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 | 14.57 | 12.91 | -1.66 | 284 | 0.69 | 0.03 | -0.66 | ||
2017 | 14.58 | 12.94 | -1.64 | 263 | 0.69 | 0.03 | -0.66 | ||
2018 | 14.66 | 12.96 | -1.70 | 243 | 0.69 | 0.03 | -0.66 | ||
2019 | 14.78 | 12.98 | -1.80 | 224 | 0.70 | 0.03 | -0.67 | ||
2020 | 14.93 | 12.99 | -1.94 | 206 | 0.70 | 0.03 | -0.67 | ||
2021 | 15.06 | 13.02 | -2.04 | 188 | 0.71 | 0.03 | -0.68 | ||
2022 | 15.24 | 13.04 | -2.19 | 170 | 0.72 | 0.03 | -0.69 | ||
2023 | 15.45 | 13.06 | -2.39 | 152 | 0.73 | 0.03 | -0.70 | ||
2024 | 15.70 | 13.10 | -2.60 | 133 | 0.74 | 0.03 | -0.71 | ||
2025 | 15.92 | 13.12 | -2.80 | 114 | 0.75 | 0.04 | -0.72 | ||
2026 | 16.12 | 13.13 | -2.99 | 96 | 0.76 | 0.04 | -0.73 | ||
2027 | 16.33 | 13.15 | -3.18 | 77 | 0.77 | 0.04 | -0.73 | ||
2028 | 16.53 | 13.16 | -3.37 | 57 | 0.78 | 0.04 | -0.74 | ||
2029 | 16.72 | 13.18 | -3.54 | 37 | 0.79 | 0.04 | -0.75 | ||
2030 | 16.89 | 13.19 | -3.70 | 17 | 0.80 | 0.04 | -0.76 | ||
2031 | 17.05 | 13.21 | -3.84 | ---- | 0.81 | 0.04 | -0.77 | ||
2032 | 17.19 | 13.22 | -3.97 | ---- | 0.81 | 0.04 | -0.77 | ||
2033 | 17.30 | 13.22 | -4.07 | ---- | 0.82 | 0.04 | -0.78 | ||
2034 | 17.37 | 13.23 | -4.14 | ---- | 0.82 | 0.04 | -0.78 | ||
2035 | 17.44 | 13.24 | -4.21 | ---- | 0.82 | 0.04 | -0.78 | ||
2036 | 17.51 | 13.24 | -4.26 | ---- | 0.83 | 0.04 | -0.79 | ||
2037 | 17.55 | 13.25 | -4.30 | ---- | 0.83 | 0.04 | -0.79 | ||
2038 | 17.56 | 13.25 | -4.31 | ---- | 0.83 | 0.04 | -0.79 | ||
2039 | 17.56 | 13.26 | -4.30 | ---- | 0.83 | 0.04 | -0.79 | ||
2040 | 17.54 | 13.26 | -4.29 | ---- | 0.83 | 0.04 | -0.79 | ||
2041 | 17.52 | 13.26 | -4.26 | ---- | 0.83 | 0.04 | -0.79 | ||
2042 | 17.49 | 13.26 | -4.24 | ---- | 0.83 | 0.04 | -0.79 | ||
2043 | 17.47 | 13.26 | -4.21 | ---- | 0.83 | 0.04 | -0.78 | ||
2044 | 17.44 | 13.26 | -4.18 | ---- | 0.83 | 0.04 | -0.78 | ||
2045 | 17.42 | 13.26 | -4.16 | ---- | 0.82 | 0.04 | -0.78 | ||
2046 | 17.40 | 13.26 | -4.14 | ---- | 0.82 | 0.04 | -0.78 | ||
2047 | 17.38 | 13.26 | -4.12 | ---- | 0.82 | 0.04 | -0.78 | ||
2048 | 17.37 | 13.26 | -4.11 | ---- | 0.82 | 0.04 | -0.78 | ||
2049 | 17.36 | 13.26 | -4.10 | ---- | 0.82 | 0.04 | -0.78 | ||
2050 | 17.36 | 13.26 | -4.10 | ---- | 0.82 | 0.04 | -0.78 | ||
2051 | 17.38 | 13.26 | -4.11 | ---- | 0.82 | 0.04 | -0.78 | ||
2052 | 17.40 | 13.27 | -4.13 | ---- | 0.82 | 0.04 | -0.78 | ||
2053 | 17.43 | 13.27 | -4.16 | ---- | 0.83 | 0.04 | -0.78 | ||
2054 | 17.47 | 13.27 | -4.20 | ---- | 0.83 | 0.04 | -0.78 | ||
