.01 | -0.96 | -0.97 | ||
2030 | 16.10 | 12.20 | -3.91 | ---- | 0.01 | -0.96 | -0.97 | ||
2031 | 16.25 | 12.21 | -4.04 | ---- | 0.01 | -0.96 | -0.97 | ||
2032 | 16.38 | 12.22 | -4.17 | ---- | 0.01 | -0.96 | -0.97 | ||
2033 | 16.49 | 12.23 | -4.26 | ---- | 0.01 | -0.96 | -0.97 | ||
2034 | 16.56 | 12.23 | -4.33 | ---- | 0.01 | -0.96 | -0.97 | ||
2035 | 16.63 | 12.24 | -4.39 | ---- | 0.01 | -0.96 | -0.97 | ||
2036 | 16.69 | 12.24 | -4.45 | ---- | 0.01 | -0.96 | -0.97 | ||
2037 | 16.73 | 12.25 | -4.48 | ---- | 0.01 | -0.96 | -0.97 | ||
2038 | 16.74 | 12.25 | -4.49 | ---- | 0.01 | -0.96 | -0.97 | ||
2039 | 16.74 | 12.25 | -4.49 | ---- | 0.02 | -0.96 | -0.97 | ||
2040 | 16.73 | 12.26 | -4.47 | ---- | 0.02 | -0.96 | -0.98 | ||
2041 | 16.71 | 12.26 | -4.45 | ---- | 0.02 | -0.96 | -0.98 | ||
2042 | 16.68 | 12.26 | -4.43 | ---- | 0.02 | -0.96 | -0.98 | ||
2043 | 16.66 | 12.26 | -4.40 | ---- | 0.02 | -0.96 | -0.98 | ||
2044 | 16.64 | 12.26 | -4.38 | ---- | 0.02 | -0.96 | -0.98 | ||
2045 | 16.62 | 12.26 | -4.36 | ---- | 0.02 | -0.96 | -0.98 | ||
2046 | 16.60 | 12.26 | -4.34 | ---- | 0.02 | -0.96 | -0.98 | ||
2047 | 16.58 | 12.26 | -4.32 | ---- | 0.02 | -0.96 | -0.98 | ||
2048 | 16.57 | 12.26 | -4.31 | ---- | 0.02 | -0.96 | -0.98 | ||
2049 | 16.56 | 12.26 | -4.31 | ---- | 0.02 | -0.96 | -0.98 | ||
2050 | 16.57 | 12.26 | -4.31 | ---- | 0.03 | -0.96 | -0.99 | ||
2051 | 16.58 | 12.26 | -4.32 | ---- | 0.03 | -0.96 | -0.99 | ||
2052 | 16.60 | 12.26 | -4.34 | ---- | 0.03 | -0.96 | -0.99 | ||
2053 | 16.63 | 12.27 | -4.37 | ---- | 0.03 | -0.96 | -0.99 | ||
2054 | 16.67 | 12.27 | -4.40 | ---- | 0.03 | -0.96 | -0.99 | ||
2055 | 16.72 | 12.27 | -4.45 | ---- | 0.03 | -0.96 | -0.99 | ||
2056 | 16.77 | 12.28 | -4.50 | ---- | 0.03 | -0.96 | -0.99 | ||
2057 | 16.83 | 12.28 | -4.55 | ---- | 0.03 | -0.96 | -0.99 | ||
2058 | 16.88 | 12.28 | -4.60 | ---- | 0.03 | -0.96 | -1.00 | ||
2059 | 16.93 | 12.29 | -4.65 | ---- | 0.04 | -0.96 | -1.00 | ||
2060 | 16.99 | 12.29 | -4.70 | ---- | 0.04 | -0.96 | -1.00 | ||
2061 | 17.04 | 12.29 | -4.75 | ---- | 0.04 | -0.96 | -1.00 | ||
2062 | 17.09 | 12.30 | -4.80 | ---- | 0.04 | -0.96 | -1.00 | ||
2063 | 17.15 | 12.30 | -4.85 | ---- | 0.04 | -0.96 | -1.00 | ||
2064 | 17.20 | 12.30 | -4.90 | ---- | 0.04 | -0.96 | -1.00 | ||
2065 | 17.26 | 12.31 | -4.95 | ---- | 0.04 | -0.96 | -1.00 | ||
2066 | 17.31 | 12.31 | -5.00 | ---- | 0.04 | -0.96 | -1.00 | ||
2067 | 17.37 | 12.32 | -5.06 | ---- | 0.04 | -0.96 | -1.00 | ||
2068 | 17.43 | 12.32 | -5.11 | ---- | 0.04 | -0.96 | -1.00 | ||
2069 | 17.49 | 12.32 | -5.17 | ---- | 0.04 | -0.96 | -1.00 | ||
2070 | 17.54 | 12.33 | -5.22 | ---- | 0.04 | -0.96 | -1.00 | ||
2071 | 17.60 | 12.33 | -5.27 | ---- | 0.04 | -0.96 | -1.01 | ||
2072 | 17.64 | 12.33 | -5.31 | ---- | 0.04 | -0.96 | -1.01 | ||
2073 | 17.68 | 12.33 | -5.34 | ---- | 0.04 | -0.96 | -1.01 | ||
2074 | 17.71 | 12.34 | -5.37 | ---- | 0.04 | -0.96 | -1.01 | ||
2075 | 17.73 | 12.34 | -5.39 | ---- | 0.04 | -0.96 | -1.01 | ||
2076 | 17.74 | 12.34 | -5.40 | ---- | 0.04 | -0.96 | -1.01 | ||
2077 | 17.75 | 12.34 | -5.41 | ---- | 0.04 | -0.96 | -1.01 | ||
2078 | 17.75 | 12.34 | -5.41 | ---- | 0.04 | -0.96 | -1.01 | ||
2079 | 17.75 | 12.34 | -5.41 | ---- | 0.04 | -0.96 | -1.01 | ||
2080 | 17.75 | 12.34 | -5.41 | ---- | 0.04 | -0.96 | -1.01 | ||
2081 | 17.76 | 12.34 | -5.42 | ---- | 0.04 | -0.96 | -1.01 | ||
2082 | 17.77 | 12.34 | -5.43 | ---- | 0.04 | -0.96 | -1.01 | ||
2083 | 17.79 | 12.34 | -5.45 | ---- | 0.04 | -0.97 | -1.01 | ||
2084 | 17.82 | 12.34 | -5.48 | ---- | 0.04 | -0.97 | -1.01 | ||
2085 | 17.85 | 12.34 | -5.51 | ---- | 0.04 | -0.97 | -1.01 | ||
2086 | 17.89 | 12.34 | -5.54 | ---- | 0.04 | -0.97 | -1.01 | ||
2087 | 17.93 | 12.35 | -5.58 | ---- | 0.04 | -0.97 | -1.01 | ||
2088 | 17.97 | 12.35 | -5.62 | ---- | 0.04 | -0.97 | -1.01 | ||
2089 | 18.01 | 12.35 | -5.66 | ---- | 0.04 | -0.97 | -1.01 | ||
2090 | 18.06 | 12.35 | -5.70 | ---- | 0.04 | -0.97 | -1.01 |
  | 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 | 16.57% | 12.92% | -3.65% | 2029 | 0.02% | -0.95% | -0.97% | ||
  | |||||||||
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 |