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 | -0.99 | 298 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.88 | 12.91 | -0.97 | 281 | -0.02 | 0.00 | 0.02 | ||
2018 | 13.94 | 12.93 | -1.00 | 265 | -0.03 | 0.00 | 0.03 | ||
2019 | 14.04 | 12.95 | -1.09 | 250 | -0.05 | 0.00 | 0.05 | ||
2020 | 14.16 | 12.96 | -1.20 | 235 | -0.07 | 0.00 | 0.07 | ||
2021 | 14.25 | 12.98 | -1.27 | 221 | -0.09 | 0.00 | 0.09 | ||
2022 | 14.40 | 13.01 | -1.40 | 207 | -0.12 | 0.00 | 0.11 | ||
2023 | 14.59 | 13.03 | -1.56 | 193 | -0.14 | -0.01 | 0.13 | ||
2024 | 14.79 | 13.06 | -1.74 | 178 | -0.16 | -0.01 | 0.16 | ||
2025 | 14.98 | 13.07 | -1.91 | 164 | -0.19 | -0.01 | 0.18 | ||
2026 | 15.15 | 13.09 | -2.07 | 149 | -0.21 | -0.01 | 0.20 | ||
2027 | 15.33 | 13.10 | -2.22 | 135 | -0.23 | -0.01 | 0.22 | ||
2028 | 15.50 | 13.12 | -2.38 | 120 | -0.25 | -0.01 | 0.24 | ||
2029 | 15.66 | 13.13 | -2.53 | 105 | -0.27 | -0.01 | 0.26 | ||
2030 | 15.80 | 13.14 | -2.66 | 90 | -0.29 | -0.01 | 0.28 | ||
2031 | 15.93 | 13.15 | -2.78 | 74 | -0.31 | -0.01 | 0.30 | ||
2032 | 16.04 | 13.16 | -2.88 | 57 | -0.33 | -0.02 | 0.32 | ||
2033 | 16.13 | 13.17 | -2.96 | 40 | -0.35 | -0.02 | 0.33 | ||
2034 | 16.19 | 13.17 | -3.01 | 23 | -0.36 | -0.02 | 0.35 | ||
2035 | 16.24 | 13.18 | -3.06 | 5 | -0.38 | -0.02 | 0.36 | ||
2036 | 16.29 | 13.18 | -3.10 | ---- | -0.39 | -0.02 | 0.37 | ||
2037 | 16.31 | 13.19 | -3.12 | ---- | -0.40 | -0.02 | 0.38 | ||
2038 | 16.31 | 13.19 | -3.12 | ---- | -0.42 | -0.02 | 0.40 | ||
2039 | 16.30 | 13.19 | -3.11 | ---- | -0.43 | -0.02 | 0.40 | ||
2040 | 16.28 | 13.19 | -3.08 | ---- | -0.43 | -0.02 | 0.41 | ||
2041 | 16.25 | 13.19 | -3.05 | ---- | -0.44 | -0.02 | 0.42 | ||
2042 | 16.22 | 13.19 | -3.02 | ---- | -0.45 | -0.02 | 0.43 | ||
2043 | 16.18 | 13.19 | -2.99 | ---- | -0.46 | -0.02 | 0.43 | ||
2044 | 16.15 | 13.19 | -2.96 | ---- | -0.46 | -0.02 | 0.44 | ||
2045 | 16.13 | 13.19 | -2.94 | ---- | -0.47 | -0.02 | 0.44 | ||
2046 | 16.10 | 13.19 | -2.91 | ---- | -0.47 | -0.02 | 0.45 | ||
2047 | 16.08 | 13.19 | -2.89 | ---- | -0.48 | -0.02 | 0.45 | ||
2048 | 16.07 | 13.19 | -2.88 | ---- | -0.48 | -0.02 | 0.45 | ||
2049 | 16.06 | 13.19 | -2.86 | ---- | -0.48 | -0.02 | 0.46 | ||
2050 | 16.06 | 13.20 | -2.86 | ---- | -0.48 | -0.02 | 0.46 | ||
2051 | 16.07 | 13.20 | -2.87 | ---- | -0.49 | -0.02 | 0.46 | ||
2052 | 16.09 | 13.20 | -2.89 | ---- | -0.49 | -0.02 | 0.46 | ||
2053 | 16.11 | 13.20 | -2.91 | ---- | -0.49 | -0.03 | 0.47 | ||
2054 | 16.15 | 13.20 | -2.95 | ---- | -0.49 | -0.03 | 0.47 | ||
