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 | 14.12 | 12.94 | -1.17 | 261 | 0.15 | 0.01 | -0.14 | ||
2019 | 14.24 | 12.96 | -1.28 | 245 | 0.15 | 0.01 | -0.14 | ||
2020 | 14.38 | 12.97 | -1.41 | 229 | 0.15 | 0.01 | -0.15 | ||
2021 | 14.50 | 12.99 | -1.51 | 213 | 0.16 | 0.01 | -0.15 | ||
2022 | 14.68 | 13.02 | -1.66 | 198 | 0.16 | 0.01 | -0.15 | ||
2023 | 14.89 | 13.04 | -1.85 | 182 | 0.17 | 0.01 | -0.16 | ||
2024 | 15.13 | 13.07 | -2.06 | 165 | 0.17 | 0.01 | -0.16 | ||
2025 | 15.34 | 13.09 | -2.25 | 149 | 0.18 | 0.01 | -0.17 | ||
2026 | 15.55 | 13.11 | -2.44 | 133 | 0.18 | 0.01 | -0.17 | ||
2027 | 15.75 | 13.12 | -2.63 | 116 | 0.19 | 0.01 | -0.18 | ||
2028 | 15.95 | 13.14 | -2.81 | 99 | 0.20 | 0.01 | -0.19 | ||
2029 | 16.13 | 13.15 | -2.98 | 82 | 0.20 | 0.01 | -0.19 | ||
2030 | 16.30 | 13.16 | -3.14 | 64 | 0.21 | 0.01 | -0.20 | ||
2031 | 16.46 | 13.18 | -3.28 | 46 | 0.21 | 0.01 | -0.20 | ||
2032 | 16.59 | 13.19 | -3.41 | 27 | 0.22 | 0.01 | -0.21 | ||
2033 | 16.70 | 13.20 | -3.51 | 7 | 0.23 | 0.01 | -0.21 | ||
2034 | 16.78 | 13.20 | -3.58 | ---- | 0.23 | 0.01 | -0.22 | ||
2035 | 16.86 | 13.21 | -3.65 | ---- | 0.24 | 0.01 | -0.22 | ||
2036 | 16.92 | 13.22 | -3.71 | ---- | 0.24 | 0.01 | -0.23 | ||
2037 | 16.97 | 13.22 | -3.75 | ---- | 0.25 | 0.01 | -0.24 | ||
2038 | 16.98 | 13.22 | -3.76 | ---- | 0.25 | 0.01 | -0.24 | ||
2039 | 16.99 | 13.23 | -3.76 | ---- | 0.26 | 0.01 | -0.25 | ||
2040 | 16.98 | 13.23 | -3.75 | ---- | 0.26 | 0.01 | -0.25 | ||
2041 | 16.96 | 13.23 | -3.73 | ---- | 0.27 | 0.01 | -0.25 | ||
2042 | 16.94 | 13.23 | -3.71 | ---- | 0.27 | 0.01 | -0.26 | ||
2043 | 16.92 | 13.23 | -3.69 | ---- | 0.28 | 0.01 | -0.26 | ||
2044 | 16.89 | 13.23 | -3.66 | ---- | 0.28 | 0.01 | -0.26 | ||
2045 | 16.87 | 13.23 | -3.64 | ---- | 0.28 | 0.01 | -0.26 | ||
2046 | 16.85 | 13.23 | -3.62 | ---- | 0.28 | 0.01 | -0.26 | ||
2047 | 16.84 | 13.23 | -3.61 | ---- | 0.28 | 0.01 | -0.26 | ||
2048 | 16.83 | 13.23 | -3.60 | ---- | 0.28 | 0.01 | -0.26 | ||
2049 | 16.82 | 13.23 | -3.59 | ---- | 0.28 | 0.01 | -0.26 | ||
2050 | 16.82 | 13.23 | -3.59 | ---- | 0.28 | 0.01 | -0.26 | ||
2051 | 16.83 | 13.24 | -3.60 | ---- | 0.28 | 0.01 | -0.26 | ||
2052 | 16.85 | 13.24 | -3.61 | ---- | 0.28 | 0.01 | -0.26 | ||
2053 | 16.88 | 13.24 | -3.64 | ---- | 0.28 | 0.01 | -0.26 | ||
2054 | 16.92 | 13.24 | -3.67 | ---- | 0.28 | 0.01 | -0.26 | ||
2055 | 16.96 | 13.25 | -3.71 | ---- | 0.27 | 0.01 | -0.26 | ||
