|
Skip to content Social Security Online |
Actuarial Publications | |
|
|
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 | 14.00 | 12.92 | -1.08 | 278 | 0.10 | 0.00 | -0.10 | ||
| 2018 | 14.07 | 12.94 | -1.13 | 261 | 0.10 | 0.00 | -0.10 | ||
| 2019 | 14.19 | 12.96 | -1.23 | 245 | 0.10 | 0.00 | -0.10 | ||
| 2020 | 14.33 | 12.97 | -1.36 | 230 | 0.10 | 0.00 | -0.10 | ||
| 2021 | 14.45 | 12.99 | -1.46 | 214 | 0.10 | 0.00 | -0.10 | ||
| 2022 | 14.62 | 13.02 | -1.61 | 199 | 0.10 | 0.01 | -0.10 | ||
| 2023 | 14.83 | 13.04 | -1.79 | 184 | 0.10 | 0.01 | -0.10 | ||
| 2024 | 15.06 | 13.07 | -1.99 | 167 | 0.11 | 0.01 | -0.10 | ||
| 2025 | 15.27 | 13.09 | -2.19 | 152 | 0.11 | 0.01 | -0.10 | ||
| 2026 | 15.47 | 13.10 | -2.37 | 136 | 0.11 | 0.01 | -0.10 | ||
| 2027 | 15.67 | 13.12 | -2.55 | 119 | 0.11 | 0.01 | -0.10 | ||
| 2028 | 15.86 | 13.13 | -2.73 | 103 | 0.11 | 0.01 | -0.11 | ||
| 2029 | 16.04 | 13.15 | -2.89 | 86 | 0.11 | 0.01 | -0.11 | ||
| 2030 | 16.21 | 13.16 | -3.05 | 69 | 0.11 | 0.01 | -0.11 | ||
| 2031 | 16.36 | 13.17 | -3.19 | 51 | 0.11 | 0.01 | -0.11 | ||
| 2032 | 16.49 | 13.18 | -3.31 | 32 | 0.12 | 0.01 | -0.11 | ||
| 2033 | 16.59 | 13.19 | -3.40 | 13 | 0.12 | 0.01 | -0.11 | ||
| 2034 | 16.67 | 13.20 | -3.47 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2035 | 16.74 | 13.20 | -3.53 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2036 | 16.80 | 13.21 | -3.59 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2037 | 16.84 | 13.21 | -3.62 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2038 | 16.85 | 13.22 | -3.63 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2039 | 16.85 | 13.22 | -3.63 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2040 | 16.83 | 13.22 | -3.61 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2041 | 16.81 | 13.22 | -3.59 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2042 | 16.78 | 13.22 | -3.56 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2043 | 16.76 | 13.22 | -3.54 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2044 | 16.73 | 13.22 | -3.51 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2045 | 16.71 | 13.22 | -3.49 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2046 | 16.69 | 13.22 | -3.47 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2047 | 16.68 | 13.22 | -3.45 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2048 | 16.66 | 13.22 | -3.44 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2049 | 16.65 | 13.22 | -3.43 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2050 | 16.66 | 13.23 | -3.43 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2051 | 16.67 | 13.23 | -3.44 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2052 | 16.69 | 13.23 | -3.46 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2053 | 16.72 | 13.23 | -3.49 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2054 | 16.76 | 13.24 | -3.52 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2055 | 16.80 | 13.24 | -3.56 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2056 | 16.85 | 13.24 | -3.61 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2057 | 16.91 | 13.25 | -3.66 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2058 | 16.96 | 13.25 | -3.71 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2059 | 17.01 | 13.25 | -3.76 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2060 | 17.07 | 13.26 | -3.81 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2061 | 17.12 | 13.26 | -3.86 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2062 | 17.17 | 13.27 | -3.91 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2063 | 17.22 | 13.27 | -3.95 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2064 | 17.28 | 13.27 | -4.00 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2065 | 17.33 | 13.28 | -4.05 | ---- | 0.11 | 0.01 | -0.11 | ||
| 2066 | 17.39 | 13.28 | -4.11 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2067 | 17.45 | 13.28 | -4.16 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2068 | 17.51 | 13.29 | -4.22 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2069 | 17.56 | 13.29 | -4.27 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2070 | 17.62 | 13.29 | -4.32 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2071 | 17.67 | 13.30 | -4.37 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2072 | 17.71 | 13.30 | -4.41 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2073 | 17.75 | 13.30 | -4.45 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2074 | 17.78 | 13.31 | -4.48 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2075 | 17.80 | 13.31 | -4.50 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2076 | 17.82 | 13.31 | -4.51 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2077 | 17.82 | 13.31 | -4.51 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2078 | 17.83 | 13.31 | -4.52 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2079 | 17.83 | 13.31 | -4.52 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2080 | 17.83 | 13.31 | -4.52 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2081 | 17.83 | 13.31 | -4.52 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2082 | 17.85 | 13.31 | -4.54 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2083 | 17.87 | 13.31 | -4.55 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2084 | 17.89 | 13.31 | -4.58 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2085 | 17.93 | 13.32 | -4.61 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2086 | 17.96 | 13.32 | -4.65 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2087 | 18.00 | 13.32 | -4.69 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2088 | 18.05 | 13.32 | -4.73 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2089 | 18.09 | 13.33 | -4.77 | ---- | 0.12 | 0.01 | -0.11 | ||
| 2090 | 18.13 | 13.33 | -4.81 | ---- | 0.12 | 0.01 | -0.11 | ||
|   | 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 | 16.66% | 13.87% | -2.79% | 2033 | 0.11% | 0.01% | -0.11% | ||
|   | |||||||||
| 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 |