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 | 13.06 | -0.84 | 280 | 0.00 | 0.15 | 0.15 | ||
2018 | 13.97 | 13.07 | -0.90 | 265 | 0.00 | 0.14 | 0.14 | ||
2019 | 14.09 | 13.07 | -1.01 | 250 | 0.00 | 0.12 | 0.12 | ||
2020 | 14.23 | 13.08 | -1.15 | 236 | 0.00 | 0.11 | 0.11 | ||
2021 | 14.34 | 13.08 | -1.26 | 222 | 0.00 | 0.10 | 0.10 | ||
2022 | 14.52 | 13.10 | -1.42 | 208 | 0.00 | 0.09 | 0.09 | ||
2023 | 14.72 | 13.11 | -1.61 | 193 | 0.00 | 0.08 | 0.08 | ||
2024 | 14.96 | 13.13 | -1.83 | 178 | 0.00 | 0.07 | 0.07 | ||
2025 | 15.16 | 13.14 | -2.02 | 163 | 0.00 | 0.06 | 0.06 | ||
2026 | 15.36 | 13.15 | -2.21 | 148 | 0.00 | 0.05 | 0.05 | ||
2027 | 15.56 | 13.16 | -2.40 | 132 | 0.00 | 0.05 | 0.05 | ||
2028 | 15.75 | 13.17 | -2.58 | 117 | 0.00 | 0.04 | 0.04 | ||
2029 | 15.93 | 13.18 | -2.75 | 101 | 0.00 | 0.04 | 0.04 | ||
2030 | 16.10 | 13.19 | -2.91 | 84 | 0.00 | 0.03 | 0.03 | ||
2031 | 16.24 | 13.20 | -3.05 | 67 | 0.00 | 0.03 | 0.03 | ||
2032 | 16.37 | 13.20 | -3.17 | 49 | 0.00 | 0.03 | 0.03 | ||
2033 | 16.48 | 13.21 | -3.27 | 31 | 0.00 | 0.02 | 0.02 | ||
2034 | 16.55 | 13.21 | -3.34 | 11 | 0.00 | 0.02 | 0.02 | ||
2035 | 16.62 | 13.21 | -3.41 | ---- | 0.00 | 0.02 | 0.02 | ||
2036 | 16.68 | 13.22 | -3.46 | ---- | 0.00 | 0.01 | 0.01 | ||
2037 | 16.72 | 13.22 | -3.50 | ---- | 0.00 | 0.01 | 0.01 | ||
2038 | 16.73 | 13.22 | -3.51 | ---- | 0.00 | 0.01 | 0.01 | ||
2039 | 16.73 | 13.22 | -3.51 | ---- | 0.00 | 0.01 | 0.01 | ||
2040 | 16.71 | 13.22 | -3.49 | ---- | 0.00 | 0.00 | 0.00 | ||
2041 | 16.69 | 13.22 | -3.47 | ---- | 0.00 | 0.00 | 0.00 | ||
2042 | 16.67 | 13.22 | -3.45 | ---- | 0.00 | 0.00 | 0.00 | ||
2043 | 16.64 | 13.22 | -3.43 | ---- | 0.00 | 0.00 | 0.00 | ||
2044 | 16.62 | 13.21 | -3.40 | ---- | 0.00 | 0.00 | 0.00 | ||
2045 | 16.60 | 13.21 | -3.38 | ---- | 0.00 | 0.00 | 0.00 | ||
2046 | 16.57 | 13.21 | -3.36 | ---- | 0.00 | 0.00 | 0.00 | ||
2047 | 16.56 | 13.21 | -3.35 | ---- | 0.00 | -0.01 | -0.01 | ||
2048 | 16.55 | 13.21 | -3.34 | ---- | 0.00 | -0.01 | -0.01 | ||
2049 | 16.54 | 13.21 | -3.33 | ---- | 0.00 | -0.01 | -0.01 | ||
2050 | 16.54 | 13.21 | -3.33 | ---- | 0.00 | -0.01 | -0.01 | ||
2051 | 16.55 | 13.21 | -3.34 | ---- | 0.00 | -0.01 | -0.01 | ||
2052 | 16.57 | 13.21 | -3.36 | ---- | 0.00 | -0.01 | -0.01 | ||
2053 | 16.60 | 13.21 | -3.39 | ---- | 0.00 | -0.01 | -0.01 | ||
2054 | 16.64 | 13.22 | -3.43 | ---- | 0.00 | -0.01 | -0.01 | ||
2055 | 16.69 | 13.22 | -3.47 | ---- | 0.00 | -0.01 | -0.01 | ||
