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 | 12.70 | -1.16 | 277 | 0.00 | -0.26 | -0.26 | ||
2019 | 13.99 | 12.71 | -1.28 | 260 | 0.00 | -0.26 | -0.26 | ||
2020 | 14.13 | 12.72 | -1.41 | 243 | 0.00 | -0.26 | -0.26 | ||
2021 | 14.27 | 12.75 | -1.53 | 226 | 0.00 | -0.26 | -0.26 | ||
2022 | 14.49 | 12.78 | -1.71 | 209 | 0.00 | -0.26 | -0.26 | ||
2023 | 14.76 | 12.80 | -1.96 | 191 | 0.00 | -0.25 | -0.26 | ||
2024 | 15.02 | 12.84 | -2.19 | 173 | 0.00 | -0.25 | -0.26 | ||
2025 | 15.29 | 12.86 | -2.43 | 154 | 0.00 | -0.25 | -0.25 | ||
2026 | 15.47 | 12.88 | -2.59 | 136 | 0.00 | -0.25 | -0.25 | ||
2027 | 15.65 | 12.90 | -2.75 | 118 | 0.00 | -0.24 | -0.24 | ||
2028 | 15.81 | 12.92 | -2.90 | 100 | 0.00 | -0.24 | -0.24 | ||
2029 | 15.97 | 12.94 | -3.03 | 81 | 0.00 | -0.23 | -0.23 | ||
2030 | 16.10 | 12.95 | -3.15 | 63 | 0.00 | -0.23 | -0.23 | ||
2031 | 16.22 | 12.97 | -3.25 | 44 | 0.00 | -0.22 | -0.22 | ||
2032 | 16.33 | 12.99 | -3.34 | 25 | 0.00 | -0.21 | -0.21 | ||
2033 | 16.41 | 13.00 | -3.41 | 5 | 0.00 | -0.21 | -0.21 | ||
2034 | 16.46 | 13.01 | -3.45 | ---- | 0.00 | -0.20 | -0.20 | ||
2035 | 16.50 | 13.02 | -3.47 | ---- | 0.00 | -0.19 | -0.19 | ||
2036 | 16.56 | 13.04 | -3.52 | ---- | 0.00 | -0.18 | -0.18 | ||
2037 | 16.60 | 13.05 | -3.55 | ---- | 0.00 | -0.18 | -0.18 | ||
2038 | 16.61 | 13.06 | -3.55 | ---- | 0.00 | -0.17 | -0.17 | ||
2039 | 16.61 | 13.07 | -3.54 | ---- | 0.00 | -0.16 | -0.16 | ||
2040 | 16.59 | 13.08 | -3.51 | ---- | 0.00 | -0.15 | -0.15 | ||
2041 | 16.56 | 13.09 | -3.48 | ---- | 0.00 | -0.15 | -0.15 | ||
2042 | 16.53 | 13.09 | -3.44 | ---- | 0.00 | -0.14 | -0.14 | ||
2043 | 16.50 | 13.10 | -3.40 | ---- | 0.00 | -0.13 | -0.13 | ||
2044 | 16.47 | 13.11 | -3.36 | ---- | 0.00 | -0.13 | -0.13 | ||
2045 | 16.45 | 13.11 | -3.34 | ---- | 0.00 | -0.12 | -0.12 | ||
2046 | 16.43 | 13.12 | -3.31 | ---- | 0.00 | -0.11 | -0.11 | ||
2047 | 16.40 | 13.13 | -3.28 | ---- | 0.00 | -0.11 | -0.11 | ||
2048 | 16.39 | 13.13 | -3.25 | ---- | 0.00 | -0.10 | -0.10 | ||
2049 | 16.37 | 13.14 | -3.23 | ---- | 0.00 | -0.09 | -0.09 | ||
2050 | 16.36 | 13.14 | -3.21 | ---- | 0.00 | -0.09 | -0.09 | ||
2051 | 16.36 | 13.15 | -3.21 | ---- | 0.00 | -0.08 | -0.08 | ||
2052 | 16.37 | 13.16 | -3.22 | ---- | 0.00 | -0.08 | -0.08 | ||
2053 | 16.39 | 13.16 | -3.23 | ---- | 0.00 | -0.07 | -0.07 | ||
2054 | 16.42 | 13.17 | -3.25 | ---- | 0.00 | -0.07 | -0.07 | ||
2055 | 16.46 | 13.18 | -3.29 | ---- | 0.00 | -0.07 | -0.07 | ||
