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 | 15.42 | 1.71 | 293 | 0.00 | 2.51 | 2.51 | ||
2018 | 13.85 | 15.60 | 1.75 | 294 | -0.01 | 2.64 | 2.65 | ||
2019 | 13.98 | 15.61 | 1.63 | 297 | -0.01 | 2.64 | 2.65 | ||
2020 | 14.13 | 15.62 | 1.49 | 298 | -0.01 | 2.64 | 2.65 | ||
2021 | 14.26 | 15.64 | 1.38 | 300 | -0.01 | 2.64 | 2.65 | ||
2022 | 14.48 | 15.68 | 1.19 | 300 | -0.01 | 2.64 | 2.65 | ||
2023 | 14.75 | 15.70 | 0.95 | 299 | -0.01 | 2.64 | 2.65 | ||
2024 | 15.01 | 15.73 | 0.72 | 297 | -0.01 | 2.64 | 2.65 | ||
2025 | 15.27 | 15.75 | 0.48 | 293 | -0.01 | 2.64 | 2.65 | ||
2026 | 15.46 | 15.77 | 0.31 | 291 | -0.01 | 2.64 | 2.65 | ||
2027 | 15.63 | 15.78 | 0.15 | 289 | -0.01 | 2.64 | 2.65 | ||
2028 | 15.80 | 15.80 | 0.00 | 288 | -0.01 | 2.64 | 2.66 | ||
2029 | 15.95 | 15.81 | -0.14 | 286 | -0.02 | 2.64 | 2.66 | ||
2030 | 16.08 | 15.82 | -0.26 | 285 | -0.02 | 2.64 | 2.66 | ||
2031 | 16.20 | 15.83 | -0.37 | 285 | -0.02 | 2.64 | 2.66 | ||
2032 | 16.31 | 15.84 | -0.46 | 284 | -0.02 | 2.64 | 2.66 | ||
2033 | 16.39 | 15.85 | -0.54 | 283 | -0.02 | 2.64 | 2.66 | ||
2034 | 16.44 | 15.85 | -0.58 | 282 | -0.02 | 2.64 | 2.67 | ||
2035 | 16.47 | 15.86 | -0.61 | 281 | -0.03 | 2.64 | 2.67 | ||
2036 | 16.53 | 15.86 | -0.66 | 279 | -0.03 | 2.64 | 2.67 | ||
2037 | 16.57 | 15.87 | -0.70 | 278 | -0.03 | 2.64 | 2.67 | ||
2038 | 16.58 | 15.87 | -0.71 | 276 | -0.03 | 2.64 | 2.68 | ||
2039 | 16.58 | 15.87 | -0.70 | 275 | -0.03 | 2.64 | 2.68 | ||
2040 | 16.55 | 15.88 | -0.68 | 274 | -0.04 | 2.64 | 2.68 | ||
2041 | 16.52 | 15.88 | -0.65 | 273 | -0.04 | 2.64 | 2.68 | ||
2042 | 16.49 | 15.88 | -0.62 | 272 | -0.04 | 2.64 | 2.69 | ||
2043 | 16.46 | 15.88 | -0.58 | 272 | -0.04 | 2.64 | 2.69 | ||
2044 | 16.42 | 15.88 | -0.55 | 271 | -0.05 | 2.64 | 2.69 | ||
2045 | 16.40 | 15.88 | -0.53 | 271 | -0.05 | 2.65 | 2.69 | ||
2046 | 16.38 | 15.88 | -0.50 | 271 | -0.05 | 2.65 | 2.70 | ||
2047 | 16.35 | 15.88 | -0.47 | 271 | -0.05 | 2.65 | 2.70 | ||
2048 | 16.33 | 15.88 | -0.45 | 271 | -0.05 | 2.65 | 2.70 | ||
2049 | 16.31 | 15.88 | -0.43 | 271 | -0.06 | 2.65 | 2.70 | ||
2050 | 16.30 | 15.88 | -0.42 | 272 | -0.06 | 2.65 | 2.71 | ||
2051 | 16.30 | 15.88 | -0.42 | 272 | -0.06 | 2.65 | 2.71 | ||
2052 | 16.31 | 15.88 | -0.42 | 272 | -0.06 | 2.65 | 2.71 | ||
2053 | 16.33 | 15.88 | -0.44 | 272 | -0.07 | 2.65 | 2.71 | ||
2054 | 16.36 | 15.89 | -0.47 | 272 | -0.07 | 2.65 | 2.72 | ||
2055 | 16.39 | 15.89 | -0.50 | 272 | -0.07 | 2.65 | 2.72 | ||