2055 | 16.19 | 13.21 | -2.99 | ---- | -0.49 | -0.03 | 0.47 | ||
2056 | 16.24 | 13.21 | -3.03 | ---- | -0.50 | -0.03 | 0.47 | ||
2057 | 16.29 | 13.22 | -3.08 | ---- | -0.50 | -0.03 | 0.47 | ||
2058 | 16.35 | 13.22 | -3.13 | ---- | -0.50 | -0.03 | 0.48 | ||
2059 | 16.40 | 13.22 | -3.17 | ---- | -0.50 | -0.03 | 0.48 | ||
2060 | 16.45 | 13.23 | -3.22 | ---- | -0.51 | -0.03 | 0.48 | ||
2061 | 16.50 | 13.23 | -3.27 | ---- | -0.51 | -0.03 | 0.48 | ||
2062 | 16.55 | 13.23 | -3.31 | ---- | -0.51 | -0.03 | 0.48 | ||
2063 | 16.60 | 13.24 | -3.36 | ---- | -0.51 | -0.03 | 0.48 | ||
2064 | 16.65 | 13.24 | -3.41 | ---- | -0.51 | -0.03 | 0.49 | ||
2065 | 16.70 | 13.24 | -3.46 | ---- | -0.51 | -0.03 | 0.49 | ||
2066 | 16.76 | 13.25 | -3.51 | ---- | -0.52 | -0.03 | 0.49 | ||
2067 | 16.81 | 13.25 | -3.56 | ---- | -0.52 | -0.03 | 0.49 | ||
2068 | 16.87 | 13.25 | -3.62 | ---- | -0.52 | -0.03 | 0.49 | ||
2069 | 16.92 | 13.26 | -3.67 | ---- | -0.52 | -0.03 | 0.49 | ||
2070 | 16.98 | 13.26 | -3.72 | ---- | -0.52 | -0.03 | 0.50 | ||
2071 | 17.03 | 13.26 | -3.76 | ---- | -0.53 | -0.03 | 0.50 | ||
2072 | 17.07 | 13.27 | -3.80 | ---- | -0.53 | -0.03 | 0.50 | ||
2073 | 17.11 | 13.27 | -3.84 | ---- | -0.53 | -0.03 | 0.50 | ||
2074 | 17.13 | 13.27 | -3.86 | ---- | -0.53 | -0.03 | 0.50 | ||
2075 | 17.15 | 13.27 | -3.88 | ---- | -0.53 | -0.03 | 0.50 | ||
2076 | 17.17 | 13.27 | -3.89 | ---- | -0.53 | -0.03 | 0.50 | ||
2077 | 17.17 | 13.27 | -3.90 | ---- | -0.53 | -0.03 | 0.50 | ||
2078 | 17.18 | 13.28 | -3.90 | ---- | -0.53 | -0.03 | 0.50 | ||
2079 | 17.18 | 13.28 | -3.90 | ---- | -0.53 | -0.03 | 0.50 | ||
2080 | 17.18 | 13.28 | -3.90 | ---- | -0.53 | -0.03 | 0.50 | ||
2081 | 17.18 | 13.28 | -3.91 | ---- | -0.53 | -0.03 | 0.50 | ||
2082 | 17.20 | 13.28 | -3.92 | ---- | -0.53 | -0.03 | 0.50 | ||
2083 | 17.22 | 13.28 | -3.94 | ---- | -0.53 | -0.03 | 0.50 | ||
2084 | 17.24 | 13.28 | -3.96 | ---- | -0.53 | -0.03 | 0.50 | ||
2085 | 17.28 | 13.28 | -3.99 | ---- | -0.53 | -0.03 | 0.51 | ||
2086 | 17.31 | 13.28 | -4.03 | ---- | -0.53 | -0.03 | 0.51 | ||
2087 | 17.35 | 13.29 | -4.06 | ---- | -0.54 | -0.03 | 0.51 | ||
2088 | 17.39 | 13.29 | -4.10 | ---- | -0.54 | -0.03 | 0.51 | ||
2089 | 17.43 | 13.29 | -4.14 | ---- | -0.54 | -0.03 | 0.51 | ||
2090 | 17.47 | 13.29 | -4.18 | ---- | -0.54 | -0.03 | 0.51 |
  | 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 | 16.16% | 13.84% | -2.31% | 2035 | -0.39% | -0.02% | 0.37% | ||
  | |||||||||
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 |