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 | 13.79 | -2.54 | 78 | 0.00 | 0.59 | 0.59 | ||
2033 | 16.40 | 13.80 | -2.60 | 63 | 0.00 | 0.60 | 0.60 | ||
2034 | 16.46 | 13.81 | -2.65 | 48 | 0.00 | 0.60 | 0.60 | ||
2035 | 16.49 | 13.81 | -2.68 | 33 | 0.00 | 0.60 | 0.60 | ||
2036 | 16.55 | 13.82 | -2.73 | 17 | 0.00 | 0.60 | 0.60 | ||
2037 | 16.59 | 13.82 | -2.77 | 1 | 0.00 | 0.60 | 0.60 | ||
2038 | 16.61 | 13.83 | -2.78 | ---- | -0.01 | 0.60 | 0.60 | ||
2039 | 16.60 | 13.83 | -2.77 | ---- | -0.01 | 0.60 | 0.60 | ||
2040 | 16.58 | 13.83 | -2.75 | ---- | -0.01 | 0.60 | 0.60 | ||
2041 | 16.56 | 13.83 | -2.73 | ---- | -0.01 | 0.60 | 0.60 | ||
2042 | 16.53 | 13.83 | -2.70 | ---- | -0.01 | 0.60 | 0.61 | ||
2043 | 16.49 | 13.83 | -2.66 | ---- | -0.01 | 0.60 | 0.61 | ||
2044 | 16.46 | 13.83 | -2.63 | ---- | -0.01 | 0.60 | 0.61 | ||
2045 | 16.44 | 13.83 | -2.61 | ---- | -0.01 | 0.60 | 0.61 | ||
2046 | 16.42 | 13.83 | -2.59 | ---- | -0.01 | 0.60 | 0.61 | ||
2047 | 16.39 | 13.92 | -2.47 | ---- | -0.01 | 0.69 | 0.70 | ||
2048 | 16.37 | 13.93 | -2.45 | ---- | -0.01 | 0.70 | 0.71 | ||
2049 | 16.36 | 13.93 | -2.43 | ---- | -0.01 | 0.70 | 0.71 | ||
2050 | 16.35 | 13.93 | -2.42 | ---- | -0.01 | 0.70 | 0.71 | ||
2051 | 16.35 | 13.93 | -2.42 | ---- | -0.01 | 0.70 | 0.71 | ||
2052 | 16.36 | 13.93 | -2.43 | ---- | -0.01 | 0.70 | 0.71 | ||
2053 | 16.38 | 13.93 | -2.45 | ---- | -0.01 | 0.70 | 0.71 | ||
2054 | 16.41 | 13.94 | -2.47 | ---- | -0.01 | 0.70 | 0.71 | ||
2055 | 16.45 | 13.94 | -2.51 | ---- | -0.01 | 0.70 | 0.71 | ||
2056 | 16.49 | 13.94 | -2.55 | ---- | -0.02 | 0.70 | 0.71 | ||
2057 | 16.54 | 14.13 | -2.41 | ---- | -0.02 | 0.88 | 0.90 | ||
2058 | 16.59 | 14.15 | -2.44 | ---- | -0.02 | 0.89 | 0.91 | ||
2059 | 16.64 | 14.15 | -2.49 | ---- | -0.02 | 0.89 | 0.91 | ||
2060 | 16.69 | 14.15 | -2.53 | ---- | -0.02 | 0.89 | 0.91 | ||
2061 | 16.74 | 14.16 | -2.58 | ---- | -0.02 | 0.89 | 0.91 | ||
2062 | 16.79 | 14.16 | -2.63 | ---- | -0.02 | 0.89 | 0.91 | ||
2063 | 16.84 | 14.17 | -2.67 | ---- | -0.02 | 0.89 | 0.91 | ||
2064 | 16.88 | 14.17 | -2.71 | ---- | -0.02 | 0.89 | 0.91 | ||
2065 | 16.93 | 14.17 | -2.76 | ---- | -0.02 | 0.89 | 0.92 | ||
2066 | 16.98 | 14.18 | -2.81 | ---- | -0.02 | 0.89 | 0.92 | ||
2067 | 17.04 | 14.36 | -2.67 | ---- | -0.02 | 1.08 | 1.10 | ||
2068 | 17.09 | 14.38 | -2.71 | ---- | -0.02 | 1.09 | 1.11 | ||
2069 | 17.14 | 14.38 | -2.76 | ---- | -0.03 | 1.09 | 1.11 | ||
2070 | 17.19 | 14.38 | -2.81 | ---- | -0.03 | 1.09 | 1.11 | ||
2071 | 17.24 | 14.39 | -2.85 | ---- | -0.03 | 1.09 | 1.11 | ||
2072 | 17.28 | 14.39 | -2.89 | ---- | -0.03 | 1.09 | 1.11 | ||
2073 | 17.31 | 14.39 | -2.92 | ---- | -0.03 | 1.09 | 1.12 | ||
2074 | 17.34 | 14.40 | -2.95 | ---- | -0.03 | 1.09 | 1.12 | ||
2075 | 17.36 | 14.40 | -2.96 | ---- | -0.03 | 1.09 | 1.12 | ||
2076 | 17.38 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.12 | ||
2077 | 17.38 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.12 | ||
2078 | 17.38 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.12 | ||
2079 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
2080 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
2081 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
2082 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
2083 | 17.39 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.13 | ||
2084 | 17.41 | 14.41 | -3.00 | ---- | -0.03 | 1.09 | 1.13 | ||
2085 | 17.43 | 14.41 | -3.03 | ---- | -0.03 | 1.09 | 1.13 | ||
2086 | 17.47 | 14.41 | -3.06 | ---- | -0.04 | 1.09 | 1.13 | ||
2087 | 17.51 | 14.41 | -3.09 | ---- | -0.04 | 1.09 | 1.13 | ||
2088 | 17.55 | 14.42 | -3.13 | ---- | -0.04 | 1.09 | 1.13 | ||
2089 | 17.59 | 14.42 | -3.17 | ---- | -0.04 | 1.10 | 1.13 | ||
2090 | 17.64 | 14.42 | -3.22 | ---- | -0.04 | 1.10 | 1.13 | ||
2091 | 17.68 | 14.43 | -3.26 | ---- | -0.04 | 1.10 | 1.13 |
  | 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% | 14.55% | -1.94% | 2037 | -0.01% | 0.70% | 0.72% | ||
  | |||||||||
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 |