2056 | 16.51 | 13.18 | -3.32 | ---- | 0.00 | -0.06 | -0.06 | ||
2057 | 16.56 | 13.19 | -3.36 | ---- | 0.00 | -0.06 | -0.06 | ||
2058 | 16.61 | 13.20 | -3.41 | ---- | 0.00 | -0.06 | -0.06 | ||
2059 | 16.66 | 13.21 | -3.45 | ---- | 0.00 | -0.05 | -0.05 | ||
2060 | 16.71 | 13.21 | -3.49 | ---- | 0.00 | -0.05 | -0.05 | ||
2061 | 16.76 | 13.22 | -3.54 | ---- | 0.00 | -0.05 | -0.05 | ||
2062 | 16.81 | 13.23 | -3.58 | ---- | 0.00 | -0.04 | -0.04 | ||
2063 | 16.86 | 13.23 | -3.63 | ---- | 0.00 | -0.04 | -0.04 | ||
2064 | 16.91 | 13.24 | -3.67 | ---- | 0.00 | -0.04 | -0.04 | ||
2065 | 16.96 | 13.24 | -3.71 | ---- | 0.00 | -0.04 | -0.04 | ||
2066 | 17.01 | 13.25 | -3.76 | ---- | 0.00 | -0.03 | -0.03 | ||
2067 | 17.06 | 13.25 | -3.81 | ---- | 0.00 | -0.03 | -0.03 | ||
2068 | 17.11 | 13.26 | -3.85 | ---- | 0.00 | -0.03 | -0.03 | ||
2069 | 17.17 | 13.26 | -3.90 | ---- | 0.00 | -0.03 | -0.03 | ||
2070 | 17.22 | 13.27 | -3.95 | ---- | 0.00 | -0.03 | -0.03 | ||
2071 | 17.26 | 13.27 | -3.99 | ---- | 0.00 | -0.03 | -0.03 | ||
2072 | 17.30 | 13.28 | -4.03 | ---- | 0.00 | -0.02 | -0.02 | ||
2073 | 17.34 | 13.28 | -4.06 | ---- | 0.00 | -0.02 | -0.02 | ||
2074 | 17.37 | 13.29 | -4.08 | ---- | 0.00 | -0.02 | -0.02 | ||
2075 | 17.39 | 13.29 | -4.10 | ---- | 0.00 | -0.02 | -0.02 | ||
2076 | 17.40 | 13.29 | -4.11 | ---- | 0.00 | -0.02 | -0.02 | ||
2077 | 17.41 | 13.29 | -4.12 | ---- | 0.00 | -0.02 | -0.02 | ||
2078 | 17.41 | 13.29 | -4.12 | ---- | 0.00 | -0.02 | -0.02 | ||
2079 | 17.41 | 13.29 | -4.11 | ---- | 0.00 | -0.02 | -0.02 | ||
2080 | 17.40 | 13.30 | -4.11 | ---- | 0.00 | -0.02 | -0.02 | ||
2081 | 17.40 | 13.30 | -4.10 | ---- | 0.00 | -0.01 | -0.02 | ||
2082 | 17.41 | 13.30 | -4.11 | ---- | 0.00 | -0.01 | -0.01 | ||
2083 | 17.42 | 13.30 | -4.12 | ---- | 0.00 | -0.01 | -0.01 | ||
2084 | 17.44 | 13.30 | -4.14 | ---- | 0.00 | -0.01 | -0.01 | ||
2085 | 17.47 | 13.30 | -4.17 | ---- | 0.00 | -0.01 | -0.01 | ||
2086 | 17.50 | 13.31 | -4.20 | ---- | 0.00 | -0.01 | -0.01 | ||
2087 | 17.54 | 13.31 | -4.23 | ---- | 0.00 | -0.01 | -0.01 | ||
2088 | 17.59 | 13.31 | -4.27 | ---- | 0.00 | -0.01 | -0.01 | ||
2089 | 17.63 | 13.32 | -4.31 | ---- | 0.00 | -0.01 | -0.01 | ||
2090 | 17.68 | 13.32 | -4.36 | ---- | 0.00 | -0.01 | -0.01 | ||
2091 | 17.72 | 13.32 | -4.40 | ---- | 0.00 | -0.01 | -0.01 |
  | 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 | 16.50% | 13.73% | -2.78% | 2033 | 0.00% | -0.12% | -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 |