2056 | 16.43 | 15.90 | -0.54 | 271 | -0.07 | 2.65 | 2.72 | ||
2057 | 16.48 | 15.90 | -0.58 | 270 | -0.08 | 2.65 | 2.73 | ||
2058 | 16.53 | 15.90 | -0.62 | 269 | -0.08 | 2.65 | 2.73 | ||
2059 | 16.58 | 15.91 | -0.67 | 267 | -0.08 | 2.65 | 2.73 | ||
2060 | 16.62 | 15.91 | -0.71 | 265 | -0.08 | 2.65 | 2.73 | ||
2061 | 16.67 | 15.92 | -0.75 | 263 | -0.09 | 2.65 | 2.74 | ||
2062 | 16.72 | 15.92 | -0.80 | 261 | -0.09 | 2.65 | 2.74 | ||
2063 | 16.77 | 15.92 | -0.84 | 259 | -0.09 | 2.65 | 2.74 | ||
2064 | 16.81 | 15.93 | -0.89 | 256 | -0.09 | 2.65 | 2.74 | ||
2065 | 16.86 | 15.93 | -0.93 | 253 | -0.09 | 2.65 | 2.75 | ||
2066 | 16.91 | 15.94 | -0.98 | 249 | -0.09 | 2.65 | 2.75 | ||
2067 | 16.97 | 15.94 | -1.02 | 246 | -0.10 | 2.65 | 2.75 | ||
2068 | 17.02 | 15.94 | -1.07 | 242 | -0.10 | 2.65 | 2.75 | ||
2069 | 17.07 | 15.95 | -1.12 | 238 | -0.10 | 2.66 | 2.75 | ||
2070 | 17.12 | 15.95 | -1.17 | 233 | -0.10 | 2.66 | 2.75 | ||
2071 | 17.16 | 15.96 | -1.21 | 229 | -0.10 | 2.66 | 2.76 | ||
2072 | 17.20 | 15.96 | -1.24 | 224 | -0.10 | 2.66 | 2.76 | ||
2073 | 17.24 | 15.96 | -1.28 | 219 | -0.10 | 2.66 | 2.76 | ||
2074 | 17.27 | 15.97 | -1.30 | 213 | -0.10 | 2.66 | 2.76 | ||
2075 | 17.29 | 15.97 | -1.32 | 208 | -0.10 | 2.66 | 2.76 | ||
2076 | 17.30 | 15.97 | -1.33 | 203 | -0.10 | 2.66 | 2.76 | ||
2077 | 17.31 | 15.97 | -1.34 | 197 | -0.10 | 2.66 | 2.76 | ||
2078 | 17.31 | 15.97 | -1.33 | 192 | -0.10 | 2.66 | 2.76 | ||
2079 | 17.30 | 15.97 | -1.33 | 187 | -0.10 | 2.66 | 2.76 | ||
2080 | 17.30 | 15.97 | -1.33 | 181 | -0.10 | 2.66 | 2.76 | ||
2081 | 17.30 | 15.97 | -1.32 | 176 | -0.10 | 2.66 | 2.77 | ||
2082 | 17.30 | 15.98 | -1.33 | 170 | -0.10 | 2.66 | 2.77 | ||
2083 | 17.32 | 15.98 | -1.34 | 165 | -0.10 | 2.66 | 2.77 | ||
2084 | 17.34 | 15.98 | -1.36 | 159 | -0.10 | 2.67 | 2.77 | ||
2085 | 17.37 | 15.98 | -1.39 | 153 | -0.10 | 2.67 | 2.77 | ||
2086 | 17.40 | 15.98 | -1.42 | 146 | -0.10 | 2.67 | 2.77 | ||
2087 | 17.44 | 15.99 | -1.45 | 140 | -0.10 | 2.67 | 2.77 | ||
2088 | 17.48 | 15.99 | -1.49 | 133 | -0.10 | 2.67 | 2.77 | ||
2089 | 17.53 | 16.00 | -1.53 | 126 | -0.10 | 2.67 | 2.77 | ||
2090 | 17.58 | 16.00 | -1.58 | 118 | -0.10 | 2.67 | 2.77 | ||
2091 | 17.62 | 16.00 | -1.62 | 110 | -0.10 | 2.67 | 2.77 |
  | 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 | 16.45% | 16.46% | 0.01% | N/A | -0.06% | 2.61% | 2.67% | ||
  | |||||||||
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 |