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 | 13.97 | 12.96 | -1.01 | 275 | 0.12 | 0.01 | -0.11 | ||
2019 | 14.10 | 12.97 | -1.13 | 259 | 0.12 | 0.01 | -0.11 | ||
2020 | 14.25 | 12.99 | -1.26 | 243 | 0.12 | 0.01 | -0.11 | ||
2021 | 14.39 | 13.01 | -1.38 | 227 | 0.12 | 0.01 | -0.11 | ||
2022 | 14.61 | 13.04 | -1.57 | 211 | 0.12 | 0.01 | -0.11 | ||
2023 | 14.88 | 13.06 | -1.81 | 194 | 0.12 | 0.01 | -0.11 | ||
2024 | 15.15 | 13.10 | -2.05 | 177 | 0.12 | 0.01 | -0.12 | ||
2025 | 15.41 | 13.12 | -2.29 | 159 | 0.12 | 0.01 | -0.12 | ||
2026 | 15.60 | 13.13 | -2.46 | 142 | 0.13 | 0.01 | -0.12 | ||
2027 | 15.77 | 13.15 | -2.63 | 125 | 0.13 | 0.01 | -0.12 | ||
2028 | 15.94 | 13.16 | -2.78 | 107 | 0.13 | 0.01 | -0.12 | ||
2029 | 16.09 | 13.18 | -2.92 | 90 | 0.13 | 0.01 | -0.12 | ||
2030 | 16.23 | 13.19 | -3.04 | 72 | 0.13 | 0.01 | -0.12 | ||
2031 | 16.35 | 13.20 | -3.15 | 54 | 0.13 | 0.01 | -0.12 | ||
2032 | 16.46 | 13.21 | -3.25 | 36 | 0.13 | 0.01 | -0.12 | ||
2033 | 16.54 | 13.21 | -3.33 | 16 | 0.13 | 0.01 | -0.12 | ||
2034 | 16.60 | 13.22 | -3.38 | ---- | 0.13 | 0.01 | -0.12 | ||
2035 | 16.63 | 13.22 | -3.40 | ---- | 0.13 | 0.01 | -0.12 | ||
2036 | 16.69 | 13.23 | -3.46 | ---- | 0.13 | 0.01 | -0.13 | ||
2037 | 16.73 | 13.23 | -3.50 | ---- | 0.13 | 0.01 | -0.13 | ||
2038 | 16.75 | 13.24 | -3.51 | ---- | 0.13 | 0.01 | -0.13 | ||
2039 | 16.74 | 13.24 | -3.50 | ---- | 0.13 | 0.01 | -0.13 | ||
2040 | 16.72 | 13.24 | -3.48 | ---- | 0.13 | 0.01 | -0.13 | ||
2041 | 16.69 | 13.24 | -3.46 | ---- | 0.13 | 0.01 | -0.13 | ||
2042 | 16.67 | 13.24 | -3.43 | ---- | 0.13 | 0.01 | -0.13 | ||
2043 | 16.63 | 13.24 | -3.39 | ---- | 0.13 | 0.01 | -0.12 | ||
2044 | 16.60 | 13.24 | -3.36 | ---- | 0.13 | 0.01 | -0.12 | ||
2045 | 16.58 | 13.24 | -3.34 | ---- | 0.13 | 0.01 | -0.12 | ||
2046 | 16.56 | 13.24 | -3.32 | ---- | 0.13 | 0.01 | -0.12 | ||
2047 | 16.53 | 13.24 | -3.29 | ---- | 0.13 | 0.01 | -0.12 | ||
2048 | 16.51 | 13.24 | -3.28 | ---- | 0.13 | 0.01 | -0.12 | ||
2049 | 16.50 | 13.24 | -3.26 | ---- | 0.13 | 0.01 | -0.12 | ||
2050 | 16.49 | 13.24 | -3.25 | ---- | 0.13 | 0.01 | -0.12 | ||
2051 | 16.49 | 13.24 | -3.25 | ---- | 0.13 | 0.01 | -0.12 | ||
2052 | 16.50 | 13.24 | -3.26 | ---- | 0.13 | 0.01 | -0.12 | ||
2053 | 16.52 | 13.24 | -3.28 | ---- | 0.13 | 0.01 | -0.12 | ||
2054 | 16.55 | 13.25 | -3.30 | ---- | 0.13 | 0.01 | -0.12 | ||
2055 | 16.59 | 13.25 | -3.34 | ---- | 0.13 | 0.01 | -0.12 | ||
2056 | 16.63 | 13.25 | -3.38 | ---- | 0.13 | 0.01 | -0.12 | ||
