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 | -1.04 | 264 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.09 | 12.95 | -1.14 | 248 | 0.01 | 0.00 | 0.00 | ||
2020 | 14.24 | 12.96 | -1.27 | 233 | 0.01 | 0.00 | -0.01 | ||
2021 | 14.36 | 12.98 | -1.37 | 218 | 0.01 | 0.00 | -0.01 | ||
2022 | 14.53 | 13.01 | -1.52 | 203 | 0.02 | 0.00 | -0.01 | ||
2023 | 14.74 | 13.03 | -1.71 | 188 | 0.02 | 0.00 | -0.02 | ||
2024 | 14.98 | 13.06 | -1.91 | 172 | 0.02 | 0.00 | -0.02 | ||
2025 | 15.19 | 13.08 | -2.10 | 157 | 0.02 | 0.00 | -0.02 | ||
2026 | 15.39 | 13.10 | -2.29 | 141 | 0.02 | 0.00 | -0.02 | ||
2027 | 15.58 | 13.11 | -2.47 | 125 | 0.03 | 0.00 | -0.03 | ||
2028 | 15.78 | 13.13 | -2.65 | 109 | 0.03 | 0.00 | -0.03 | ||
2029 | 15.96 | 13.14 | -2.82 | 93 | 0.03 | 0.00 | -0.03 | ||
2030 | 16.13 | 13.16 | -2.97 | 76 | 0.03 | 0.00 | -0.03 | ||
2031 | 16.27 | 13.17 | -3.11 | 58 | 0.03 | 0.00 | -0.03 | ||
2032 | 16.40 | 13.18 | -3.23 | 40 | 0.03 | 0.00 | -0.03 | ||
2033 | 16.51 | 13.19 | -3.32 | 21 | 0.03 | 0.00 | -0.03 | ||
2034 | 16.58 | 13.19 | -3.39 | 2 | 0.03 | 0.00 | -0.03 | ||
2035 | 16.65 | 13.20 | -3.45 | ---- | 0.03 | 0.00 | -0.03 | ||
2036 | 16.71 | 13.21 | -3.51 | ---- | 0.03 | 0.00 | -0.03 | ||
2037 | 16.75 | 13.21 | -3.54 | ---- | 0.03 | 0.00 | -0.03 | ||
2038 | 16.76 | 13.21 | -3.55 | ---- | 0.03 | 0.00 | -0.03 | ||
2039 | 16.76 | 13.22 | -3.55 | ---- | 0.03 | 0.00 | -0.03 | ||
2040 | 16.75 | 13.22 | -3.53 | ---- | 0.03 | 0.00 | -0.03 | ||
2041 | 16.72 | 13.22 | -3.51 | ---- | 0.03 | 0.00 | -0.03 | ||
2042 | 16.70 | 13.22 | -3.48 | ---- | 0.03 | 0.00 | -0.03 | ||
2043 | 16.67 | 13.22 | -3.46 | ---- | 0.03 | 0.00 | -0.03 | ||
2044 | 16.65 | 13.22 | -3.43 | ---- | 0.03 | 0.00 | -0.03 | ||
2045 | 16.63 | 13.22 | -3.41 | ---- | 0.03 | 0.00 | -0.03 | ||
2046 | 16.61 | 13.22 | -3.39 | ---- | 0.03 | 0.00 | -0.03 | ||
2047 | 16.59 | 13.22 | -3.37 | ---- | 0.03 | 0.00 | -0.03 | ||
2048 | 16.58 | 13.22 | -3.36 | ---- | 0.03 | 0.00 | -0.03 | ||
2049 | 16.57 | 13.22 | -3.35 | ---- | 0.03 | 0.00 | -0.03 | ||
2050 | 16.57 | 13.22 | -3.35 | ---- | 0.03 | 0.00 | -0.03 | ||
2051 | 16.58 | 13.22 | -3.36 | ---- | 0.03 | 0.00 | -0.03 | ||
2052 | 16.60 | 13.23 | -3.38 | ---- | 0.03 | 0.00 | -0.03 | ||
2053 | 16.63 | 13.23 | -3.40 | ---- | 0.03 | 0.00 | -0.03 | ||
2054 | 16.67 | 13.23 | -3.44 | ---- | 0.03 | 0.00 | -0.03 | ||
2055 | 16.71 | 13.23 | -3.48 | ---- | 0.03 | 0.00 | -0.03 | ||
