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 | 14.16 | 12.89 | -1.26 | 292 | 0.27 | 0.01 | -0.26 | ||
2017 | 14.17 | 12.92 | -1.25 | 273 | 0.27 | 0.01 | -0.26 | ||
2018 | 14.25 | 12.95 | -1.30 | 255 | 0.28 | 0.01 | -0.26 | ||
2019 | 14.37 | 12.96 | -1.40 | 238 | 0.28 | 0.01 | -0.27 | ||
2020 | 14.51 | 12.98 | -1.53 | 222 | 0.28 | 0.01 | -0.27 | ||
2021 | 14.63 | 13.00 | -1.63 | 206 | 0.28 | 0.01 | -0.27 | ||
2022 | 14.81 | 13.03 | -1.78 | 190 | 0.29 | 0.01 | -0.27 | ||
2023 | 15.02 | 13.04 | -1.97 | 173 | 0.29 | 0.01 | -0.28 | ||
2024 | 15.25 | 13.08 | -2.18 | 156 | 0.30 | 0.01 | -0.28 | ||
2025 | 15.46 | 13.10 | -2.37 | 140 | 0.30 | 0.01 | -0.29 | ||
2026 | 15.67 | 13.11 | -2.56 | 123 | 0.30 | 0.01 | -0.29 | ||
2027 | 15.87 | 13.13 | -2.74 | 106 | 0.31 | 0.01 | -0.29 | ||
2028 | 16.06 | 13.14 | -2.92 | 88 | 0.31 | 0.01 | -0.30 | ||
2029 | 16.25 | 13.16 | -3.09 | 71 | 0.32 | 0.02 | -0.30 | ||
2030 | 16.41 | 13.17 | -3.24 | 52 | 0.32 | 0.02 | -0.30 | ||
2031 | 16.57 | 13.18 | -3.38 | 33 | 0.32 | 0.02 | -0.31 | ||
2032 | 16.70 | 13.19 | -3.51 | 14 | 0.32 | 0.02 | -0.31 | ||
2033 | 16.80 | 13.20 | -3.60 | ---- | 0.33 | 0.02 | -0.31 | ||
2034 | 16.88 | 13.21 | -3.67 | ---- | 0.33 | 0.02 | -0.31 | ||
2035 | 16.95 | 13.21 | -3.74 | ---- | 0.33 | 0.02 | -0.31 | ||
2036 | 17.01 | 13.22 | -3.79 | ---- | 0.33 | 0.02 | -0.31 | ||
2037 | 17.05 | 13.23 | -3.83 | ---- | 0.33 | 0.02 | -0.32 | ||
2038 | 17.06 | 13.23 | -3.83 | ---- | 0.33 | 0.02 | -0.32 | ||
2039 | 17.06 | 13.23 | -3.83 | ---- | 0.33 | 0.02 | -0.32 | ||
2040 | 17.04 | 13.23 | -3.81 | ---- | 0.33 | 0.02 | -0.32 | ||
2041 | 17.02 | 13.23 | -3.79 | ---- | 0.33 | 0.02 | -0.31 | ||
2042 | 17.00 | 13.23 | -3.76 | ---- | 0.33 | 0.02 | -0.31 | ||
2043 | 16.97 | 13.23 | -3.74 | ---- | 0.33 | 0.02 | -0.31 | ||
2044 | 16.95 | 13.23 | -3.71 | ---- | 0.33 | 0.02 | -0.31 | ||
2045 | 16.93 | 13.23 | -3.69 | ---- | 0.33 | 0.02 | -0.31 | ||
2046 | 16.90 | 13.23 | -3.67 | ---- | 0.33 | 0.02 | -0.31 | ||
2047 | 16.89 | 13.23 | -3.65 | ---- | 0.33 | 0.02 | -0.31 | ||
2048 | 16.88 | 13.23 | -3.64 | ---- | 0.33 | 0.02 | -0.31 | ||
2049 | 16.87 | 13.24 | -3.63 | ---- | 0.33 | 0.02 | -0.31 | ||
2050 | 16.87 | 13.24 | -3.63 | ---- | 0.33 | 0.02 | -0.31 | ||
2051 | 16.88 | 13.24 | -3.64 | ---- | 0.33 | 0.02 | -0.31 | ||
2052 | 16.90 | 13.24 | -3.66 | ---- | 0.33 | 0.02 | -0.31 | ||
2053 | 16.93 | 13.24 | -3.69 | ---- | 0.33 | 0.02 | -0.31 | ||
2054 | 16.97 | 13.25 | -3.73 | ---- | 0.33 | 0.02 | -0.31 | ||
