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 | -1.03 | 264 | 0.00 | 0.00 | 0.00 | ||
2019 | 14.09 | 12.95 | -1.14 | 248 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.23 | 12.96 | -1.26 | 233 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.35 | 12.98 | -1.36 | 219 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.52 | 13.01 | -1.51 | 204 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.72 | 13.03 | -1.69 | 189 | -0.01 | 0.00 | 0.01 | ||
2024 | 14.94 | 13.06 | -1.88 | 173 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.15 | 13.08 | -2.06 | 158 | -0.02 | 0.00 | 0.02 | ||
2026 | 15.34 | 13.10 | -2.24 | 142 | -0.03 | 0.00 | 0.03 | ||
2027 | 15.53 | 13.11 | -2.41 | 127 | -0.03 | 0.00 | 0.03 | ||
2028 | 15.71 | 13.13 | -2.58 | 111 | -0.04 | 0.00 | 0.04 | ||
2029 | 15.88 | 13.14 | -2.74 | 95 | -0.05 | 0.00 | 0.05 | ||
2030 | 16.04 | 13.16 | -2.88 | 79 | -0.05 | 0.00 | 0.06 | ||
2031 | 16.18 | 13.17 | -3.01 | 61 | -0.06 | 0.00 | 0.06 | ||
2032 | 16.30 | 13.18 | -3.12 | 44 | -0.07 | 0.00 | 0.07 | ||
2033 | 16.39 | 13.19 | -3.21 | 25 | -0.08 | 0.00 | 0.09 | ||
2034 | 16.46 | 13.19 | -3.26 | 7 | -0.10 | 0.00 | 0.10 | ||
2035 | 16.51 | 13.20 | -3.31 | ---- | -0.11 | 0.00 | 0.11 | ||
2036 | 16.56 | 13.21 | -3.35 | ---- | -0.12 | 0.00 | 0.12 | ||
2037 | 16.58 | 13.21 | -3.37 | ---- | -0.14 | 0.00 | 0.14 | ||
2038 | 16.58 | 13.21 | -3.36 | ---- | -0.15 | 0.00 | 0.15 | ||
2039 | 16.56 | 13.21 | -3.34 | ---- | -0.17 | 0.00 | 0.17 | ||
2040 | 16.53 | 13.22 | -3.31 | ---- | -0.18 | 0.00 | 0.18 | ||
2041 | 16.49 | 13.22 | -3.27 | ---- | -0.20 | 0.00 | 0.20 | ||
2042 | 16.45 | 13.22 | -3.24 | ---- | -0.21 | 0.00 | 0.21 | ||
2043 | 16.41 | 13.22 | -3.19 | ---- | -0.23 | 0.00 | 0.23 | ||
2044 | 16.37 | 13.22 | -3.15 | ---- | -0.25 | 0.00 | 0.25 | ||
2045 | 16.33 | 13.22 | -3.11 | ---- | -0.27 | 0.00 | 0.27 | ||
2046 | 16.29 | 13.21 | -3.07 | ---- | -0.29 | 0.00 | 0.29 | ||
2047 | 16.25 | 13.22 | -3.04 | ---- | -0.31 | 0.00 | 0.30 | ||
2048 | 16.22 | 13.22 | -3.00 | ---- | -0.33 | 0.00 | 0.33 | ||
2049 | 16.19 | 13.22 | -2.97 | ---- | -0.35 | 0.00 | 0.35 | ||
2050 | 16.17 | 13.22 | -2.95 | ---- | -0.37 | 0.00 | 0.37 | ||
2051 | 16.15 | 13.22 | -2.93 | ---- | -0.40 | 0.00 | 0.40 | ||
2052 | 16.15 | 13.22 | -2.93 | ---- | -0.43 | 0.00 | 0.42 | ||
2053 | 16.15 | 13.22 | -2.93 | ---- | -0.45 | 0.00 | 0.45 | ||
2054 | 16.17 | 13.23 | -2.94 | ---- | -0.47 | 0.00 | 0.47 | ||
2055 | 16.19 | 13.23 | -2.97 | ---- | -0.49 | 0.00 | 0.49 | ||