2057 | 16.68 | 13.26 | -3.43 | ---- | 0.13 | 0.01 | -0.12 | ||
2058 | 16.73 | 13.26 | -3.47 | ---- | 0.13 | 0.01 | -0.12 | ||
2059 | 16.78 | 13.27 | -3.52 | ---- | 0.13 | 0.01 | -0.12 | ||
2060 | 16.83 | 13.27 | -3.56 | ---- | 0.13 | 0.01 | -0.12 | ||
2061 | 16.88 | 13.27 | -3.61 | ---- | 0.13 | 0.01 | -0.12 | ||
2062 | 16.93 | 13.28 | -3.66 | ---- | 0.13 | 0.01 | -0.12 | ||
2063 | 16.98 | 13.28 | -3.70 | ---- | 0.13 | 0.01 | -0.12 | ||
2064 | 17.03 | 13.28 | -3.75 | ---- | 0.13 | 0.01 | -0.12 | ||
2065 | 17.08 | 13.29 | -3.80 | ---- | 0.13 | 0.01 | -0.12 | ||
2066 | 17.13 | 13.29 | -3.84 | ---- | 0.13 | 0.01 | -0.12 | ||
2067 | 17.19 | 13.29 | -3.89 | ---- | 0.13 | 0.01 | -0.12 | ||
2068 | 17.24 | 13.30 | -3.94 | ---- | 0.13 | 0.01 | -0.12 | ||
2069 | 17.29 | 13.30 | -3.99 | ---- | 0.13 | 0.01 | -0.12 | ||
2070 | 17.35 | 13.30 | -4.04 | ---- | 0.13 | 0.01 | -0.12 | ||
2071 | 17.39 | 13.31 | -4.09 | ---- | 0.13 | 0.01 | -0.12 | ||
2072 | 17.43 | 13.31 | -4.12 | ---- | 0.13 | 0.01 | -0.12 | ||
2073 | 17.47 | 13.31 | -4.16 | ---- | 0.13 | 0.01 | -0.12 | ||
2074 | 17.50 | 13.32 | -4.18 | ---- | 0.13 | 0.01 | -0.12 | ||
2075 | 17.52 | 13.32 | -4.20 | ---- | 0.13 | 0.01 | -0.12 | ||
2076 | 17.53 | 13.32 | -4.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2077 | 17.54 | 13.32 | -4.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2078 | 17.54 | 13.32 | -4.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2079 | 17.54 | 13.32 | -4.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2080 | 17.53 | 13.32 | -4.21 | ---- | 0.13 | 0.01 | -0.12 | ||
2081 | 17.53 | 13.32 | -4.21 | ---- | 0.13 | 0.01 | -0.12 | ||
2082 | 17.54 | 13.32 | -4.22 | ---- | 0.13 | 0.01 | -0.12 | ||
2083 | 17.55 | 13.32 | -4.23 | ---- | 0.13 | 0.01 | -0.12 | ||
2084 | 17.57 | 13.32 | -4.25 | ---- | 0.13 | 0.01 | -0.12 | ||
2085 | 17.60 | 13.32 | -4.28 | ---- | 0.13 | 0.01 | -0.12 | ||
2086 | 17.63 | 13.33 | -4.31 | ---- | 0.13 | 0.01 | -0.12 | ||
2087 | 17.67 | 13.33 | -4.35 | ---- | 0.13 | 0.01 | -0.12 | ||
2088 | 17.72 | 13.33 | -4.39 | ---- | 0.13 | 0.01 | -0.12 | ||
2089 | 17.76 | 13.33 | -4.43 | ---- | 0.13 | 0.01 | -0.12 | ||
2090 | 17.81 | 13.34 | -4.47 | ---- | 0.13 | 0.01 | -0.12 | ||
2091 | 17.85 | 13.34 | -4.51 | ---- | 0.13 | 0.01 | -0.12 |
  | 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 | 16.63% | 13.85% | -2.78% | 2033 | 0.13% | 0.01% | -0.12% | ||
  | |||||||||
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 |