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 | 12.92 | -0.80 | 293 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.86 | 12.96 | -0.90 | 277 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.99 | 13.37 | -0.62 | 262 | 0.00 | 0.40 | 0.40 | ||
2020 | 14.13 | 13.40 | -0.74 | 249 | 0.00 | 0.42 | 0.42 | ||
2021 | 14.27 | 13.42 | -0.85 | 237 | 0.00 | 0.41 | 0.42 | ||
2022 | 14.49 | 13.45 | -1.04 | 224 | 0.00 | 0.41 | 0.41 | ||
2023 | 14.76 | 13.47 | -1.29 | 210 | 0.00 | 0.41 | 0.41 | ||
2024 | 15.02 | 13.50 | -1.53 | 196 | 0.00 | 0.40 | 0.41 | ||
2025 | 15.28 | 13.51 | -1.77 | 181 | 0.00 | 0.40 | 0.40 | ||
2026 | 15.47 | 13.53 | -1.94 | 166 | 0.00 | 0.40 | 0.40 | ||
2027 | 15.65 | 13.54 | -2.10 | 152 | 0.00 | 0.40 | 0.40 | ||
2028 | 15.81 | 13.56 | -2.25 | 137 | 0.00 | 0.40 | 0.40 | ||
2029 | 15.96 | 13.57 | -2.39 | 122 | 0.00 | 0.40 | 0.40 | ||
2030 | 16.10 | 13.58 | -2.52 | 108 | 0.00 | 0.40 | 0.40 | ||
2031 | 16.22 | 13.59 | -2.63 | 93 | 0.00 | 0.40 | 0.40 | ||
2032 | 16.32 | 13.60 | -2.72 | 78 | 0.00 | 0.40 | 0.40 | ||
2033 | 16.40 | 13.61 | -2.80 | 62 | 0.00 | 0.40 | 0.40 | ||
2034 | 16.46 | 13.61 | -2.85 | 46 | 0.00 | 0.40 | 0.40 | ||
2035 | 16.49 | 13.62 | -2.88 | 29 | 0.00 | 0.40 | 0.40 | ||
2036 | 16.55 | 13.62 | -2.93 | 12 | 0.00 | 0.40 | 0.41 | ||
2037 | 16.59 | 13.63 | -2.97 | ---- | 0.00 | 0.40 | 0.41 | ||
2038 | 16.61 | 13.63 | -2.98 | ---- | 0.00 | 0.40 | 0.41 | ||
2039 | 16.60 | 13.63 | -2.97 | ---- | -0.01 | 0.40 | 0.41 | ||
2040 | 16.59 | 13.63 | -2.95 | ---- | -0.01 | 0.40 | 0.41 | ||
2041 | 16.56 | 13.63 | -2.92 | ---- | -0.01 | 0.40 | 0.41 | ||
2042 | 16.53 | 13.63 | -2.89 | ---- | -0.01 | 0.40 | 0.41 | ||
2043 | 16.49 | 13.63 | -2.86 | ---- | -0.01 | 0.40 | 0.41 | ||
2044 | 16.46 | 13.63 | -2.83 | ---- | -0.01 | 0.40 | 0.41 | ||
2045 | 16.44 | 13.63 | -2.81 | ---- | -0.01 | 0.40 | 0.41 | ||
2046 | 16.42 | 13.63 | -2.79 | ---- | -0.01 | 0.40 | 0.41 | ||
2047 | 16.39 | 13.63 | -2.76 | ---- | -0.01 | 0.40 | 0.41 | ||
2048 | 16.38 | 13.63 | -2.74 | ---- | -0.01 | 0.40 | 0.41 | ||
2049 | 16.36 | 13.63 | -2.73 | ---- | -0.01 | 0.40 | 0.41 | ||
2050 | 16.35 | 13.63 | -2.71 | ---- | -0.01 | 0.40 | 0.41 | ||
2051 | 16.35 | 13.64 | -2.71 | ---- | -0.01 | 0.40 | 0.41 | ||
2052 | 16.36 | 13.64 | -2.72 | ---- | -0.01 | 0.40 | 0.41 | ||
2053 | 16.38 | 13.64 | -2.74 | ---- | -0.01 | 0.40 | 0.41 | ||
2054 | 16.41 | 13.64 | -2.77 | ---- | -0.01 | 0.40 | 0.41 | ||
2055 | 16.45 | 13.65 | -2.81 | ---- | -0.01 | 0.40 | 0.41 | ||
