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 | 14.00 | 12.94 | -1.06 | 264 | 0.03 | 0.00 | -0.03 | ||
2019 | 14.14 | 12.95 | -1.19 | 247 | 0.05 | 0.00 | -0.05 | ||
2020 | 14.31 | 12.97 | -1.34 | 231 | 0.08 | 0.00 | -0.08 | ||
2021 | 14.45 | 12.99 | -1.46 | 216 | 0.11 | 0.00 | -0.10 | ||
2022 | 14.65 | 13.02 | -1.63 | 200 | 0.13 | 0.01 | -0.13 | ||
2023 | 14.88 | 13.04 | -1.84 | 184 | 0.16 | 0.01 | -0.15 | ||
2024 | 15.14 | 13.07 | -2.07 | 167 | 0.18 | 0.01 | -0.17 | ||
2025 | 15.37 | 13.09 | -2.28 | 151 | 0.21 | 0.01 | -0.20 | ||
2026 | 15.59 | 13.11 | -2.48 | 134 | 0.23 | 0.01 | -0.22 | ||
2027 | 15.81 | 13.12 | -2.69 | 117 | 0.25 | 0.01 | -0.24 | ||
2028 | 16.02 | 13.14 | -2.88 | 100 | 0.27 | 0.01 | -0.26 | ||
2029 | 16.22 | 13.16 | -3.07 | 82 | 0.29 | 0.01 | -0.28 | ||
2030 | 16.41 | 13.17 | -3.24 | 64 | 0.31 | 0.02 | -0.30 | ||
2031 | 16.58 | 13.18 | -3.39 | 45 | 0.33 | 0.02 | -0.32 | ||
2032 | 16.73 | 13.19 | -3.53 | 26 | 0.35 | 0.02 | -0.33 | ||
2033 | 16.85 | 13.20 | -3.64 | 5 | 0.37 | 0.02 | -0.35 | ||
2034 | 16.94 | 13.21 | -3.72 | ---- | 0.38 | 0.02 | -0.36 | ||
2035 | 17.02 | 13.22 | -3.80 | ---- | 0.40 | 0.02 | -0.38 | ||
2036 | 17.09 | 13.22 | -3.87 | ---- | 0.41 | 0.02 | -0.39 | ||
2037 | 17.14 | 13.23 | -3.91 | ---- | 0.42 | 0.02 | -0.40 | ||
2038 | 17.16 | 13.23 | -3.93 | ---- | 0.43 | 0.02 | -0.41 | ||
2039 | 17.17 | 13.24 | -3.94 | ---- | 0.44 | 0.02 | -0.42 | ||
2040 | 17.16 | 13.24 | -3.93 | ---- | 0.45 | 0.02 | -0.43 | ||
2041 | 17.15 | 13.24 | -3.91 | ---- | 0.46 | 0.02 | -0.44 | ||
2042 | 17.13 | 13.24 | -3.89 | ---- | 0.47 | 0.02 | -0.44 | ||
2043 | 17.11 | 13.24 | -3.87 | ---- | 0.47 | 0.02 | -0.45 | ||
2044 | 17.09 | 13.24 | -3.85 | ---- | 0.47 | 0.02 | -0.45 | ||
2045 | 17.07 | 13.24 | -3.83 | ---- | 0.48 | 0.02 | -0.45 | ||
2046 | 17.05 | 13.24 | -3.81 | ---- | 0.48 | 0.03 | -0.45 | ||
2047 | 17.04 | 13.24 | -3.80 | ---- | 0.48 | 0.03 | -0.46 | ||
2048 | 17.03 | 13.24 | -3.79 | ---- | 0.48 | 0.03 | -0.46 | ||
2049 | 17.02 | 13.24 | -3.78 | ---- | 0.48 | 0.03 | -0.46 | ||
2050 | 17.03 | 13.25 | -3.78 | ---- | 0.48 | 0.03 | -0.46 | ||
2051 | 17.04 | 13.25 | -3.79 | ---- | 0.48 | 0.03 | -0.46 | ||
2052 | 17.06 | 13.25 | -3.81 | ---- | 0.49 | 0.03 | -0.46 | ||
2053 | 17.09 | 13.25 | -3.84 | ---- | 0.49 | 0.03 | -0.46 | ||
2054 | 17.13 | 13.26 | -3.87 | ---- | 0.49 | 0.03 | -0.46 | ||
2055 | 17.18 | 13.26 | -3.92 | ---- | 0.49 | 0.03 | -0.46 | ||