2056 | 17.01 | 13.25 | -3.76 | ---- | 0.27 | 0.01 | -0.26 | ||
2057 | 17.07 | 13.26 | -3.81 | ---- | 0.27 | 0.01 | -0.26 | ||
2058 | 17.12 | 13.26 | -3.86 | ---- | 0.27 | 0.01 | -0.26 | ||
2059 | 17.18 | 13.26 | -3.91 | ---- | 0.28 | 0.01 | -0.26 | ||
2060 | 17.23 | 13.27 | -3.96 | ---- | 0.28 | 0.01 | -0.26 | ||
2061 | 17.28 | 13.27 | -4.01 | ---- | 0.28 | 0.01 | -0.26 | ||
2062 | 17.34 | 13.27 | -4.06 | ---- | 0.28 | 0.02 | -0.27 | ||
2063 | 17.39 | 13.28 | -4.11 | ---- | 0.28 | 0.02 | -0.27 | ||
2064 | 17.45 | 13.28 | -4.17 | ---- | 0.29 | 0.02 | -0.27 | ||
2065 | 17.50 | 13.29 | -4.22 | ---- | 0.29 | 0.02 | -0.27 | ||
2066 | 17.56 | 13.29 | -4.27 | ---- | 0.29 | 0.02 | -0.28 | ||
2067 | 17.62 | 13.29 | -4.33 | ---- | 0.29 | 0.02 | -0.28 | ||
2068 | 17.69 | 13.30 | -4.39 | ---- | 0.30 | 0.02 | -0.28 | ||
2069 | 17.75 | 13.30 | -4.45 | ---- | 0.30 | 0.02 | -0.28 | ||
2070 | 17.81 | 13.30 | -4.50 | ---- | 0.30 | 0.02 | -0.29 | ||
2071 | 17.86 | 13.31 | -4.55 | ---- | 0.31 | 0.02 | -0.29 | ||
2072 | 17.91 | 13.31 | -4.59 | ---- | 0.31 | 0.02 | -0.29 | ||
2073 | 17.95 | 13.31 | -4.63 | ---- | 0.31 | 0.02 | -0.30 | ||
2074 | 17.98 | 13.32 | -4.66 | ---- | 0.31 | 0.02 | -0.30 | ||
2075 | 18.00 | 13.32 | -4.68 | ---- | 0.32 | 0.02 | -0.30 | ||
2076 | 18.01 | 13.32 | -4.70 | ---- | 0.32 | 0.02 | -0.30 | ||
2077 | 18.02 | 13.32 | -4.70 | ---- | 0.32 | 0.02 | -0.30 | ||
2078 | 18.03 | 13.32 | -4.71 | ---- | 0.32 | 0.02 | -0.30 | ||
2079 | 18.03 | 13.32 | -4.71 | ---- | 0.32 | 0.02 | -0.30 | ||
2080 | 18.03 | 13.32 | -4.71 | ---- | 0.32 | 0.02 | -0.31 | ||
2081 | 18.04 | 13.32 | -4.72 | ---- | 0.32 | 0.02 | -0.31 | ||
2082 | 18.05 | 13.32 | -4.73 | ---- | 0.32 | 0.02 | -0.31 | ||
2083 | 18.07 | 13.32 | -4.75 | ---- | 0.33 | 0.02 | -0.31 | ||
2084 | 18.10 | 13.32 | -4.78 | ---- | 0.33 | 0.02 | -0.31 | ||
2085 | 18.14 | 13.33 | -4.81 | ---- | 0.33 | 0.02 | -0.31 | ||
2086 | 18.18 | 13.33 | -4.85 | ---- | 0.33 | 0.02 | -0.31 | ||
2087 | 18.22 | 13.33 | -4.89 | ---- | 0.33 | 0.02 | -0.31 | ||
2088 | 18.26 | 13.33 | -4.93 | ---- | 0.33 | 0.02 | -0.31 | ||
2089 | 18.30 | 13.34 | -4.97 | ---- | 0.33 | 0.02 | -0.31 | ||
2090 | 18.35 | 13.34 | -5.01 | ---- | 0.33 | 0.02 | -0.31 |
  | 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 | 16.79% | 13.88% | -2.92% | 2033 | 0.25% | 0.01% | -0.23% | ||
  | |||||||||
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 |