2055 | 17.02 | 13.25 | -3.77 | ---- | 0.33 | 0.02 | -0.31 | ||
2056 | 17.07 | 13.25 | -3.82 | ---- | 0.33 | 0.02 | -0.32 | ||
2057 | 17.13 | 13.26 | -3.87 | ---- | 0.33 | 0.02 | -0.32 | ||
2058 | 17.18 | 13.26 | -3.92 | ---- | 0.34 | 0.02 | -0.32 | ||
2059 | 17.24 | 13.27 | -3.97 | ---- | 0.34 | 0.02 | -0.32 | ||
2060 | 17.29 | 13.27 | -4.02 | ---- | 0.34 | 0.02 | -0.32 | ||
2061 | 17.34 | 13.27 | -4.07 | ---- | 0.34 | 0.02 | -0.32 | ||
2062 | 17.40 | 13.28 | -4.12 | ---- | 0.34 | 0.02 | -0.32 | ||
2063 | 17.45 | 13.28 | -4.17 | ---- | 0.34 | 0.02 | -0.32 | ||
2064 | 17.50 | 13.28 | -4.22 | ---- | 0.34 | 0.02 | -0.32 | ||
2065 | 17.56 | 13.29 | -4.27 | ---- | 0.34 | 0.02 | -0.32 | ||
2066 | 17.62 | 13.29 | -4.33 | ---- | 0.34 | 0.02 | -0.33 | ||
2067 | 17.68 | 13.30 | -4.38 | ---- | 0.35 | 0.02 | -0.33 | ||
2068 | 17.74 | 13.30 | -4.44 | ---- | 0.35 | 0.02 | -0.33 | ||
2069 | 17.79 | 13.30 | -4.49 | ---- | 0.35 | 0.02 | -0.33 | ||
2070 | 17.85 | 13.31 | -4.54 | ---- | 0.35 | 0.02 | -0.33 | ||
2071 | 17.90 | 13.31 | -4.59 | ---- | 0.35 | 0.02 | -0.33 | ||
2072 | 17.95 | 13.31 | -4.63 | ---- | 0.35 | 0.02 | -0.33 | ||
2073 | 17.98 | 13.32 | -4.67 | ---- | 0.35 | 0.02 | -0.33 | ||
2074 | 18.02 | 13.32 | -4.70 | ---- | 0.35 | 0.02 | -0.33 | ||
2075 | 18.04 | 13.32 | -4.72 | ---- | 0.35 | 0.02 | -0.33 | ||
2076 | 18.05 | 13.32 | -4.73 | ---- | 0.35 | 0.02 | -0.33 | ||
2077 | 18.06 | 13.32 | -4.74 | ---- | 0.35 | 0.02 | -0.33 | ||
2078 | 18.06 | 13.32 | -4.74 | ---- | 0.35 | 0.02 | -0.33 | ||
2079 | 18.06 | 13.32 | -4.74 | ---- | 0.35 | 0.02 | -0.33 | ||
2080 | 18.06 | 13.32 | -4.74 | ---- | 0.35 | 0.02 | -0.33 | ||
2081 | 18.07 | 13.32 | -4.75 | ---- | 0.35 | 0.02 | -0.33 | ||
2082 | 18.08 | 13.32 | -4.76 | ---- | 0.35 | 0.02 | -0.33 | ||
2083 | 18.10 | 13.32 | -4.78 | ---- | 0.35 | 0.02 | -0.34 | ||
2084 | 18.13 | 13.33 | -4.80 | ---- | 0.35 | 0.02 | -0.34 | ||
2085 | 18.16 | 13.33 | -4.84 | ---- | 0.35 | 0.02 | -0.34 | ||
2086 | 18.20 | 13.33 | -4.87 | ---- | 0.36 | 0.02 | -0.34 | ||
2087 | 18.24 | 13.33 | -4.91 | ---- | 0.36 | 0.02 | -0.34 | ||
2088 | 18.29 | 13.33 | -4.95 | ---- | 0.36 | 0.02 | -0.34 | ||
2089 | 18.33 | 13.34 | -4.99 | ---- | 0.36 | 0.02 | -0.34 | ||
2090 | 18.37 | 13.34 | -5.03 | ---- | 0.36 | 0.02 | -0.34 |
  | 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 | 16.87% | 13.88% | -2.99% | 2032 | 0.32% | 0.02% | -0.31% | ||
  | |||||||||
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 |