2056 | 16.77 | 13.24 | -3.53 | ---- | 0.03 | 0.00 | -0.02 | ||
2057 | 16.82 | 13.24 | -3.58 | ---- | 0.03 | 0.00 | -0.02 | ||
2058 | 16.87 | 13.25 | -3.62 | ---- | 0.02 | 0.00 | -0.02 | ||
2059 | 16.92 | 13.25 | -3.67 | ---- | 0.02 | 0.00 | -0.02 | ||
2060 | 16.97 | 13.25 | -3.72 | ---- | 0.02 | 0.00 | -0.02 | ||
2061 | 17.03 | 13.26 | -3.77 | ---- | 0.02 | 0.00 | -0.02 | ||
2062 | 17.08 | 13.26 | -3.82 | ---- | 0.02 | 0.00 | -0.02 | ||
2063 | 17.13 | 13.26 | -3.86 | ---- | 0.02 | 0.00 | -0.02 | ||
2064 | 17.18 | 13.27 | -3.91 | ---- | 0.02 | 0.00 | -0.02 | ||
2065 | 17.23 | 13.27 | -3.96 | ---- | 0.02 | 0.00 | -0.02 | ||
2066 | 17.29 | 13.27 | -4.02 | ---- | 0.02 | 0.00 | -0.02 | ||
2067 | 17.35 | 13.28 | -4.07 | ---- | 0.02 | 0.00 | -0.01 | ||
2068 | 17.40 | 13.28 | -4.12 | ---- | 0.01 | 0.00 | -0.01 | ||
2069 | 17.46 | 13.29 | -4.17 | ---- | 0.01 | 0.00 | -0.01 | ||
2070 | 17.52 | 13.29 | -4.23 | ---- | 0.01 | 0.00 | -0.01 | ||
2071 | 17.57 | 13.29 | -4.27 | ---- | 0.01 | 0.00 | -0.01 | ||
2072 | 17.61 | 13.30 | -4.31 | ---- | 0.01 | 0.00 | -0.01 | ||
2073 | 17.65 | 13.30 | -4.35 | ---- | 0.01 | 0.00 | -0.01 | ||
2074 | 17.67 | 13.30 | -4.37 | ---- | 0.01 | 0.00 | -0.01 | ||
2075 | 17.69 | 13.30 | -4.39 | ---- | 0.01 | 0.00 | -0.01 | ||
2076 | 17.71 | 13.30 | -4.40 | ---- | 0.01 | 0.00 | -0.01 | ||
2077 | 17.71 | 13.30 | -4.41 | ---- | 0.01 | 0.00 | -0.01 | ||
2078 | 17.71 | 13.30 | -4.41 | ---- | 0.01 | 0.00 | -0.01 | ||
2079 | 17.71 | 13.30 | -4.41 | ---- | 0.01 | 0.00 | -0.01 | ||
2080 | 17.72 | 13.30 | -4.41 | ---- | 0.01 | 0.00 | -0.01 | ||
2081 | 17.72 | 13.30 | -4.42 | ---- | 0.01 | 0.00 | -0.01 | ||
2082 | 17.73 | 13.30 | -4.43 | ---- | 0.01 | 0.00 | -0.01 | ||
2083 | 17.75 | 13.31 | -4.45 | ---- | 0.01 | 0.00 | -0.01 | ||
2084 | 17.78 | 13.31 | -4.47 | ---- | 0.01 | 0.00 | -0.01 | ||
2085 | 17.81 | 13.31 | -4.51 | ---- | 0.01 | 0.00 | 0.00 | ||
2086 | 17.85 | 13.31 | -4.54 | ---- | 0.00 | 0.00 | 0.00 | ||
2087 | 17.89 | 13.31 | -4.58 | ---- | 0.00 | 0.00 | 0.00 | ||
2088 | 17.93 | 13.32 | -4.62 | ---- | 0.00 | 0.00 | 0.00 | ||
2089 | 17.98 | 13.32 | -4.66 | ---- | 0.00 | 0.00 | 0.00 | ||
2090 | 18.02 | 13.32 | -4.70 | ---- | 0.00 | 0.00 | 0.00 |
  | 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 | 16.57% | 13.86% | -2.70% | 2034 | 0.02% | 0.00% | -0.02% | ||
  | |||||||||
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 14, 2015 |