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 |
|||
2016 | 14.05 | 12.94 | -1.10 | 303 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.72 | 12.01 | -1.71 | 293 | 0.00 | -0.91 | -0.91 | ||
2018 | 13.86 | 12.00 | -1.86 | 271 | 0.00 | -0.96 | -0.96 | ||
2019 | 13.99 | 12.01 | -1.98 | 249 | 0.00 | -0.96 | -0.96 | ||
2020 | 14.14 | 12.02 | -2.11 | 227 | 0.00 | -0.96 | -0.96 | ||
2021 | 14.27 | 12.05 | -2.23 | 206 | 0.00 | -0.96 | -0.96 | ||
2022 | 14.49 | 12.08 | -2.42 | 185 | 0.00 | -0.96 | -0.96 | ||
2023 | 14.76 | 12.10 | -2.66 | 163 | 0.00 | -0.96 | -0.96 | ||
2024 | 15.03 | 12.13 | -2.89 | 141 | 0.00 | -0.96 | -0.96 | ||
2025 | 15.29 | 12.15 | -3.14 | 119 | 0.00 | -0.96 | -0.96 | ||
2026 | 15.47 | 12.17 | -3.31 | 97 | 0.00 | -0.96 | -0.96 | ||
2027 | 15.65 | 12.18 | -3.47 | 75 | 0.01 | -0.96 | -0.96 | ||
2028 | 15.82 | 12.20 | -3.62 | 52 | 0.01 | -0.96 | -0.96 | ||
2029 | 15.97 | 12.21 | -3.76 | 30 | 0.01 | -0.96 | -0.96 | ||
2030 | 16.11 | 12.22 | -3.89 | 7 | 0.01 | -0.96 | -0.97 | ||
2031 | 16.23 | 12.23 | -4.00 | ---- | 0.01 | -0.96 | -0.97 | ||
2032 | 16.34 | 12.24 | -4.09 | ---- | 0.01 | -0.96 | -0.97 | ||
2033 | 16.42 | 12.25 | -4.17 | ---- | 0.01 | -0.96 | -0.97 | ||
2034 | 16.47 | 12.25 | -4.22 | ---- | 0.01 | -0.96 | -0.97 | ||
2035 | 16.51 | 12.26 | -4.25 | ---- | 0.01 | -0.96 | -0.97 | ||
2036 | 16.57 | 12.26 | -4.30 | ---- | 0.01 | -0.96 | -0.97 | ||
2037 | 16.61 | 12.27 | -4.34 | ---- | 0.01 | -0.96 | -0.97 | ||
2038 | 16.63 | 12.27 | -4.36 | ---- | 0.01 | -0.96 | -0.97 | ||
2039 | 16.62 | 12.27 | -4.35 | ---- | 0.01 | -0.96 | -0.97 | ||
2040 | 16.61 | 12.27 | -4.33 | ---- | 0.02 | -0.96 | -0.97 | ||
2041 | 16.58 | 12.27 | -4.30 | ---- | 0.02 | -0.96 | -0.97 | ||
2042 | 16.55 | 12.27 | -4.28 | ---- | 0.02 | -0.96 | -0.98 | ||
2043 | 16.52 | 12.27 | -4.25 | ---- | 0.02 | -0.96 | -0.98 | ||
2044 | 16.49 | 12.27 | -4.21 | ---- | 0.02 | -0.96 | -0.98 | ||
2045 | 16.47 | 12.27 | -4.20 | ---- | 0.02 | -0.96 | -0.98 | ||
2046 | 16.45 | 12.27 | -4.17 | ---- | 0.02 | -0.96 | -0.98 | ||
2047 | 16.42 | 12.27 | -4.15 | ---- | 0.02 | -0.96 | -0.98 | ||
2048 | 16.41 | 12.27 | -4.14 | ---- | 0.02 | -0.96 | -0.98 | ||
2049 | 16.39 | 12.27 | -4.12 | ---- | 0.02 | -0.96 | -0.98 | ||
2050 | 16.38 | 12.27 | -4.11 | ---- | 0.02 | -0.96 | -0.98 | ||
2051 | 16.38 | 12.27 | -4.11 | ---- | 0.03 | -0.96 | -0.99 | ||
2052 | 16.40 | 12.27 | -4.12 | ---- | 0.03 | -0.96 | -0.99 | ||
2053 | 16.42 | 12.28 | -4.14 | ---- | 0.03 | -0.96 | -0.99 | ||
2054 | 16.45 | 12.28 | -4.17 | ---- | 0.03 | -0.96 | -0.99 | ||
2055 | 16.49 | 12.28 | -4.21 | ---- | 0.03 | -0.96 | -0.99 | ||
