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 | 13.88 | 12.91 | -0.97 | 280 | -0.01 | 0.00 | 0.01 | ||
2018 | 13.94 | 12.94 | -1.01 | 265 | -0.02 | 0.00 | 0.02 | ||
2019 | 14.05 | 12.95 | -1.10 | 249 | -0.04 | 0.00 | 0.04 | ||
2020 | 14.17 | 12.96 | -1.21 | 235 | -0.06 | 0.00 | 0.06 | ||
2021 | 14.27 | 12.98 | -1.29 | 221 | -0.07 | 0.00 | 0.07 | ||
2022 | 14.43 | 13.01 | -1.42 | 206 | -0.09 | 0.00 | 0.09 | ||
2023 | 14.62 | 13.03 | -1.59 | 192 | -0.11 | 0.00 | 0.11 | ||
2024 | 14.83 | 13.06 | -1.77 | 177 | -0.13 | 0.00 | 0.12 | ||
2025 | 15.02 | 13.08 | -1.94 | 162 | -0.15 | 0.00 | 0.14 | ||
2026 | 15.20 | 13.09 | -2.11 | 148 | -0.17 | 0.00 | 0.16 | ||
2027 | 15.37 | 13.11 | -2.27 | 133 | -0.19 | 0.00 | 0.18 | ||
2028 | 15.54 | 13.12 | -2.42 | 118 | -0.21 | -0.01 | 0.20 | ||
2029 | 15.70 | 13.14 | -2.57 | 103 | -0.23 | -0.01 | 0.22 | ||
2030 | 15.85 | 13.15 | -2.70 | 87 | -0.25 | -0.01 | 0.24 | ||
2031 | 15.97 | 13.16 | -2.81 | 71 | -0.27 | -0.01 | 0.26 | ||
2032 | 16.08 | 13.17 | -2.91 | 55 | -0.30 | -0.01 | 0.29 | ||
2033 | 16.15 | 13.17 | -2.98 | 37 | -0.32 | -0.01 | 0.31 | ||
2034 | 16.20 | 13.18 | -3.02 | 20 | -0.35 | -0.01 | 0.34 | ||
2035 | 16.24 | 13.19 | -3.06 | 2 | -0.38 | -0.01 | 0.36 | ||
2036 | 16.28 | 13.19 | -3.09 | ---- | -0.40 | -0.01 | 0.39 | ||
2037 | 16.29 | 13.19 | -3.10 | ---- | -0.43 | -0.01 | 0.41 | ||
2038 | 16.28 | 13.20 | -3.08 | ---- | -0.45 | -0.02 | 0.44 | ||
2039 | 16.25 | 13.20 | -3.05 | ---- | -0.48 | -0.02 | 0.46 | ||
2040 | 16.21 | 13.20 | -3.01 | ---- | -0.51 | -0.02 | 0.49 | ||
2041 | 16.15 | 13.20 | -2.96 | ---- | -0.53 | -0.02 | 0.51 | ||
2042 | 16.10 | 13.19 | -2.91 | ---- | -0.56 | -0.02 | 0.54 | ||
2043 | 16.05 | 13.19 | -2.85 | ---- | -0.59 | -0.02 | 0.57 | ||
2044 | 15.99 | 13.19 | -2.80 | ---- | -0.63 | -0.02 | 0.60 | ||
2045 | 15.93 | 13.19 | -2.74 | ---- | -0.66 | -0.03 | 0.64 | ||
2046 | 15.87 | 13.19 | -2.68 | ---- | -0.71 | -0.03 | 0.68 | ||
2047 | 15.81 | 13.19 | -2.62 | ---- | -0.75 | -0.03 | 0.72 | ||
2048 | 15.76 | 13.19 | -2.57 | ---- | -0.79 | -0.03 | 0.76 | ||
2049 | 15.71 | 13.19 | -2.52 | ---- | -0.83 | -0.03 | 0.80 | ||
2050 | 15.67 | 13.19 | -2.49 | ---- | -0.87 | -0.03 | 0.83 | ||
2051 | 15.65 | 13.19 | -2.47 | ---- | -0.90 | -0.04 | 0.87 | ||
2052 | 15.64 | 13.19 | -2.45 | ---- | -0.93 | -0.04 | 0.90 | ||
2053 | 15.64 | 13.19 | -2.45 | ---- | -0.96 | -0.04 | 0.92 | ||
2054 | 15.66 | 13.19 | -2.47 | ---- | -0.99 | -0.04 | 0.95 | ||
