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 | 13.91 | 12.91 | -1.00 | 280 | 0.01 | 0.00 | -0.01 | ||
2018 | 13.99 | 12.94 | -1.06 | 263 | 0.02 | 0.00 | -0.02 | ||
2019 | 14.12 | 12.95 | -1.17 | 248 | 0.03 | 0.00 | -0.03 | ||
2020 | 14.27 | 12.97 | -1.30 | 232 | 0.04 | 0.00 | -0.04 | ||
2021 | 14.40 | 12.99 | -1.41 | 217 | 0.05 | 0.00 | -0.05 | ||
2022 | 14.58 | 13.02 | -1.56 | 202 | 0.06 | 0.00 | -0.05 | ||
2023 | 14.78 | 13.03 | -1.75 | 186 | 0.06 | 0.00 | -0.06 | ||
2024 | 15.02 | 13.07 | -1.95 | 170 | 0.06 | 0.00 | -0.06 | ||
2025 | 15.23 | 13.08 | -2.15 | 155 | 0.07 | 0.00 | -0.06 | ||
2026 | 15.43 | 13.10 | -2.33 | 139 | 0.07 | 0.00 | -0.07 | ||
2027 | 15.63 | 13.12 | -2.51 | 123 | 0.07 | 0.00 | -0.07 | ||
2028 | 15.82 | 13.13 | -2.69 | 107 | 0.07 | 0.00 | -0.07 | ||
2029 | 16.01 | 13.15 | -2.86 | 90 | 0.08 | 0.00 | -0.07 | ||
2030 | 16.17 | 13.16 | -3.02 | 73 | 0.08 | 0.00 | -0.07 | ||
2031 | 16.32 | 13.17 | -3.15 | 55 | 0.08 | 0.00 | -0.08 | ||
2032 | 16.46 | 13.18 | -3.28 | 36 | 0.09 | 0.00 | -0.08 | ||
2033 | 16.57 | 13.19 | -3.38 | 17 | 0.09 | 0.00 | -0.08 | ||
2034 | 16.64 | 13.20 | -3.45 | ---- | 0.09 | 0.00 | -0.09 | ||
2035 | 16.71 | 13.20 | -3.51 | ---- | 0.09 | 0.00 | -0.09 | ||
2036 | 16.77 | 13.21 | -3.57 | ---- | 0.09 | 0.01 | -0.09 | ||
2037 | 16.81 | 13.21 | -3.60 | ---- | 0.10 | 0.01 | -0.09 | ||
2038 | 16.83 | 13.22 | -3.61 | ---- | 0.10 | 0.01 | -0.09 | ||
2039 | 16.83 | 13.22 | -3.61 | ---- | 0.10 | 0.01 | -0.09 | ||
2040 | 16.81 | 13.22 | -3.59 | ---- | 0.10 | 0.01 | -0.10 | ||
2041 | 16.79 | 13.22 | -3.57 | ---- | 0.10 | 0.01 | -0.10 | ||
2042 | 16.77 | 13.22 | -3.55 | ---- | 0.11 | 0.01 | -0.10 | ||
2043 | 16.75 | 13.22 | -3.53 | ---- | 0.11 | 0.01 | -0.10 | ||
2044 | 16.73 | 13.22 | -3.50 | ---- | 0.11 | 0.01 | -0.10 | ||
2045 | 16.71 | 13.22 | -3.49 | ---- | 0.11 | 0.01 | -0.11 | ||
2046 | 16.69 | 13.22 | -3.47 | ---- | 0.11 | 0.01 | -0.11 | ||
2047 | 16.68 | 13.22 | -3.45 | ---- | 0.12 | 0.01 | -0.11 | ||
2048 | 16.67 | 13.22 | -3.44 | ---- | 0.12 | 0.01 | -0.11 | ||
2049 | 16.66 | 13.23 | -3.44 | ---- | 0.12 | 0.01 | -0.12 | ||
2050 | 16.67 | 13.23 | -3.44 | ---- | 0.12 | 0.01 | -0.12 | ||
2051 | 16.68 | 13.23 | -3.45 | ---- | 0.13 | 0.01 | -0.12 | ||
2052 | 16.70 | 13.23 | -3.47 | ---- | 0.13 | 0.01 | -0.12 | ||
2053 | 16.73 | 13.23 | -3.49 | ---- | 0.12 | 0.01 | -0.12 | ||
