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 | 13.97 | 12.94 | -1.03 | 264 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.09 | 12.95 | -1.14 | 248 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.23 | 12.96 | -1.26 | 233 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.35 | 12.98 | -1.36 | 219 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.52 | 13.01 | -1.51 | 204 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.70 | 13.03 | -1.67 | 189 | -0.02 | 0.00 | 0.02 | ||
2024 | 14.92 | 13.06 | -1.86 | 173 | -0.04 | 0.00 | 0.04 | ||
2025 | 15.10 | 13.08 | -2.03 | 158 | -0.06 | 0.00 | 0.06 | ||
2026 | 15.28 | 13.09 | -2.19 | 143 | -0.08 | 0.00 | 0.08 | ||
2027 | 15.45 | 13.11 | -2.34 | 128 | -0.11 | 0.00 | 0.10 | ||
2028 | 15.62 | 13.12 | -2.50 | 113 | -0.13 | 0.00 | 0.13 | ||
2029 | 15.78 | 13.14 | -2.64 | 97 | -0.15 | 0.00 | 0.15 | ||
2030 | 15.92 | 13.15 | -2.77 | 82 | -0.18 | 0.00 | 0.18 | ||
2031 | 16.02 | 13.16 | -2.86 | 65 | -0.22 | -0.01 | 0.22 | ||
2032 | 16.11 | 13.17 | -2.94 | 48 | -0.27 | -0.01 | 0.26 | ||
2033 | 16.18 | 13.18 | -3.00 | 31 | -0.30 | -0.01 | 0.29 | ||
2034 | 16.22 | 13.18 | -3.04 | 13 | -0.33 | -0.01 | 0.32 | ||
2035 | 16.26 | 13.19 | -3.07 | ---- | -0.36 | -0.01 | 0.35 | ||
2036 | 16.30 | 13.19 | -3.11 | ---- | -0.38 | -0.01 | 0.37 | ||
2037 | 16.32 | 13.19 | -3.12 | ---- | -0.40 | -0.01 | 0.39 | ||
2038 | 16.31 | 13.20 | -3.11 | ---- | -0.42 | -0.01 | 0.40 | ||
2039 | 16.29 | 13.20 | -3.09 | ---- | -0.44 | -0.02 | 0.42 | ||
2040 | 16.26 | 13.20 | -3.06 | ---- | -0.46 | -0.02 | 0.44 | ||
2041 | 16.22 | 13.20 | -3.02 | ---- | -0.47 | -0.02 | 0.45 | ||
2042 | 16.18 | 13.20 | -2.98 | ---- | -0.49 | -0.02 | 0.47 | ||
2043 | 16.14 | 13.20 | -2.94 | ---- | -0.51 | -0.02 | 0.49 | ||
2044 | 16.09 | 13.20 | -2.90 | ---- | -0.52 | -0.02 | 0.50 | ||
2045 | 16.06 | 13.19 | -2.86 | ---- | -0.54 | -0.02 | 0.52 | ||
2046 | 16.02 | 13.19 | -2.83 | ---- | -0.55 | -0.02 | 0.53 | ||
2047 | 15.99 | 13.19 | -2.79 | ---- | -0.57 | -0.02 | 0.55 | ||
2048 | 15.96 | 13.19 | -2.77 | ---- | -0.59 | -0.02 | 0.56 | ||
2049 | 15.94 | 13.19 | -2.75 | ---- | -0.60 | -0.02 | 0.58 | ||
2050 | 15.93 | 13.19 | -2.73 | ---- | -0.61 | -0.03 | 0.59 | ||
2051 | 15.92 | 13.20 | -2.73 | ---- | -0.63 | -0.03 | 0.60 | ||
2052 | 15.93 | 13.20 | -2.74 | ---- | -0.64 | -0.03 | 0.61 | ||
2053 | 15.95 | 13.20 | -2.75 | ---- | -0.65 | -0.03 | 0.62 | ||
2054 | 15.98 | 13.20 | -2.78 | ---- | -0.66 | -0.03 | 0.63 | ||