2055 | 17.52 | 13.28 | -4.24 | ---- | 0.83 | 0.04 | -0.79 | ||
2056 | 17.57 | 13.28 | -4.29 | ---- | 0.83 | 0.04 | -0.79 | ||
2057 | 17.63 | 13.28 | -4.34 | ---- | 0.84 | 0.04 | -0.79 | ||
2058 | 17.68 | 13.29 | -4.40 | ---- | 0.84 | 0.04 | -0.79 | ||
2059 | 17.74 | 13.29 | -4.45 | ---- | 0.84 | 0.04 | -0.80 | ||
2060 | 17.80 | 13.30 | -4.50 | ---- | 0.84 | 0.04 | -0.80 | ||
2061 | 17.85 | 13.30 | -4.55 | ---- | 0.85 | 0.04 | -0.80 | ||
2062 | 17.91 | 13.30 | -4.60 | ---- | 0.85 | 0.04 | -0.80 | ||
2063 | 17.96 | 13.31 | -4.65 | ---- | 0.85 | 0.04 | -0.81 | ||
2064 | 18.02 | 13.31 | -4.71 | ---- | 0.85 | 0.04 | -0.81 | ||
2065 | 18.07 | 13.31 | -4.76 | ---- | 0.86 | 0.04 | -0.81 | ||
2066 | 18.13 | 13.32 | -4.81 | ---- | 0.86 | 0.04 | -0.82 | ||
2067 | 18.19 | 13.32 | -4.87 | ---- | 0.86 | 0.04 | -0.82 | ||
2068 | 18.26 | 13.33 | -4.93 | ---- | 0.87 | 0.05 | -0.82 | ||
2069 | 18.31 | 13.33 | -4.98 | ---- | 0.87 | 0.05 | -0.82 | ||
2070 | 18.37 | 13.33 | -5.04 | ---- | 0.87 | 0.05 | -0.83 | ||
2071 | 18.43 | 13.34 | -5.09 | ---- | 0.87 | 0.05 | -0.83 | ||
2072 | 18.47 | 13.34 | -5.13 | ---- | 0.88 | 0.05 | -0.83 | ||
2073 | 18.51 | 13.34 | -5.17 | ---- | 0.88 | 0.05 | -0.83 | ||
2074 | 18.54 | 13.35 | -5.20 | ---- | 0.88 | 0.05 | -0.83 | ||
2075 | 18.57 | 13.35 | -5.22 | ---- | 0.88 | 0.05 | -0.83 | ||
2076 | 18.58 | 13.35 | -5.23 | ---- | 0.88 | 0.05 | -0.84 | ||
2077 | 18.59 | 13.35 | -5.24 | ---- | 0.88 | 0.05 | -0.84 | ||
2078 | 18.59 | 13.35 | -5.24 | ---- | 0.88 | 0.05 | -0.84 | ||
2079 | 18.59 | 13.35 | -5.24 | ---- | 0.88 | 0.05 | -0.84 | ||
2080 | 18.59 | 13.35 | -5.24 | ---- | 0.88 | 0.05 | -0.84 | ||
2081 | 18.60 | 13.35 | -5.25 | ---- | 0.88 | 0.05 | -0.84 | ||
2082 | 18.61 | 13.35 | -5.26 | ---- | 0.88 | 0.05 | -0.84 | ||
2083 | 18.63 | 13.35 | -5.28 | ---- | 0.88 | 0.05 | -0.84 | ||
2084 | 18.66 | 13.35 | -5.31 | ---- | 0.89 | 0.05 | -0.84 | ||
2085 | 18.70 | 13.35 | -5.34 | ---- | 0.89 | 0.05 | -0.84 | ||
2086 | 18.74 | 13.36 | -5.38 | ---- | 0.89 | 0.05 | -0.84 | ||
2087 | 18.78 | 13.36 | -5.42 | ---- | 0.89 | 0.05 | -0.84 | ||
2088 | 18.82 | 13.36 | -5.46 | ---- | 0.89 | 0.05 | -0.85 | ||
2089 | 18.87 | 13.37 | -5.50 | ---- | 0.90 | 0.05 | -0.85 | ||
2090 | 18.91 | 13.37 | -5.54 | ---- | 0.90 | 0.05 | -0.85 |
  | 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 | 17.36% | 13.90% | -3.45% | 2030 | 0.81% | 0.04% | -0.77% | ||
  | |||||||||
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 |