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 | 13.90 | 12.91 | -0.98 | 280 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.97 | 12.94 | -1.04 | 264 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.10 | 12.95 | -1.15 | 248 | 0.01 | 0.00 | -0.01 | ||
2020 | 14.24 | 12.96 | -1.28 | 233 | 0.01 | 0.00 | -0.01 | ||
2021 | 14.36 | 12.98 | -1.38 | 218 | 0.02 | 0.00 | -0.02 | ||
2022 | 14.54 | 13.01 | -1.53 | 203 | 0.02 | 0.00 | -0.02 | ||
2023 | 14.75 | 13.03 | -1.72 | 188 | 0.03 | 0.00 | -0.03 | ||
2024 | 14.99 | 13.06 | -1.93 | 172 | 0.03 | 0.00 | -0.03 | ||
2025 | 15.20 | 13.08 | -2.12 | 156 | 0.04 | 0.00 | -0.04 | ||
2026 | 15.41 | 13.10 | -2.31 | 140 | 0.04 | 0.00 | -0.04 | ||
2027 | 15.60 | 13.11 | -2.49 | 124 | 0.05 | 0.00 | -0.05 | ||
2028 | 15.80 | 13.13 | -2.67 | 108 | 0.05 | 0.00 | -0.05 | ||
2029 | 15.98 | 13.14 | -2.84 | 92 | 0.05 | 0.00 | -0.05 | ||
2030 | 16.15 | 13.16 | -3.00 | 75 | 0.06 | 0.00 | -0.06 | ||
2031 | 16.31 | 13.17 | -3.14 | 57 | 0.06 | 0.00 | -0.06 | ||
2032 | 16.44 | 13.18 | -3.26 | 39 | 0.07 | 0.00 | -0.06 | ||
2033 | 16.55 | 13.19 | -3.36 | 19 | 0.07 | 0.00 | -0.07 | ||
2034 | 16.62 | 13.19 | -3.43 | ---- | 0.07 | 0.00 | -0.07 | ||
2035 | 16.69 | 13.20 | -3.49 | ---- | 0.07 | 0.00 | -0.07 | ||
2036 | 16.76 | 13.21 | -3.55 | ---- | 0.08 | 0.00 | -0.07 | ||
2037 | 16.80 | 13.21 | -3.59 | ---- | 0.08 | 0.00 | -0.08 | ||
2038 | 16.81 | 13.21 | -3.60 | ---- | 0.08 | 0.00 | -0.08 | ||
2039 | 16.81 | 13.22 | -3.60 | ---- | 0.08 | 0.00 | -0.08 | ||
2040 | 16.80 | 13.22 | -3.58 | ---- | 0.09 | 0.00 | -0.08 | ||
2041 | 16.78 | 13.22 | -3.56 | ---- | 0.09 | 0.00 | -0.09 | ||
2042 | 16.76 | 13.22 | -3.54 | ---- | 0.09 | 0.00 | -0.09 | ||
2043 | 16.73 | 13.22 | -3.51 | ---- | 0.09 | 0.00 | -0.09 | ||
2044 | 16.71 | 13.22 | -3.49 | ---- | 0.09 | 0.00 | -0.09 | ||
2045 | 16.69 | 13.22 | -3.47 | ---- | 0.10 | 0.00 | -0.09 | ||
2046 | 16.67 | 13.22 | -3.45 | ---- | 0.10 | 0.00 | -0.09 | ||
2047 | 16.66 | 13.22 | -3.44 | ---- | 0.10 | 0.00 | -0.10 | ||
2048 | 16.65 | 13.22 | -3.43 | ---- | 0.10 | 0.00 | -0.10 | ||
2049 | 16.64 | 13.22 | -3.42 | ---- | 0.10 | 0.00 | -0.10 | ||
2050 | 16.65 | 13.22 | -3.42 | ---- | 0.10 | 0.00 | -0.10 | ||
2051 | 16.66 | 13.23 | -3.43 | ---- | 0.11 | 0.00 | -0.10 | ||
2052 | 16.68 | 13.23 | -3.45 | ---- | 0.11 | 0.00 | -0.10 | ||
2053 | 16.71 | 13.23 | -3.48 | ---- | 0.11 | 0.00 | -0.10 | ||
2054 | 16.75 | 13.23 | -3.52 | ---- | 0.11 | 0.00 | -0.11 | ||