2055 | 16.02 | 13.20 | -2.81 | ---- | -0.67 | -0.03 | 0.64 | ||
2056 | 16.06 | 13.21 | -2.85 | ---- | -0.68 | -0.03 | 0.65 | ||
2057 | 16.11 | 13.21 | -2.89 | ---- | -0.69 | -0.03 | 0.66 | ||
2058 | 16.15 | 13.21 | -2.94 | ---- | -0.69 | -0.03 | 0.66 | ||
2059 | 16.20 | 13.22 | -2.98 | ---- | -0.70 | -0.03 | 0.67 | ||
2060 | 16.25 | 13.22 | -3.03 | ---- | -0.70 | -0.03 | 0.67 | ||
2061 | 16.30 | 13.23 | -3.08 | ---- | -0.70 | -0.03 | 0.67 | ||
2062 | 16.36 | 13.23 | -3.13 | ---- | -0.70 | -0.03 | 0.67 | ||
2063 | 16.41 | 13.23 | -3.17 | ---- | -0.70 | -0.03 | 0.67 | ||
2064 | 16.46 | 13.24 | -3.22 | ---- | -0.71 | -0.03 | 0.68 | ||
2065 | 16.51 | 13.24 | -3.27 | ---- | -0.71 | -0.03 | 0.68 | ||
2066 | 16.56 | 13.24 | -3.32 | ---- | -0.71 | -0.03 | 0.68 | ||
2067 | 16.62 | 13.25 | -3.37 | ---- | -0.71 | -0.03 | 0.68 | ||
2068 | 16.67 | 13.25 | -3.42 | ---- | -0.72 | -0.03 | 0.68 | ||
2069 | 16.73 | 13.25 | -3.47 | ---- | -0.72 | -0.03 | 0.69 | ||
2070 | 16.78 | 13.26 | -3.52 | ---- | -0.72 | -0.03 | 0.69 | ||
2071 | 16.83 | 13.26 | -3.57 | ---- | -0.72 | -0.03 | 0.69 | ||
2072 | 16.87 | 13.26 | -3.61 | ---- | -0.73 | -0.03 | 0.69 | ||
2073 | 16.91 | 13.26 | -3.64 | ---- | -0.73 | -0.03 | 0.69 | ||
2074 | 16.94 | 13.27 | -3.67 | ---- | -0.73 | -0.03 | 0.69 | ||
2075 | 16.96 | 13.27 | -3.69 | ---- | -0.72 | -0.03 | 0.69 | ||
2076 | 16.98 | 13.27 | -3.71 | ---- | -0.72 | -0.03 | 0.69 | ||
2077 | 16.98 | 13.27 | -3.71 | ---- | -0.72 | -0.03 | 0.69 | ||
2078 | 16.99 | 13.27 | -3.72 | ---- | -0.72 | -0.03 | 0.69 | ||
2079 | 16.99 | 13.27 | -3.72 | ---- | -0.72 | -0.03 | 0.69 | ||
2080 | 16.99 | 13.27 | -3.72 | ---- | -0.72 | -0.03 | 0.69 | ||
2081 | 17.00 | 13.27 | -3.73 | ---- | -0.72 | -0.03 | 0.69 | ||
2082 | 17.01 | 13.27 | -3.74 | ---- | -0.72 | -0.03 | 0.69 | ||
2083 | 17.03 | 13.27 | -3.75 | ---- | -0.72 | -0.03 | 0.69 | ||
2084 | 17.05 | 13.27 | -3.78 | ---- | -0.72 | -0.03 | 0.69 | ||
2085 | 17.08 | 13.28 | -3.81 | ---- | -0.73 | -0.03 | 0.69 | ||
2086 | 17.11 | 13.28 | -3.84 | ---- | -0.73 | -0.03 | 0.70 | ||
2087 | 17.15 | 13.28 | -3.87 | ---- | -0.74 | -0.03 | 0.70 | ||
2088 | 17.19 | 13.28 | -3.91 | ---- | -0.74 | -0.03 | 0.71 | ||
2089 | 17.23 | 13.29 | -3.95 | ---- | -0.74 | -0.03 | 0.71 | ||
2090 | 17.27 | 13.29 | -3.98 | ---- | -0.74 | -0.03 | 0.71 |
  | 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 | 16.10% | 13.84% | -2.25% | 2034 | -0.45% | -0.02% | 0.43% | ||
  | |||||||||
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 |