2054 | 16.76 | 13.24 | -3.53 | ---- | 0.12 | 0.01 | -0.11 | ||
2055 | 16.81 | 13.24 | -3.57 | ---- | 0.12 | 0.01 | -0.11 | ||
2056 | 16.86 | 13.24 | -3.61 | ---- | 0.12 | 0.01 | -0.11 | ||
2057 | 16.91 | 13.25 | -3.66 | ---- | 0.12 | 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 | 17.06 | 13.26 | -3.81 | ---- | 0.11 | 0.01 | -0.11 | ||
2061 | 17.11 | 13.26 | -3.85 | ---- | 0.11 | 0.01 | -0.10 | ||
2062 | 17.17 | 13.27 | -3.90 | ---- | 0.11 | 0.01 | -0.10 | ||
2063 | 17.22 | 13.27 | -3.95 | ---- | 0.11 | 0.01 | -0.10 | ||
2064 | 17.27 | 13.27 | -4.00 | ---- | 0.11 | 0.01 | -0.10 | ||
2065 | 17.32 | 13.28 | -4.05 | ---- | 0.11 | 0.01 | -0.10 | ||
2066 | 17.38 | 13.28 | -4.10 | ---- | 0.11 | 0.01 | -0.10 | ||
2067 | 17.44 | 13.28 | -4.15 | ---- | 0.11 | 0.01 | -0.10 | ||
2068 | 17.50 | 13.29 | -4.21 | ---- | 0.11 | 0.01 | -0.10 | ||
2069 | 17.56 | 13.29 | -4.26 | ---- | 0.11 | 0.01 | -0.10 | ||
2070 | 17.61 | 13.29 | -4.32 | ---- | 0.11 | 0.01 | -0.10 | ||
2071 | 17.66 | 13.30 | -4.37 | ---- | 0.11 | 0.01 | -0.11 | ||
2072 | 17.71 | 13.30 | -4.41 | ---- | 0.11 | 0.01 | -0.10 | ||
2073 | 17.74 | 13.30 | -4.44 | ---- | 0.11 | 0.01 | -0.10 | ||
2074 | 17.77 | 13.31 | -4.47 | ---- | 0.11 | 0.01 | -0.10 | ||
2075 | 17.79 | 13.31 | -4.48 | ---- | 0.11 | 0.01 | -0.10 | ||
2076 | 17.80 | 13.31 | -4.50 | ---- | 0.11 | 0.01 | -0.10 | ||
2077 | 17.81 | 13.31 | -4.50 | ---- | 0.11 | 0.01 | -0.10 | ||
2078 | 17.81 | 13.31 | -4.50 | ---- | 0.11 | 0.01 | -0.10 | ||
2079 | 17.81 | 13.31 | -4.51 | ---- | 0.11 | 0.01 | -0.10 | ||
2080 | 17.82 | 13.31 | -4.51 | ---- | 0.11 | 0.01 | -0.10 | ||
2081 | 17.82 | 13.31 | -4.51 | ---- | 0.11 | 0.01 | -0.10 | ||
2082 | 17.84 | 13.31 | -4.53 | ---- | 0.11 | 0.01 | -0.10 | ||
2083 | 17.86 | 13.31 | -4.55 | ---- | 0.11 | 0.01 | -0.10 | ||
2084 | 17.89 | 13.31 | -4.57 | ---- | 0.11 | 0.01 | -0.10 | ||
2085 | 17.92 | 13.31 | -4.61 | ---- | 0.11 | 0.01 | -0.11 | ||
2086 | 17.96 | 13.32 | -4.64 | ---- | 0.11 | 0.01 | -0.11 | ||
2087 | 18.00 | 13.32 | -4.68 | ---- | 0.11 | 0.01 | -0.11 | ||
2088 | 18.04 | 13.32 | -4.72 | ---- | 0.11 | 0.01 | -0.11 | ||
2089 | 18.09 | 13.32 | -4.76 | ---- | 0.12 | 0.01 | -0.11 | ||
2090 | 18.13 | 13.33 | -4.80 | ---- | 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 | 16.64% | 13.87% | -2.77% | 2033 | 0.09% | 0.01% | -0.09% | ||
  | |||||||||
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 |