2056 | 16.54 | 12.29 | -4.25 | ---- | 0.03 | -0.96 | -0.99 | ||
2057 | 16.59 | 12.29 | -4.30 | ---- | 0.03 | -0.96 | -0.99 | ||
2058 | 16.64 | 12.29 | -4.35 | ---- | 0.03 | -0.96 | -0.99 | ||
2059 | 16.69 | 12.30 | -4.39 | ---- | 0.03 | -0.96 | -0.99 | ||
2060 | 16.74 | 12.30 | -4.44 | ---- | 0.04 | -0.96 | -1.00 | ||
2061 | 16.79 | 12.30 | -4.49 | ---- | 0.04 | -0.96 | -1.00 | ||
2062 | 16.84 | 12.31 | -4.54 | ---- | 0.04 | -0.96 | -1.00 | ||
2063 | 16.89 | 12.31 | -4.58 | ---- | 0.04 | -0.96 | -1.00 | ||
2064 | 16.94 | 12.32 | -4.63 | ---- | 0.04 | -0.96 | -1.00 | ||
2065 | 16.99 | 12.32 | -4.68 | ---- | 0.04 | -0.96 | -1.00 | ||
2066 | 17.05 | 12.32 | -4.72 | ---- | 0.04 | -0.96 | -1.00 | ||
2067 | 17.10 | 12.33 | -4.77 | ---- | 0.04 | -0.96 | -1.00 | ||
2068 | 17.15 | 12.33 | -4.82 | ---- | 0.04 | -0.96 | -1.00 | ||
2069 | 17.21 | 12.33 | -4.87 | ---- | 0.04 | -0.96 | -1.00 | ||
2070 | 17.26 | 12.34 | -4.92 | ---- | 0.04 | -0.96 | -1.00 | ||
2071 | 17.31 | 12.34 | -4.97 | ---- | 0.04 | -0.96 | -1.00 | ||
2072 | 17.35 | 12.34 | -5.01 | ---- | 0.04 | -0.96 | -1.00 | ||
2073 | 17.38 | 12.34 | -5.04 | ---- | 0.04 | -0.96 | -1.00 | ||
2074 | 17.41 | 12.35 | -5.07 | ---- | 0.04 | -0.96 | -1.01 | ||
2075 | 17.43 | 12.35 | -5.09 | ---- | 0.04 | -0.96 | -1.01 | ||
2076 | 17.45 | 12.35 | -5.10 | ---- | 0.04 | -0.96 | -1.01 | ||
2077 | 17.45 | 12.35 | -5.10 | ---- | 0.04 | -0.96 | -1.01 | ||
2078 | 17.45 | 12.35 | -5.10 | ---- | 0.04 | -0.96 | -1.01 | ||
2079 | 17.45 | 12.35 | -5.10 | ---- | 0.04 | -0.96 | -1.01 | ||
2080 | 17.44 | 12.35 | -5.10 | ---- | 0.04 | -0.96 | -1.01 | ||
2081 | 17.44 | 12.35 | -5.10 | ---- | 0.04 | -0.96 | -1.01 | ||
2082 | 17.45 | 12.35 | -5.10 | ---- | 0.04 | -0.96 | -1.01 | ||
2083 | 17.46 | 12.35 | -5.11 | ---- | 0.04 | -0.96 | -1.01 | ||
2084 | 17.48 | 12.35 | -5.13 | ---- | 0.04 | -0.96 | -1.01 | ||
2085 | 17.51 | 12.35 | -5.16 | ---- | 0.04 | -0.96 | -1.01 | ||
2086 | 17.55 | 12.35 | -5.19 | ---- | 0.04 | -0.96 | -1.01 | ||
2087 | 17.59 | 12.35 | -5.23 | ---- | 0.04 | -0.96 | -1.01 | ||
2088 | 17.63 | 12.36 | -5.27 | ---- | 0.04 | -0.97 | -1.01 | ||
2089 | 17.67 | 12.36 | -5.31 | ---- | 0.04 | -0.97 | -1.01 | ||
2090 | 17.72 | 12.36 | -5.36 | ---- | 0.04 | -0.97 | -1.01 | ||
2091 | 17.77 | 12.37 | -5.40 | ---- | 0.04 | -0.97 | -1.01 |
  | 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 2016 Trustees Report. | |||||||||
2016-2090 | 16.53% | 12.90% | -3.63% | 2030 | 0.02% | -0.95% | -0.97% | ||
  | |||||||||
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 August 30, 2016 |