2056 | 16.74 | 13.22 | -3.52 | ---- | 0.00 | -0.02 | -0.02 | ||
2057 | 16.79 | 13.22 | -3.57 | ---- | 0.00 | -0.02 | -0.02 | ||
2058 | 16.85 | 13.23 | -3.62 | ---- | 0.00 | -0.02 | -0.02 | ||
2059 | 16.90 | 13.23 | -3.67 | ---- | 0.00 | -0.02 | -0.02 | ||
2060 | 16.95 | 13.23 | -3.72 | ---- | 0.00 | -0.02 | -0.02 | ||
2061 | 17.00 | 13.24 | -3.77 | ---- | 0.00 | -0.02 | -0.02 | ||
2062 | 17.06 | 13.24 | -3.82 | ---- | 0.00 | -0.02 | -0.02 | ||
2063 | 17.11 | 13.24 | -3.87 | ---- | 0.00 | -0.02 | -0.02 | ||
2064 | 17.16 | 13.24 | -3.92 | ---- | 0.00 | -0.02 | -0.02 | ||
2065 | 17.22 | 13.25 | -3.97 | ---- | 0.00 | -0.02 | -0.02 | ||
2066 | 17.27 | 13.25 | -4.02 | ---- | 0.00 | -0.02 | -0.02 | ||
2067 | 17.33 | 13.25 | -4.08 | ---- | 0.00 | -0.02 | -0.02 | ||
2068 | 17.39 | 13.26 | -4.13 | ---- | 0.00 | -0.03 | -0.03 | ||
2069 | 17.45 | 13.26 | -4.19 | ---- | 0.00 | -0.03 | -0.03 | ||
2070 | 17.50 | 13.26 | -4.24 | ---- | 0.00 | -0.03 | -0.03 | ||
2071 | 17.55 | 13.26 | -4.29 | ---- | 0.00 | -0.03 | -0.03 | ||
2072 | 17.60 | 13.27 | -4.33 | ---- | 0.00 | -0.03 | -0.03 | ||
2073 | 17.63 | 13.27 | -4.37 | ---- | 0.00 | -0.03 | -0.03 | ||
2074 | 17.66 | 13.27 | -4.39 | ---- | 0.00 | -0.03 | -0.03 | ||
2075 | 17.68 | 13.27 | -4.41 | ---- | 0.00 | -0.03 | -0.03 | ||
2076 | 17.70 | 13.27 | -4.43 | ---- | 0.00 | -0.03 | -0.03 | ||
2077 | 17.70 | 13.27 | -4.43 | ---- | 0.00 | -0.03 | -0.03 | ||
2078 | 17.71 | 13.27 | -4.43 | ---- | 0.00 | -0.03 | -0.03 | ||
2079 | 17.71 | 13.27 | -4.43 | ---- | 0.00 | -0.03 | -0.03 | ||
2080 | 17.71 | 13.27 | -4.44 | ---- | 0.00 | -0.03 | -0.03 | ||
2081 | 17.71 | 13.27 | -4.44 | ---- | 0.00 | -0.03 | -0.03 | ||
2082 | 17.73 | 13.27 | -4.45 | ---- | 0.00 | -0.03 | -0.03 | ||
2083 | 17.75 | 13.27 | -4.47 | ---- | 0.00 | -0.03 | -0.03 | ||
2084 | 17.78 | 13.28 | -4.50 | ---- | 0.00 | -0.03 | -0.03 | ||
2085 | 17.81 | 13.28 | -4.53 | ---- | 0.00 | -0.03 | -0.03 | ||
2086 | 17.85 | 13.28 | -4.57 | ---- | 0.00 | -0.03 | -0.03 | ||
2087 | 17.89 | 13.28 | -4.60 | ---- | 0.00 | -0.03 | -0.03 | ||
2088 | 17.93 | 13.28 | -4.64 | ---- | 0.00 | -0.03 | -0.03 | ||
2089 | 17.97 | 13.29 | -4.69 | ---- | 0.00 | -0.03 | -0.03 | ||
2090 | 18.01 | 13.29 | -4.73 | ---- | 0.00 | -0.03 | -0.03 |
  | 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 | 16.55% | 13.88% | -2.67% | 2034 | -0.00% | 0.01% | 0.01% | ||
  | |||||||||
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 |