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 | 12.60 | -1.28 | 298 | 0.00 | -0.28 | -0.28 | ||
2017 | 13.89 | 12.61 | -1.27 | 278 | -0.01 | -0.30 | -0.29 | ||
2018 | 13.96 | 12.64 | -1.32 | 260 | -0.01 | -0.30 | -0.29 | ||
2019 | 14.07 | 12.65 | -1.43 | 243 | -0.01 | -0.30 | -0.29 | ||
2020 | 14.21 | 12.66 | -1.55 | 226 | -0.02 | -0.31 | -0.29 | ||
2021 | 14.32 | 12.67 | -1.65 | 210 | -0.02 | -0.31 | -0.29 | ||
2022 | 14.49 | 12.70 | -1.80 | 193 | -0.02 | -0.31 | -0.29 | ||
2023 | 14.70 | 12.71 | -1.98 | 176 | -0.03 | -0.32 | -0.29 | ||
2024 | 14.92 | 12.74 | -2.18 | 159 | -0.03 | -0.32 | -0.29 | ||
2025 | 15.13 | 12.76 | -2.37 | 142 | -0.03 | -0.33 | -0.29 | ||
2026 | 15.33 | 12.77 | -2.56 | 125 | -0.04 | -0.33 | -0.29 | ||
2027 | 15.52 | 12.78 | -2.74 | 107 | -0.04 | -0.33 | -0.29 | ||
2028 | 15.71 | 12.79 | -2.92 | 89 | -0.04 | -0.34 | -0.29 | ||
2029 | 15.88 | 12.80 | -3.08 | 71 | -0.05 | -0.34 | -0.30 | ||
2030 | 16.05 | 12.81 | -3.24 | 53 | -0.05 | -0.35 | -0.30 | ||
2031 | 16.19 | 12.82 | -3.38 | 33 | -0.05 | -0.35 | -0.30 | ||
2032 | 16.32 | 12.82 | -3.50 | 13 | -0.05 | -0.35 | -0.30 | ||
2033 | 16.42 | 12.83 | -3.60 | ---- | -0.05 | -0.36 | -0.30 | ||
2034 | 16.50 | 12.83 | -3.67 | ---- | -0.06 | -0.36 | -0.31 | ||
2035 | 16.56 | 12.83 | -3.73 | ---- | -0.06 | -0.37 | -0.31 | ||
2036 | 16.62 | 12.83 | -3.79 | ---- | -0.06 | -0.37 | -0.31 | ||
2037 | 16.66 | 12.83 | -3.82 | ---- | -0.06 | -0.37 | -0.31 | ||
2038 | 16.67 | 12.83 | -3.84 | ---- | -0.06 | -0.38 | -0.32 | ||
2039 | 16.67 | 12.83 | -3.83 | ---- | -0.06 | -0.38 | -0.32 | ||
2040 | 16.65 | 12.83 | -3.82 | ---- | -0.06 | -0.39 | -0.32 | ||
2041 | 16.63 | 12.82 | -3.80 | ---- | -0.06 | -0.39 | -0.33 | ||
2042 | 16.60 | 12.82 | -3.78 | ---- | -0.06 | -0.40 | -0.33 | ||
2043 | 16.58 | 12.82 | -3.76 | ---- | -0.06 | -0.40 | -0.34 | ||
2044 | 16.55 | 12.81 | -3.74 | ---- | -0.06 | -0.40 | -0.34 | ||
2045 | 16.53 | 12.81 | -3.73 | ---- | -0.06 | -0.41 | -0.35 | ||
2046 | 16.51 | 12.80 | -3.71 | ---- | -0.06 | -0.41 | -0.35 | ||
2047 | 16.50 | 12.80 | -3.70 | ---- | -0.06 | -0.42 | -0.36 | ||
2048 | 16.49 | 12.80 | -3.69 | ---- | -0.06 | -0.42 | -0.36 | ||
2049 | 16.48 | 12.79 | -3.69 | ---- | -0.06 | -0.43 | -0.37 | ||
2050 | 16.48 | 12.79 | -3.69 | ---- | -0.06 | -0.43 | -0.37 | ||
2051 | 16.49 | 12.79 | -3.71 | ---- | -0.06 | -0.44 | -0.38 | ||
2052 | 16.51 | 12.78 | -3.73 | ---- | -0.06 | -0.44 | -0.38 | ||
2053 | 16.55 | 12.78 | -3.77 | ---- | -0.06 | -0.45 | -0.39 | ||
2054 | 16.58 | 12.78 | -3.81 | ---- | -0.06 | -0.45 | -0.39 | ||