2055 | 16.80 | 13.24 | -3.56 | ---- | 0.11 | 0.00 | -0.11 | ||
2056 | 16.85 | 13.24 | -3.61 | ---- | 0.11 | 0.00 | -0.11 | ||
2057 | 16.91 | 13.25 | -3.66 | ---- | 0.11 | 0.00 | -0.11 | ||
2058 | 16.96 | 13.25 | -3.71 | ---- | 0.11 | 0.00 | -0.11 | ||
2059 | 17.02 | 13.25 | -3.76 | ---- | 0.12 | 0.00 | -0.11 | ||
2060 | 17.07 | 13.26 | -3.81 | ---- | 0.12 | 0.00 | -0.11 | ||
2061 | 17.12 | 13.26 | -3.86 | ---- | 0.12 | 0.00 | -0.11 | ||
2062 | 17.18 | 13.26 | -3.91 | ---- | 0.12 | 0.00 | -0.11 | ||
2063 | 17.23 | 13.27 | -3.96 | ---- | 0.12 | 0.00 | -0.11 | ||
2064 | 17.28 | 13.27 | -4.01 | ---- | 0.12 | 0.00 | -0.12 | ||
2065 | 17.34 | 13.27 | -4.06 | ---- | 0.12 | 0.00 | -0.12 | ||
2066 | 17.39 | 13.28 | -4.12 | ---- | 0.12 | 0.00 | -0.12 | ||
2067 | 17.45 | 13.28 | -4.17 | ---- | 0.12 | 0.00 | -0.12 | ||
2068 | 17.51 | 13.29 | -4.23 | ---- | 0.12 | 0.00 | -0.12 | ||
2069 | 17.57 | 13.29 | -4.28 | ---- | 0.12 | 0.01 | -0.12 | ||
2070 | 17.63 | 13.29 | -4.33 | ---- | 0.12 | 0.01 | -0.12 | ||
2071 | 17.68 | 13.30 | -4.38 | ---- | 0.12 | 0.01 | -0.12 | ||
2072 | 17.72 | 13.30 | -4.42 | ---- | 0.13 | 0.01 | -0.12 | ||
2073 | 17.76 | 13.30 | -4.46 | ---- | 0.13 | 0.01 | -0.12 | ||
2074 | 17.79 | 13.30 | -4.49 | ---- | 0.13 | 0.01 | -0.12 | ||
2075 | 17.81 | 13.31 | -4.51 | ---- | 0.13 | 0.01 | -0.12 | ||
2076 | 17.82 | 13.31 | -4.52 | ---- | 0.13 | 0.01 | -0.12 | ||
2077 | 17.83 | 13.31 | -4.52 | ---- | 0.13 | 0.01 | -0.12 | ||
2078 | 17.83 | 13.31 | -4.53 | ---- | 0.13 | 0.01 | -0.12 | ||
2079 | 17.83 | 13.31 | -4.53 | ---- | 0.13 | 0.01 | -0.12 | ||
2080 | 17.84 | 13.31 | -4.53 | ---- | 0.13 | 0.01 | -0.12 | ||
2081 | 17.84 | 13.31 | -4.53 | ---- | 0.13 | 0.01 | -0.12 | ||
2082 | 17.86 | 13.31 | -4.55 | ---- | 0.13 | 0.01 | -0.12 | ||
2083 | 17.88 | 13.31 | -4.57 | ---- | 0.13 | 0.01 | -0.12 | ||
2084 | 17.90 | 13.31 | -4.59 | ---- | 0.13 | 0.01 | -0.12 | ||
2085 | 17.94 | 13.31 | -4.62 | ---- | 0.13 | 0.01 | -0.12 | ||
2086 | 17.98 | 13.32 | -4.66 | ---- | 0.13 | 0.01 | -0.12 | ||
2087 | 18.02 | 13.32 | -4.70 | ---- | 0.13 | 0.01 | -0.12 | ||
2088 | 18.06 | 13.32 | -4.74 | ---- | 0.13 | 0.01 | -0.13 | ||
2089 | 18.10 | 13.32 | -4.78 | ---- | 0.13 | 0.01 | -0.13 | ||
2090 | 18.15 | 13.33 | -4.82 | ---- | 0.13 | 0.01 | -0.13 |
  | 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 | 16.63% | 13.87% | -2.76% | 2033 | 0.09% | 0.00% | -0.08% | ||
  | |||||||||
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 10, 2015 |