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 | 13.96 | 12.94 | -1.02 | 264 | -0.01 | 0.00 | 0.01 | ||
2019 | 14.06 | 12.96 | -1.10 | 249 | -0.03 | 0.01 | 0.03 | ||
2020 | 14.17 | 12.97 | -1.20 | 234 | -0.05 | 0.01 | 0.06 | ||
2021 | 14.27 | 13.00 | -1.27 | 221 | -0.08 | 0.01 | 0.09 | ||
2022 | 14.42 | 13.03 | -1.40 | 207 | -0.10 | 0.01 | 0.11 | ||
2023 | 14.61 | 13.05 | -1.57 | 192 | -0.11 | 0.01 | 0.12 | ||
2024 | 14.83 | 13.08 | -1.76 | 178 | -0.12 | 0.01 | 0.14 | ||
2025 | 15.02 | 13.10 | -1.93 | 163 | -0.14 | 0.01 | 0.15 | ||
2026 | 15.21 | 13.11 | -2.10 | 149 | -0.16 | 0.01 | 0.17 | ||
2027 | 15.39 | 13.13 | -2.26 | 134 | -0.17 | 0.01 | 0.19 | ||
2028 | 15.56 | 13.14 | -2.43 | 120 | -0.19 | 0.01 | 0.20 | ||
2029 | 15.73 | 13.15 | -2.58 | 104 | -0.20 | 0.01 | 0.21 | ||
2030 | 15.89 | 13.16 | -2.72 | 89 | -0.21 | 0.01 | 0.22 | ||
2031 | 16.02 | 13.17 | -2.85 | 73 | -0.22 | 0.01 | 0.23 | ||
2032 | 16.14 | 13.18 | -2.95 | 56 | -0.24 | 0.01 | 0.24 | ||
2033 | 16.23 | 13.19 | -3.04 | 38 | -0.25 | 0.01 | 0.26 | ||
2034 | 16.29 | 13.20 | -3.09 | 21 | -0.27 | 0.01 | 0.27 | ||
2035 | 16.34 | 13.20 | -3.14 | 2 | -0.28 | 0.00 | 0.28 | ||
2036 | 16.39 | 13.21 | -3.19 | ---- | -0.29 | 0.00 | 0.29 | ||
2037 | 16.42 | 13.21 | -3.21 | ---- | -0.29 | 0.00 | 0.30 | ||
2038 | 16.43 | 13.21 | -3.21 | ---- | -0.30 | 0.00 | 0.30 | ||
2039 | 16.41 | 13.21 | -3.20 | ---- | -0.31 | 0.00 | 0.31 | ||
2040 | 16.39 | 13.21 | -3.17 | ---- | -0.33 | 0.00 | 0.33 | ||
2041 | 16.35 | 13.21 | -3.14 | ---- | -0.34 | 0.00 | 0.34 | ||
2042 | 16.31 | 13.21 | -3.10 | ---- | -0.35 | 0.00 | 0.35 | ||
2043 | 16.27 | 13.21 | -3.06 | ---- | -0.37 | 0.00 | 0.37 | ||
2044 | 16.23 | 13.21 | -3.02 | ---- | -0.38 | 0.00 | 0.38 | ||
2045 | 16.20 | 13.21 | -2.98 | ---- | -0.40 | 0.00 | 0.40 | ||
2046 | 16.16 | 13.21 | -2.95 | ---- | -0.42 | 0.00 | 0.41 | ||
2047 | 16.13 | 13.21 | -2.92 | ---- | -0.43 | 0.00 | 0.43 | ||
2048 | 16.10 | 13.21 | -2.89 | ---- | -0.45 | -0.01 | 0.44 | ||
2049 | 16.08 | 13.21 | -2.86 | ---- | -0.46 | -0.01 | 0.46 | ||
2050 | 16.06 | 13.21 | -2.85 | ---- | -0.48 | -0.01 | 0.47 | ||
2051 | 16.06 | 13.21 | -2.84 | ---- | -0.50 | -0.01 | 0.49 | ||
2052 | 16.06 | 13.21 | -2.84 | ---- | -0.52 | -0.01 | 0.51 | ||
2053 | 16.07 | 13.22 | -2.85 | ---- | -0.54 | -0.01 | 0.53 | ||
2054 | 16.08 | 13.22 | -2.87 | ---- | -0.56 | -0.01 | 0.55 | ||
2055 | 16.11 | 13.22 | -2.89 | ---- | -0.58 | -0.01 | 0.56 | ||