2056 | 16.50 | 13.65 | -2.85 | ---- | -0.01 | 0.40 | 0.41 | ||
2057 | 16.54 | 13.65 | -2.89 | ---- | -0.01 | 0.40 | 0.41 | ||
2058 | 16.59 | 13.66 | -2.94 | ---- | -0.01 | 0.40 | 0.42 | ||
2059 | 16.64 | 13.66 | -2.98 | ---- | -0.01 | 0.40 | 0.42 | ||
2060 | 16.69 | 13.66 | -3.03 | ---- | -0.01 | 0.40 | 0.42 | ||
2061 | 16.74 | 13.67 | -3.07 | ---- | -0.01 | 0.40 | 0.42 | ||
2062 | 16.79 | 13.67 | -3.12 | ---- | -0.01 | 0.40 | 0.42 | ||
2063 | 16.84 | 13.68 | -3.17 | ---- | -0.01 | 0.40 | 0.42 | ||
2064 | 16.89 | 13.68 | -3.21 | ---- | -0.01 | 0.40 | 0.42 | ||
2065 | 16.94 | 13.68 | -3.26 | ---- | -0.01 | 0.40 | 0.42 | ||
2066 | 16.99 | 13.69 | -3.31 | ---- | -0.02 | 0.40 | 0.42 | ||
2067 | 17.04 | 13.88 | -3.17 | ---- | -0.02 | 0.59 | 0.61 | ||
2068 | 17.10 | 13.89 | -3.20 | ---- | -0.02 | 0.60 | 0.62 | ||
2069 | 17.15 | 13.90 | -3.25 | ---- | -0.02 | 0.60 | 0.62 | ||
2070 | 17.20 | 13.90 | -3.30 | ---- | -0.02 | 0.60 | 0.62 | ||
2071 | 17.25 | 13.90 | -3.34 | ---- | -0.02 | 0.60 | 0.62 | ||
2072 | 17.29 | 13.91 | -3.38 | ---- | -0.02 | 0.60 | 0.62 | ||
2073 | 17.32 | 13.91 | -3.41 | ---- | -0.02 | 0.60 | 0.62 | ||
2074 | 17.35 | 13.91 | -3.44 | ---- | -0.02 | 0.60 | 0.62 | ||
2075 | 17.37 | 13.91 | -3.46 | ---- | -0.02 | 0.60 | 0.62 | ||
2076 | 17.39 | 13.92 | -3.47 | ---- | -0.02 | 0.60 | 0.62 | ||
2077 | 17.39 | 13.92 | -3.48 | ---- | -0.02 | 0.60 | 0.62 | ||
2078 | 17.39 | 13.92 | -3.48 | ---- | -0.02 | 0.60 | 0.62 | ||
2079 | 17.39 | 13.92 | -3.47 | ---- | -0.02 | 0.60 | 0.62 | ||
2080 | 17.38 | 13.92 | -3.47 | ---- | -0.02 | 0.61 | 0.62 | ||
2081 | 17.38 | 13.92 | -3.47 | ---- | -0.02 | 0.61 | 0.62 | ||
2082 | 17.39 | 13.92 | -3.47 | ---- | -0.02 | 0.61 | 0.62 | ||
2083 | 17.40 | 13.92 | -3.48 | ---- | -0.02 | 0.61 | 0.62 | ||
2084 | 17.42 | 13.92 | -3.50 | ---- | -0.02 | 0.61 | 0.62 | ||
2085 | 17.45 | 13.92 | -3.53 | ---- | -0.02 | 0.61 | 0.63 | ||
2086 | 17.48 | 13.92 | -3.56 | ---- | -0.02 | 0.61 | 0.63 | ||
2087 | 17.52 | 13.93 | -3.60 | ---- | -0.02 | 0.61 | 0.63 | ||
2088 | 17.57 | 13.93 | -3.64 | ---- | -0.02 | 0.61 | 0.63 | ||
2089 | 17.61 | 13.93 | -3.68 | ---- | -0.02 | 0.61 | 0.63 | ||
2090 | 17.66 | 13.94 | -3.72 | ---- | -0.02 | 0.61 | 0.63 | ||
2091 | 17.70 | 13.94 | -3.76 | ---- | -0.02 | 0.61 | 0.63 |
  | 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 | 16.49% | 14.28% | -2.21% | 2036 | -0.01% | 0.44% | 0.44% | ||
  | |||||||||
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 |