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 | 13.71 | 12.92 | -0.80 | 293 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.84 | 12.95 | -0.88 | 277 | -0.02 | 0.00 | 0.02 | ||
2019 | 13.96 | 12.97 | -0.99 | 262 | -0.03 | 0.00 | 0.03 | ||
2020 | 14.09 | 12.98 | -1.11 | 247 | -0.05 | 0.00 | 0.04 | ||
2021 | 14.21 | 13.00 | -1.21 | 233 | -0.06 | 0.00 | 0.06 | ||
2022 | 14.40 | 13.03 | -1.37 | 218 | -0.09 | 0.00 | 0.08 | ||
2023 | 14.65 | 13.05 | -1.59 | 203 | -0.11 | 0.00 | 0.11 | ||
2024 | 14.89 | 13.09 | -1.80 | 187 | -0.13 | -0.01 | 0.13 | ||
2025 | 15.13 | 13.10 | -2.02 | 170 | -0.16 | -0.01 | 0.15 | ||
2026 | 15.29 | 13.12 | -2.17 | 154 | -0.18 | -0.01 | 0.18 | ||
2027 | 15.44 | 13.13 | -2.31 | 139 | -0.21 | -0.01 | 0.20 | ||
2028 | 15.58 | 13.15 | -2.44 | 123 | -0.23 | -0.01 | 0.22 | ||
2029 | 15.71 | 13.16 | -2.56 | 107 | -0.25 | -0.01 | 0.24 | ||
2030 | 15.83 | 13.17 | -2.66 | 91 | -0.27 | -0.01 | 0.26 | ||
2031 | 15.93 | 13.18 | -2.75 | 75 | -0.29 | -0.01 | 0.28 | ||
2032 | 16.02 | 13.18 | -2.83 | 59 | -0.31 | -0.02 | 0.30 | ||
2033 | 16.08 | 13.19 | -2.89 | 42 | -0.33 | -0.02 | 0.31 | ||
2034 | 16.12 | 13.19 | -2.92 | 25 | -0.34 | -0.02 | 0.33 | ||
2035 | 16.14 | 13.20 | -2.94 | 7 | -0.36 | -0.02 | 0.34 | ||
2036 | 16.18 | 13.20 | -2.98 | ---- | -0.37 | -0.02 | 0.36 | ||
2037 | 16.21 | 13.21 | -3.00 | ---- | -0.39 | -0.02 | 0.37 | ||
2038 | 16.21 | 13.21 | -3.00 | ---- | -0.40 | -0.02 | 0.38 | ||
2039 | 16.20 | 13.21 | -2.99 | ---- | -0.41 | -0.02 | 0.39 | ||
2040 | 16.17 | 13.21 | -2.96 | ---- | -0.42 | -0.02 | 0.40 | ||
2041 | 16.13 | 13.21 | -2.92 | ---- | -0.43 | -0.02 | 0.41 | ||
2042 | 16.10 | 13.21 | -2.89 | ---- | -0.44 | -0.02 | 0.42 | ||
2043 | 16.05 | 13.21 | -2.85 | ---- | -0.45 | -0.02 | 0.42 | ||
2044 | 16.02 | 13.21 | -2.81 | ---- | -0.45 | -0.02 | 0.43 | ||
2045 | 15.99 | 13.21 | -2.79 | ---- | -0.46 | -0.02 | 0.43 | ||
2046 | 15.96 | 13.21 | -2.76 | ---- | -0.46 | -0.02 | 0.44 | ||
2047 | 15.94 | 13.21 | -2.73 | ---- | -0.47 | -0.02 | 0.44 | ||
2048 | 15.91 | 13.21 | -2.71 | ---- | -0.47 | -0.02 | 0.45 | ||
2049 | 15.90 | 13.21 | -2.69 | ---- | -0.47 | -0.02 | 0.45 | ||
2050 | 15.88 | 13.21 | -2.68 | ---- | -0.48 | -0.03 | 0.45 | ||
2051 | 15.88 | 13.21 | -2.67 | ---- | -0.48 | -0.03 | 0.45 | ||
2052 | 15.89 | 13.21 | -2.68 | ---- | -0.48 | -0.03 | 0.46 | ||
2053 | 15.91 | 13.21 | -2.70 | ---- | -0.48 | -0.03 | 0.46 | ||
2054 | 15.94 | 13.21 | -2.73 | ---- | -0.49 | -0.03 | 0.46 | ||
2055 | 15.98 | 13.22 | -2.76 | ---- | -0.49 | -0.03 | 0.46 | ||