2056 | 16.15 | 13.22 | -2.92 | ---- | -0.59 | -0.01 | 0.58 | ||
2057 | 16.18 | 13.23 | -2.96 | ---- | -0.61 | -0.01 | 0.60 | ||
2058 | 16.22 | 13.23 | -2.99 | ---- | -0.63 | -0.02 | 0.61 | ||
2059 | 16.26 | 13.23 | -3.03 | ---- | -0.64 | -0.02 | 0.63 | ||
2060 | 16.30 | 13.24 | -3.06 | ---- | -0.66 | -0.02 | 0.64 | ||
2061 | 16.33 | 13.24 | -3.10 | ---- | -0.67 | -0.02 | 0.65 | ||
2062 | 16.37 | 13.24 | -3.13 | ---- | -0.69 | -0.02 | 0.67 | ||
2063 | 16.41 | 13.24 | -3.17 | ---- | -0.70 | -0.02 | 0.68 | ||
2064 | 16.45 | 13.25 | -3.20 | ---- | -0.71 | -0.02 | 0.69 | ||
2065 | 16.49 | 13.25 | -3.24 | ---- | -0.72 | -0.02 | 0.70 | ||
2066 | 16.54 | 13.25 | -3.28 | ---- | -0.74 | -0.02 | 0.71 | ||
2067 | 16.58 | 13.26 | -3.33 | ---- | -0.75 | -0.02 | 0.73 | ||
2068 | 16.63 | 13.26 | -3.37 | ---- | -0.76 | -0.02 | 0.74 | ||
2069 | 16.67 | 13.26 | -3.41 | ---- | -0.77 | -0.02 | 0.75 | ||
2070 | 16.72 | 13.26 | -3.45 | ---- | -0.78 | -0.02 | 0.76 | ||
2071 | 16.76 | 13.27 | -3.49 | ---- | -0.79 | -0.02 | 0.77 | ||
2072 | 16.80 | 13.27 | -3.53 | ---- | -0.80 | -0.02 | 0.77 | ||
2073 | 16.83 | 13.27 | -3.56 | ---- | -0.80 | -0.03 | 0.78 | ||
2074 | 16.86 | 13.27 | -3.58 | ---- | -0.81 | -0.03 | 0.78 | ||
2075 | 16.87 | 13.27 | -3.60 | ---- | -0.81 | -0.03 | 0.78 | ||
2076 | 16.88 | 13.27 | -3.61 | ---- | -0.81 | -0.03 | 0.79 | ||
2077 | 16.89 | 13.28 | -3.61 | ---- | -0.82 | -0.03 | 0.79 | ||
2078 | 16.89 | 13.28 | -3.61 | ---- | -0.82 | -0.03 | 0.79 | ||
2079 | 16.88 | 13.28 | -3.61 | ---- | -0.82 | -0.03 | 0.80 | ||
2080 | 16.88 | 13.28 | -3.60 | ---- | -0.83 | -0.03 | 0.80 | ||
2081 | 16.88 | 13.28 | -3.60 | ---- | -0.84 | -0.03 | 0.81 | ||
2082 | 16.88 | 13.28 | -3.61 | ---- | -0.84 | -0.03 | 0.82 | ||
2083 | 16.90 | 13.28 | -3.62 | ---- | -0.85 | -0.03 | 0.82 | ||
2084 | 16.92 | 13.28 | -3.64 | ---- | -0.86 | -0.03 | 0.83 | ||
2085 | 16.95 | 13.28 | -3.67 | ---- | -0.86 | -0.03 | 0.84 | ||
2086 | 16.98 | 13.28 | -3.69 | ---- | -0.87 | -0.03 | 0.84 | ||
2087 | 17.01 | 13.28 | -3.73 | ---- | -0.87 | -0.03 | 0.85 | ||
2088 | 17.05 | 13.29 | -3.76 | ---- | -0.88 | -0.03 | 0.85 | ||
2089 | 17.09 | 13.29 | -3.80 | ---- | -0.88 | -0.03 | 0.85 | ||
2090 | 17.13 | 13.29 | -3.84 | ---- | -0.89 | -0.03 | 0.86 |
  | 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% | 13.86% | -2.25% | 2035 | -0.44% | -0.01% | 0.44% | ||
  | |||||||||
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 15, 2015 |