2056 | 16.23 | 13.23 | -2.99 | ---- | -0.51 | 0.00 | 0.51 | ||
2057 | 16.26 | 13.24 | -3.02 | ---- | -0.53 | 0.00 | 0.53 | ||
2058 | 16.30 | 13.24 | -3.06 | ---- | -0.55 | 0.00 | 0.55 | ||
2059 | 16.33 | 13.24 | -3.08 | ---- | -0.57 | 0.00 | 0.57 | ||
2060 | 16.36 | 13.25 | -3.11 | ---- | -0.59 | -0.01 | 0.59 | ||
2061 | 16.39 | 13.25 | -3.14 | ---- | -0.61 | -0.01 | 0.60 | ||
2062 | 16.43 | 13.25 | -3.17 | ---- | -0.63 | -0.01 | 0.62 | ||
2063 | 16.46 | 13.26 | -3.20 | ---- | -0.65 | -0.01 | 0.64 | ||
2064 | 16.49 | 13.26 | -3.23 | ---- | -0.67 | -0.01 | 0.67 | ||
2065 | 16.52 | 13.26 | -3.26 | ---- | -0.69 | -0.01 | 0.69 | ||
2066 | 16.55 | 13.27 | -3.29 | ---- | -0.72 | -0.01 | 0.71 | ||
2067 | 16.59 | 13.27 | -3.32 | ---- | -0.74 | -0.01 | 0.73 | ||
2068 | 16.63 | 13.27 | -3.36 | ---- | -0.76 | -0.01 | 0.75 | ||
2069 | 16.67 | 13.28 | -3.39 | ---- | -0.78 | -0.01 | 0.77 | ||
2070 | 16.70 | 13.28 | -3.42 | ---- | -0.80 | -0.01 | 0.79 | ||
2071 | 16.74 | 13.28 | -3.46 | ---- | -0.81 | -0.01 | 0.80 | ||
2072 | 16.77 | 13.29 | -3.48 | ---- | -0.83 | -0.01 | 0.82 | ||
2073 | 16.78 | 13.29 | -3.49 | ---- | -0.85 | -0.01 | 0.84 | ||
2074 | 16.79 | 13.29 | -3.50 | ---- | -0.88 | -0.01 | 0.87 | ||
2075 | 16.78 | 13.29 | -3.49 | ---- | -0.90 | -0.01 | 0.89 | ||
2076 | 16.77 | 13.29 | -3.48 | ---- | -0.93 | -0.01 | 0.92 | ||
2077 | 16.75 | 13.29 | -3.46 | ---- | -0.95 | -0.01 | 0.94 | ||
2078 | 16.73 | 13.29 | -3.44 | ---- | -0.97 | -0.01 | 0.96 | ||
2079 | 16.70 | 13.29 | -3.42 | ---- | -1.00 | -0.01 | 0.99 | ||
2080 | 16.68 | 13.29 | -3.39 | ---- | -1.03 | -0.02 | 1.02 | ||
2081 | 16.65 | 13.29 | -3.36 | ---- | -1.06 | -0.01 | 1.05 | ||
2082 | 16.64 | 13.29 | -3.35 | ---- | -1.09 | -0.01 | 1.08 | ||
2083 | 16.64 | 13.29 | -3.34 | ---- | -1.11 | -0.01 | 1.10 | ||
2084 | 16.65 | 13.29 | -3.35 | ---- | -1.13 | -0.01 | 1.12 | ||
2085 | 16.66 | 13.29 | -3.37 | ---- | -1.15 | -0.01 | 1.13 | ||
2086 | 16.67 | 13.29 | -3.38 | ---- | -1.17 | -0.02 | 1.15 | ||
2087 | 16.69 | 13.29 | -3.40 | ---- | -1.20 | -0.02 | 1.18 | ||
2088 | 16.71 | 13.29 | -3.42 | ---- | -1.22 | -0.02 | 1.20 | ||
2089 | 16.73 | 13.29 | -3.43 | ---- | -1.25 | -0.03 | 1.22 | ||
2090 | 16.75 | 13.29 | -3.45 | ---- | -1.27 | -0.03 | 1.24 |
  | 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 | 16.15% | 13.86% | -2.29% | 2034 | -0.40% | -0.00% | 0.39% | ||
  | |||||||||
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 |