2055 | 16.63 | 12.78 | -3.85 | ---- | -0.06 | -0.46 | -0.40 | ||
2056 | 16.68 | 12.78 | -3.91 | ---- | -0.06 | -0.46 | -0.40 | ||
2057 | 16.74 | 12.77 | -3.96 | ---- | -0.06 | -0.47 | -0.41 | ||
2058 | 16.79 | 12.77 | -4.02 | ---- | -0.06 | -0.47 | -0.42 | ||
2059 | 16.84 | 12.77 | -4.07 | ---- | -0.06 | -0.48 | -0.42 | ||
2060 | 16.90 | 12.77 | -4.13 | ---- | -0.06 | -0.48 | -0.43 | ||
2061 | 16.95 | 12.77 | -4.18 | ---- | -0.06 | -0.49 | -0.43 | ||
2062 | 17.00 | 12.77 | -4.23 | ---- | -0.06 | -0.49 | -0.44 | ||
2063 | 17.05 | 12.76 | -4.29 | ---- | -0.06 | -0.50 | -0.44 | ||
2064 | 17.11 | 12.76 | -4.34 | ---- | -0.06 | -0.50 | -0.45 | ||
2065 | 17.16 | 12.76 | -4.40 | ---- | -0.06 | -0.51 | -0.45 | ||
2066 | 17.22 | 12.76 | -4.46 | ---- | -0.06 | -0.52 | -0.46 | ||
2067 | 17.27 | 12.76 | -4.52 | ---- | -0.06 | -0.52 | -0.47 | ||
2068 | 17.33 | 12.75 | -4.58 | ---- | -0.06 | -0.53 | -0.47 | ||
2069 | 17.39 | 12.75 | -4.64 | ---- | -0.06 | -0.53 | -0.48 | ||
2070 | 17.44 | 12.75 | -4.70 | ---- | -0.06 | -0.54 | -0.48 | ||
2071 | 17.50 | 12.75 | -4.75 | ---- | -0.06 | -0.55 | -0.49 | ||
2072 | 17.54 | 12.74 | -4.80 | ---- | -0.06 | -0.55 | -0.49 | ||
2073 | 17.58 | 12.74 | -4.84 | ---- | -0.06 | -0.56 | -0.50 | ||
2074 | 17.61 | 12.74 | -4.87 | ---- | -0.06 | -0.56 | -0.51 | ||
2075 | 17.63 | 12.73 | -4.90 | ---- | -0.06 | -0.57 | -0.51 | ||
2076 | 17.64 | 12.73 | -4.91 | ---- | -0.06 | -0.58 | -0.52 | ||
2077 | 17.65 | 12.72 | -4.93 | ---- | -0.06 | -0.58 | -0.53 | ||
2078 | 17.65 | 12.71 | -4.94 | ---- | -0.06 | -0.59 | -0.53 | ||
2079 | 17.65 | 12.71 | -4.94 | ---- | -0.06 | -0.60 | -0.54 | ||
2080 | 17.65 | 12.70 | -4.95 | ---- | -0.06 | -0.60 | -0.54 | ||
2081 | 17.66 | 12.69 | -4.96 | ---- | -0.06 | -0.61 | -0.55 | ||
2082 | 17.67 | 12.69 | -4.98 | ---- | -0.06 | -0.62 | -0.56 | ||
2083 | 17.69 | 12.68 | -5.01 | ---- | -0.06 | -0.62 | -0.57 | ||
2084 | 17.72 | 12.68 | -5.04 | ---- | -0.06 | -0.63 | -0.57 | ||
2085 | 17.75 | 12.67 | -5.08 | ---- | -0.06 | -0.64 | -0.58 | ||
2086 | 17.79 | 12.67 | -5.12 | ---- | -0.06 | -0.65 | -0.59 | ||
2087 | 17.83 | 12.66 | -5.17 | ---- | -0.06 | -0.65 | -0.59 | ||
2088 | 17.87 | 12.66 | -5.21 | ---- | -0.06 | -0.66 | -0.60 | ||
2089 | 17.91 | 12.65 | -5.26 | ---- | -0.06 | -0.67 | -0.61 | ||
2090 | 17.96 | 12.65 | -5.31 | ---- | -0.06 | -0.68 | -0.62 |
  | 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 | 16.50% | 13.44% | -3.06% | 2032 | -0.05% | -0.43% | -0.38% | ||
  | |||||||||
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 |