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 | 13.96 | 12.88 | -1.07 | 296 | 0.07 | 0.00 | -0.07 | ||
2017 | 13.97 | 12.91 | -1.05 | 278 | 0.07 | 0.00 | -0.07 | ||
2018 | 14.04 | 12.94 | -1.10 | 262 | 0.07 | 0.00 | -0.07 | ||
2019 | 14.16 | 12.95 | -1.20 | 246 | 0.07 | 0.00 | -0.07 | ||
2020 | 14.30 | 12.97 | -1.33 | 230 | 0.07 | 0.00 | -0.07 | ||
2021 | 14.41 | 12.99 | -1.43 | 215 | 0.07 | 0.00 | -0.07 | ||
2022 | 14.59 | 13.02 | -1.57 | 200 | 0.07 | 0.00 | -0.07 | ||
2023 | 14.79 | 13.03 | -1.76 | 185 | 0.07 | 0.00 | -0.07 | ||
2024 | 15.02 | 13.06 | -1.96 | 169 | 0.07 | 0.00 | -0.07 | ||
2025 | 15.23 | 13.08 | -2.15 | 153 | 0.07 | 0.00 | -0.07 | ||
2026 | 15.43 | 13.10 | -2.33 | 137 | 0.07 | 0.00 | -0.07 | ||
2027 | 15.63 | 13.12 | -2.51 | 121 | 0.07 | 0.00 | -0.07 | ||
2028 | 15.82 | 13.13 | -2.69 | 105 | 0.07 | 0.00 | -0.07 | ||
2029 | 16.00 | 13.14 | -2.85 | 88 | 0.07 | 0.00 | -0.07 | ||
2030 | 16.16 | 13.16 | -3.01 | 71 | 0.07 | 0.00 | -0.06 | ||
2031 | 16.31 | 13.17 | -3.14 | 53 | 0.07 | 0.00 | -0.06 | ||
2032 | 16.44 | 13.18 | -3.26 | 35 | 0.06 | 0.00 | -0.06 | ||
2033 | 16.54 | 13.19 | -3.35 | 16 | 0.06 | 0.00 | -0.06 | ||
2034 | 16.62 | 13.19 | -3.42 | ---- | 0.06 | 0.00 | -0.06 | ||
2035 | 16.68 | 13.20 | -3.48 | ---- | 0.06 | 0.00 | -0.06 | ||
2036 | 16.74 | 13.21 | -3.54 | ---- | 0.07 | 0.00 | -0.06 | ||
2037 | 16.78 | 13.21 | -3.57 | ---- | 0.07 | 0.00 | -0.06 | ||
2038 | 16.80 | 13.21 | -3.58 | ---- | 0.07 | 0.00 | -0.06 | ||
2039 | 16.80 | 13.22 | -3.58 | ---- | 0.07 | 0.00 | -0.06 | ||
2040 | 16.78 | 13.22 | -3.56 | ---- | 0.07 | 0.00 | -0.07 | ||
2041 | 16.76 | 13.22 | -3.54 | ---- | 0.07 | 0.00 | -0.07 | ||
2042 | 16.73 | 13.22 | -3.52 | ---- | 0.07 | 0.00 | -0.07 | ||
2043 | 16.71 | 13.22 | -3.49 | ---- | 0.07 | 0.00 | -0.07 | ||
2044 | 16.69 | 13.22 | -3.47 | ---- | 0.07 | 0.00 | -0.07 | ||
2045 | 16.67 | 13.22 | -3.45 | ---- | 0.07 | 0.00 | -0.07 | ||
2046 | 16.64 | 13.22 | -3.42 | ---- | 0.07 | 0.00 | -0.07 | ||
2047 | 16.63 | 13.22 | -3.41 | ---- | 0.07 | 0.00 | -0.06 | ||
2048 | 16.62 | 13.22 | -3.40 | ---- | 0.07 | 0.00 | -0.06 | ||
2049 | 16.61 | 13.22 | -3.38 | ---- | 0.07 | 0.00 | -0.06 | ||
2050 | 16.61 | 13.22 | -3.39 | ---- | 0.07 | 0.00 | -0.06 | ||
2051 | 16.62 | 13.22 | -3.40 | ---- | 0.07 | 0.00 | -0.06 | ||
2052 | 16.64 | 13.23 | -3.41 | ---- | 0.07 | 0.00 | -0.06 | ||
2053 | 16.67 | 13.23 | -3.44 | ---- | 0.07 | 0.00 | -0.06 | ||
2054 | 16.71 | 13.23 | -3.48 | ---- | 0.07 | 0.00 | -0.06 | ||
