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 | 12.97 | -1.02 | 262 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.13 | 12.98 | -1.15 | 246 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.27 | 13.00 | -1.27 | 231 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.49 | 13.03 | -1.46 | 216 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.76 | 13.06 | -1.70 | 200 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.02 | 13.09 | -1.93 | 183 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.28 | 13.11 | -2.17 | 166 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.46 | 13.13 | -2.34 | 149 | -0.01 | 0.00 | 0.01 | ||
2027 | 15.63 | 13.14 | -2.49 | 132 | -0.01 | 0.00 | 0.01 | ||
2028 | 15.79 | 13.16 | -2.64 | 115 | -0.02 | 0.00 | 0.02 | ||
2029 | 15.93 | 13.17 | -2.77 | 99 | -0.03 | 0.00 | 0.03 | ||
2030 | 16.05 | 13.18 | -2.88 | 82 | -0.05 | 0.00 | 0.05 | ||
2031 | 16.16 | 13.19 | -2.97 | 65 | -0.07 | 0.00 | 0.06 | ||
2032 | 16.24 | 13.20 | -3.05 | 47 | -0.09 | 0.00 | 0.08 | ||
2033 | 16.30 | 13.20 | -3.10 | 29 | -0.11 | -0.01 | 0.10 | ||
2034 | 16.33 | 13.21 | -3.12 | 11 | -0.13 | -0.01 | 0.13 | ||
2035 | 16.33 | 13.21 | -3.13 | ---- | -0.16 | -0.01 | 0.15 | ||
2036 | 16.36 | 13.21 | -3.15 | ---- | -0.19 | -0.01 | 0.18 | ||
2037 | 16.37 | 13.21 | -3.16 | ---- | -0.23 | -0.01 | 0.22 | ||
2038 | 16.35 | 13.22 | -3.14 | ---- | -0.26 | -0.01 | 0.25 | ||
2039 | 16.31 | 13.22 | -3.10 | ---- | -0.30 | -0.02 | 0.28 | ||
2040 | 16.25 | 13.21 | -3.04 | ---- | -0.34 | -0.02 | 0.32 | ||
2041 | 16.18 | 13.21 | -2.97 | ---- | -0.38 | -0.02 | 0.36 | ||
2042 | 16.11 | 13.21 | -2.90 | ---- | -0.42 | -0.02 | 0.40 | ||
2043 | 16.03 | 13.21 | -2.83 | ---- | -0.47 | -0.02 | 0.44 | ||
2044 | 15.95 | 13.20 | -2.75 | ---- | -0.51 | -0.03 | 0.49 | ||
2045 | 15.89 | 13.20 | -2.69 | ---- | -0.56 | -0.03 | 0.53 | ||
2046 | 15.81 | 13.20 | -2.61 | ---- | -0.61 | -0.03 | 0.58 | ||
2047 | 15.73 | 13.20 | -2.54 | ---- | -0.67 | -0.04 | 0.63 | ||
2048 | 15.66 | 13.19 | -2.47 | ---- | -0.72 | -0.04 | 0.68 | ||
2049 | 15.59 | 13.19 | -2.40 | ---- | -0.78 | -0.04 | 0.74 | ||
2050 | 15.52 | 13.19 | -2.34 | ---- | -0.84 | -0.04 | 0.79 | ||
2051 | 15.46 | 13.18 | -2.28 | ---- | -0.90 | -0.05 | 0.85 | ||
2052 | 15.41 | 13.18 | -2.23 | ---- | -0.96 | -0.05 | 0.91 | ||
2053 | 15.37 | 13.18 | -2.19 | ---- | -1.02 | -0.05 | 0.97 | ||
2054 | 15.34 | 13.18 | -2.16 | ---- | -1.09 | -0.06 | 1.03 | ||
2055 | 15.31 | 13.18 | -2.13 | ---- | -1.15 | -0.06 | 1.09 | ||