2055 | 15.68 | 13.19 | -2.49 | ---- | -1.01 | -0.04 | 0.96 | ||
2056 | 15.72 | 13.19 | -2.53 | ---- | -1.02 | -0.04 | 0.97 | ||
2057 | 15.77 | 13.20 | -2.57 | ---- | -1.02 | -0.04 | 0.98 | ||
2058 | 15.81 | 13.20 | -2.61 | ---- | -1.03 | -0.04 | 0.99 | ||
2059 | 15.85 | 13.20 | -2.64 | ---- | -1.05 | -0.04 | 1.01 | ||
2060 | 15.88 | 13.21 | -2.67 | ---- | -1.08 | -0.05 | 1.03 | ||
2061 | 15.91 | 13.21 | -2.70 | ---- | -1.10 | -0.05 | 1.05 | ||
2062 | 15.94 | 13.21 | -2.73 | ---- | -1.12 | -0.05 | 1.07 | ||
2063 | 15.97 | 13.21 | -2.76 | ---- | -1.14 | -0.05 | 1.09 | ||
2064 | 16.01 | 13.22 | -2.79 | ---- | -1.16 | -0.05 | 1.11 | ||
2065 | 16.04 | 13.22 | -2.82 | ---- | -1.17 | -0.05 | 1.12 | ||
2066 | 16.09 | 13.22 | -2.87 | ---- | -1.19 | -0.05 | 1.13 | ||
2067 | 16.13 | 13.23 | -2.91 | ---- | -1.20 | -0.05 | 1.15 | ||
2068 | 16.18 | 13.23 | -2.95 | ---- | -1.21 | -0.05 | 1.16 | ||
2069 | 16.22 | 13.23 | -2.99 | ---- | -1.22 | -0.05 | 1.17 | ||
2070 | 16.27 | 13.23 | -3.03 | ---- | -1.23 | -0.05 | 1.18 | ||
2071 | 16.31 | 13.24 | -3.07 | ---- | -1.25 | -0.06 | 1.19 | ||
2072 | 16.34 | 13.24 | -3.10 | ---- | -1.26 | -0.06 | 1.20 | ||
2073 | 16.37 | 13.24 | -3.13 | ---- | -1.26 | -0.06 | 1.21 | ||
2074 | 16.40 | 13.24 | -3.16 | ---- | -1.26 | -0.06 | 1.21 | ||
2075 | 16.42 | 13.24 | -3.17 | ---- | -1.27 | -0.06 | 1.21 | ||
2076 | 16.44 | 13.25 | -3.19 | ---- | -1.26 | -0.06 | 1.20 | ||
2077 | 16.45 | 13.25 | -3.20 | ---- | -1.26 | -0.06 | 1.20 | ||
2078 | 16.45 | 13.25 | -3.20 | ---- | -1.26 | -0.06 | 1.20 | ||
2079 | 16.45 | 13.25 | -3.20 | ---- | -1.26 | -0.06 | 1.20 | ||
2080 | 16.45 | 13.25 | -3.20 | ---- | -1.26 | -0.06 | 1.21 | ||
2081 | 16.45 | 13.25 | -3.20 | ---- | -1.27 | -0.06 | 1.21 | ||
2082 | 16.45 | 13.25 | -3.21 | ---- | -1.28 | -0.06 | 1.22 | ||
2083 | 16.46 | 13.25 | -3.22 | ---- | -1.28 | -0.06 | 1.22 | ||
2084 | 16.48 | 13.25 | -3.24 | ---- | -1.29 | -0.06 | 1.23 | ||
2085 | 16.51 | 13.25 | -3.26 | ---- | -1.30 | -0.06 | 1.24 | ||
2086 | 16.53 | 13.25 | -3.28 | ---- | -1.31 | -0.06 | 1.25 | ||
2087 | 16.56 | 13.25 | -3.31 | ---- | -1.32 | -0.06 | 1.26 | ||
2088 | 16.60 | 13.26 | -3.34 | ---- | -1.33 | -0.06 | 1.27 | ||
2089 | 16.64 | 13.26 | -3.38 | ---- | -1.33 | -0.06 | 1.27 | ||
2090 | 16.68 | 13.26 | -3.42 | ---- | -1.34 | -0.06 | 1.28 |
  | 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 | 15.86% | 13.84% | -2.02% | 2035 | -0.69% | -0.03% | 0.66% | ||
  | |||||||||
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 |