2056 | 17.23 | 13.26 | -3.97 | ---- | 0.49 | 0.03 | -0.46 | ||
2057 | 17.28 | 13.27 | -4.02 | ---- | 0.49 | 0.03 | -0.46 | ||
2058 | 17.34 | 13.27 | -4.07 | ---- | 0.49 | 0.03 | -0.47 | ||
2059 | 17.39 | 13.27 | -4.12 | ---- | 0.49 | 0.03 | -0.47 | ||
2060 | 17.45 | 13.28 | -4.17 | ---- | 0.50 | 0.03 | -0.47 | ||
2061 | 17.50 | 13.28 | -4.22 | ---- | 0.50 | 0.03 | -0.47 | ||
2062 | 17.56 | 13.29 | -4.27 | ---- | 0.50 | 0.03 | -0.47 | ||
2063 | 17.61 | 13.29 | -4.32 | ---- | 0.50 | 0.03 | -0.48 | ||
2064 | 17.67 | 13.29 | -4.38 | ---- | 0.51 | 0.03 | -0.48 | ||
2065 | 17.73 | 13.30 | -4.43 | ---- | 0.51 | 0.03 | -0.48 | ||
2066 | 17.79 | 13.30 | -4.49 | ---- | 0.51 | 0.03 | -0.49 | ||
2067 | 17.85 | 13.31 | -4.54 | ---- | 0.52 | 0.03 | -0.49 | ||
2068 | 17.91 | 13.31 | -4.60 | ---- | 0.52 | 0.03 | -0.49 | ||
2069 | 17.97 | 13.31 | -4.66 | ---- | 0.52 | 0.03 | -0.49 | ||
2070 | 18.03 | 13.32 | -4.71 | ---- | 0.53 | 0.03 | -0.50 | ||
2071 | 18.08 | 13.32 | -4.76 | ---- | 0.53 | 0.03 | -0.50 | ||
2072 | 18.13 | 13.32 | -4.80 | ---- | 0.53 | 0.03 | -0.50 | ||
2073 | 18.17 | 13.33 | -4.84 | ---- | 0.53 | 0.03 | -0.51 | ||
2074 | 18.20 | 13.33 | -4.87 | ---- | 0.54 | 0.03 | -0.51 | ||
2075 | 18.22 | 13.33 | -4.89 | ---- | 0.54 | 0.03 | -0.51 | ||
2076 | 18.24 | 13.33 | -4.91 | ---- | 0.54 | 0.03 | -0.51 | ||
2077 | 18.25 | 13.33 | -4.92 | ---- | 0.54 | 0.03 | -0.51 | ||
2078 | 18.25 | 13.33 | -4.92 | ---- | 0.55 | 0.03 | -0.52 | ||
2079 | 18.25 | 13.33 | -4.92 | ---- | 0.55 | 0.03 | -0.52 | ||
2080 | 18.26 | 13.33 | -4.93 | ---- | 0.55 | 0.03 | -0.52 | ||
2081 | 18.26 | 13.33 | -4.93 | ---- | 0.55 | 0.03 | -0.52 | ||
2082 | 18.28 | 13.33 | -4.94 | ---- | 0.55 | 0.03 | -0.52 | ||
2083 | 18.30 | 13.33 | -4.97 | ---- | 0.55 | 0.03 | -0.52 | ||
2084 | 18.33 | 13.34 | -4.99 | ---- | 0.55 | 0.03 | -0.52 | ||
2085 | 18.36 | 13.34 | -5.02 | ---- | 0.55 | 0.03 | -0.52 | ||
2086 | 18.40 | 13.34 | -5.06 | ---- | 0.56 | 0.03 | -0.53 | ||
2087 | 18.44 | 13.34 | -5.10 | ---- | 0.56 | 0.03 | -0.53 | ||
2088 | 18.49 | 13.35 | -5.14 | ---- | 0.56 | 0.03 | -0.53 | ||
2089 | 18.53 | 13.35 | -5.18 | ---- | 0.56 | 0.03 | -0.53 | ||
2090 | 18.58 | 13.35 | -5.22 | ---- | 0.56 | 0.03 | -0.53 |
  | 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 | 16.94% | 13.88% | -3.06% | 2033 | 0.40% | 0.02% | -0.38% | ||
  | |||||||||
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 |