2056 | 15.29 | 13.18 | -2.11 | ---- | -1.22 | -0.07 | 1.15 | ||
2057 | 15.27 | 13.18 | -2.09 | ---- | -1.29 | -0.07 | 1.22 | ||
2058 | 15.25 | 13.18 | -2.07 | ---- | -1.36 | -0.07 | 1.28 | ||
2059 | 15.24 | 13.18 | -2.05 | ---- | -1.42 | -0.08 | 1.34 | ||
2060 | 15.22 | 13.18 | -2.04 | ---- | -1.49 | -0.08 | 1.41 | ||
2061 | 15.21 | 13.18 | -2.03 | ---- | -1.55 | -0.08 | 1.47 | ||
2062 | 15.20 | 13.18 | -2.01 | ---- | -1.61 | -0.09 | 1.52 | ||
2063 | 15.19 | 13.18 | -2.00 | ---- | -1.67 | -0.09 | 1.58 | ||
2064 | 15.18 | 13.18 | -2.00 | ---- | -1.73 | -0.09 | 1.63 | ||
2065 | 15.17 | 13.18 | -1.99 | ---- | -1.78 | -0.10 | 1.68 | ||
2066 | 15.18 | 13.18 | -1.99 | ---- | -1.83 | -0.10 | 1.73 | ||
2067 | 15.18 | 13.18 | -2.00 | ---- | -1.88 | -0.10 | 1.78 | ||
2068 | 15.19 | 13.18 | -2.00 | ---- | -1.93 | -0.11 | 1.82 | ||
2069 | 15.19 | 13.18 | -2.01 | ---- | -1.97 | -0.11 | 1.86 | ||
2070 | 15.21 | 13.19 | -2.02 | ---- | -2.01 | -0.11 | 1.90 | ||
2071 | 15.21 | 13.19 | -2.03 | ---- | -2.05 | -0.11 | 1.94 | ||
2072 | 15.22 | 13.19 | -2.03 | ---- | -2.08 | -0.12 | 1.97 | ||
2073 | 15.22 | 13.19 | -2.04 | ---- | -2.12 | -0.12 | 2.00 | ||
2074 | 15.22 | 13.19 | -2.04 | ---- | -2.15 | -0.12 | 2.03 | ||
2075 | 15.22 | 13.19 | -2.03 | ---- | -2.17 | -0.12 | 2.05 | ||
2076 | 15.21 | 13.19 | -2.02 | ---- | -2.19 | -0.12 | 2.07 | ||
2077 | 15.20 | 13.19 | -2.01 | ---- | -2.21 | -0.12 | 2.09 | ||
2078 | 15.18 | 13.19 | -1.99 | ---- | -2.23 | -0.12 | 2.11 | ||
2079 | 15.16 | 13.19 | -1.97 | ---- | -2.24 | -0.13 | 2.12 | ||
2080 | 15.14 | 13.19 | -1.96 | ---- | -2.26 | -0.13 | 2.13 | ||
2081 | 15.13 | 13.18 | -1.95 | ---- | -2.27 | -0.13 | 2.14 | ||
2082 | 15.13 | 13.18 | -1.94 | ---- | -2.28 | -0.13 | 2.15 | ||
2083 | 15.13 | 13.18 | -1.94 | ---- | -2.29 | -0.13 | 2.16 | ||
2084 | 15.14 | 13.19 | -1.95 | ---- | -2.30 | -0.13 | 2.17 | ||
2085 | 15.16 | 13.19 | -1.97 | ---- | -2.31 | -0.13 | 2.18 | ||
2086 | 15.18 | 13.19 | -1.99 | ---- | -2.32 | -0.13 | 2.19 | ||
2087 | 15.21 | 13.19 | -2.02 | ---- | -2.33 | -0.13 | 2.20 | ||
2088 | 15.24 | 13.19 | -2.05 | ---- | -2.34 | -0.13 | 2.21 | ||
2089 | 15.28 | 13.19 | -2.08 | ---- | -2.35 | -0.13 | 2.22 | ||
2090 | 15.32 | 13.20 | -2.12 | ---- | -2.36 | -0.13 | 2.23 | ||
2091 | 15.35 | 13.20 | -2.16 | ---- | -2.37 | -0.13 | 2.24 |
  | 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 2016 Trustees Report. | |||||||||
2016-2090 | 15.54% | 13.79% | -1.75% | 2034 | -0.96% | -0.05% | 0.91% | ||
  | |||||||||
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 |