2056 | 16.02 | 13.22 | -2.80 | ---- | -0.49 | -0.03 | 0.46 | ||
2057 | 16.07 | 13.22 | -2.84 | ---- | -0.49 | -0.03 | 0.47 | ||
2058 | 16.11 | 13.23 | -2.88 | ---- | -0.49 | -0.03 | 0.47 | ||
2059 | 16.16 | 13.23 | -2.93 | ---- | -0.50 | -0.03 | 0.47 | ||
2060 | 16.21 | 13.24 | -2.97 | ---- | -0.50 | -0.03 | 0.47 | ||
2061 | 16.26 | 13.24 | -3.02 | ---- | -0.50 | -0.03 | 0.47 | ||
2062 | 16.31 | 13.24 | -3.06 | ---- | -0.50 | -0.03 | 0.47 | ||
2063 | 16.35 | 13.25 | -3.11 | ---- | -0.50 | -0.03 | 0.48 | ||
2064 | 16.40 | 13.25 | -3.15 | ---- | -0.50 | -0.03 | 0.48 | ||
2065 | 16.45 | 13.25 | -3.20 | ---- | -0.51 | -0.03 | 0.48 | ||
2066 | 16.50 | 13.26 | -3.24 | ---- | -0.51 | -0.03 | 0.48 | ||
2067 | 16.55 | 13.26 | -3.29 | ---- | -0.51 | -0.03 | 0.48 | ||
2068 | 16.60 | 13.26 | -3.34 | ---- | -0.51 | -0.03 | 0.48 | ||
2069 | 16.65 | 13.27 | -3.39 | ---- | -0.51 | -0.03 | 0.49 | ||
2070 | 16.70 | 13.27 | -3.43 | ---- | -0.52 | -0.03 | 0.49 | ||
2071 | 16.75 | 13.27 | -3.48 | ---- | -0.52 | -0.03 | 0.49 | ||
2072 | 16.79 | 13.28 | -3.51 | ---- | -0.52 | -0.03 | 0.49 | ||
2073 | 16.82 | 13.28 | -3.54 | ---- | -0.52 | -0.03 | 0.49 | ||
2074 | 16.85 | 13.28 | -3.57 | ---- | -0.52 | -0.03 | 0.49 | ||
2075 | 16.87 | 13.28 | -3.59 | ---- | -0.52 | -0.03 | 0.49 | ||
2076 | 16.88 | 13.28 | -3.60 | ---- | -0.52 | -0.03 | 0.49 | ||
2077 | 16.89 | 13.28 | -3.60 | ---- | -0.52 | -0.03 | 0.49 | ||
2078 | 16.89 | 13.28 | -3.60 | ---- | -0.52 | -0.03 | 0.49 | ||
2079 | 16.88 | 13.28 | -3.60 | ---- | -0.52 | -0.03 | 0.49 | ||
2080 | 16.88 | 13.28 | -3.60 | ---- | -0.52 | -0.03 | 0.49 | ||
2081 | 16.88 | 13.28 | -3.60 | ---- | -0.52 | -0.03 | 0.49 | ||
2082 | 16.88 | 13.28 | -3.60 | ---- | -0.52 | -0.03 | 0.49 | ||
2083 | 16.90 | 13.28 | -3.61 | ---- | -0.52 | -0.03 | 0.49 | ||
2084 | 16.92 | 13.29 | -3.63 | ---- | -0.52 | -0.03 | 0.49 | ||
2085 | 16.95 | 13.29 | -3.66 | ---- | -0.52 | -0.03 | 0.50 | ||
2086 | 16.98 | 13.29 | -3.69 | ---- | -0.52 | -0.03 | 0.50 | ||
2087 | 17.02 | 13.29 | -3.73 | ---- | -0.53 | -0.03 | 0.50 | ||
2088 | 17.06 | 13.29 | -3.76 | ---- | -0.53 | -0.03 | 0.50 | ||
2089 | 17.10 | 13.30 | -3.81 | ---- | -0.53 | -0.03 | 0.50 | ||
2090 | 17.15 | 13.30 | -3.85 | ---- | -0.53 | -0.03 | 0.50 | ||
2091 | 17.19 | 13.30 | -3.89 | ---- | -0.53 | -0.03 | 0.50 |
  | 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 | 16.11% | 13.82% | -2.29% | 2035 | -0.39% | -0.02% | 0.37% | ||
  | |||||||||
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 |