2055 | 16.75 | 13.24 | -3.52 | ---- | 0.07 | 0.00 | -0.06 | ||
2056 | 16.81 | 13.24 | -3.57 | ---- | 0.07 | 0.00 | -0.06 | ||
2057 | 16.86 | 13.24 | -3.61 | ---- | 0.07 | 0.00 | -0.06 | ||
2058 | 16.91 | 13.25 | -3.67 | ---- | 0.07 | 0.00 | -0.06 | ||
2059 | 16.97 | 13.25 | -3.71 | ---- | 0.07 | 0.00 | -0.06 | ||
2060 | 17.02 | 13.26 | -3.76 | ---- | 0.07 | 0.00 | -0.06 | ||
2061 | 17.07 | 13.26 | -3.81 | ---- | 0.07 | 0.00 | -0.06 | ||
2062 | 17.12 | 13.26 | -3.86 | ---- | 0.07 | 0.00 | -0.06 | ||
2063 | 17.18 | 13.27 | -3.91 | ---- | 0.07 | 0.00 | -0.06 | ||
2064 | 17.23 | 13.27 | -3.96 | ---- | 0.07 | 0.00 | -0.06 | ||
2065 | 17.28 | 13.27 | -4.01 | ---- | 0.07 | 0.00 | -0.06 | ||
2066 | 17.34 | 13.28 | -4.06 | ---- | 0.07 | 0.00 | -0.06 | ||
2067 | 17.40 | 13.28 | -4.12 | ---- | 0.07 | 0.00 | -0.06 | ||
2068 | 17.46 | 13.28 | -4.17 | ---- | 0.07 | 0.00 | -0.06 | ||
2069 | 17.51 | 13.29 | -4.22 | ---- | 0.07 | 0.00 | -0.06 | ||
2070 | 17.57 | 13.29 | -4.28 | ---- | 0.07 | 0.00 | -0.06 | ||
2071 | 17.62 | 13.29 | -4.32 | ---- | 0.07 | 0.00 | -0.06 | ||
2072 | 17.66 | 13.30 | -4.37 | ---- | 0.07 | 0.00 | -0.06 | ||
2073 | 17.70 | 13.30 | -4.40 | ---- | 0.07 | 0.00 | -0.06 | ||
2074 | 17.73 | 13.30 | -4.43 | ---- | 0.07 | 0.00 | -0.06 | ||
2075 | 17.75 | 13.30 | -4.45 | ---- | 0.07 | 0.00 | -0.06 | ||
2076 | 17.76 | 13.31 | -4.46 | ---- | 0.07 | 0.00 | -0.06 | ||
2077 | 17.77 | 13.31 | -4.46 | ---- | 0.07 | 0.00 | -0.06 | ||
2078 | 17.77 | 13.31 | -4.47 | ---- | 0.07 | 0.00 | -0.06 | ||
2079 | 17.77 | 13.31 | -4.47 | ---- | 0.07 | 0.00 | -0.06 | ||
2080 | 17.77 | 13.31 | -4.47 | ---- | 0.07 | 0.00 | -0.06 | ||
2081 | 17.78 | 13.31 | -4.47 | ---- | 0.07 | 0.00 | -0.06 | ||
2082 | 17.79 | 13.31 | -4.49 | ---- | 0.07 | 0.00 | -0.06 | ||
2083 | 17.81 | 13.31 | -4.51 | ---- | 0.07 | 0.00 | -0.06 | ||
2084 | 17.84 | 13.31 | -4.53 | ---- | 0.07 | 0.00 | -0.06 | ||
2085 | 17.87 | 13.31 | -4.56 | ---- | 0.07 | 0.00 | -0.06 | ||
2086 | 17.91 | 13.31 | -4.60 | ---- | 0.07 | 0.00 | -0.06 | ||
2087 | 17.95 | 13.32 | -4.63 | ---- | 0.07 | 0.00 | -0.06 | ||
2088 | 17.99 | 13.32 | -4.67 | ---- | 0.07 | 0.00 | -0.06 | ||
2089 | 18.04 | 13.32 | -4.72 | ---- | 0.07 | 0.00 | -0.06 | ||
2090 | 18.08 | 13.32 | -4.76 | ---- | 0.06 | 0.00 | -0.06 |
  | 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 | 16.61% | 13.87% | -2.75% | 2033 | 0.07% | 0.00% | -0.06% | ||
  | |||||||||
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 |