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 | 14.40 | 12.94 | -1.45 | 279 | 0.68 | 0.03 | -0.65 | ||
2018 | 14.54 | 12.98 | -1.56 | 260 | 0.69 | 0.03 | -0.66 | ||
2019 | 14.68 | 13.00 | -1.68 | 241 | 0.69 | 0.03 | -0.66 | ||
2020 | 14.83 | 13.01 | -1.82 | 222 | 0.70 | 0.03 | -0.67 | ||
2021 | 14.98 | 13.03 | -1.94 | 204 | 0.71 | 0.03 | -0.67 | ||
2022 | 15.21 | 13.07 | -2.14 | 185 | 0.72 | 0.03 | -0.68 | ||
2023 | 15.49 | 13.09 | -2.40 | 166 | 0.73 | 0.03 | -0.70 | ||
2024 | 15.77 | 13.13 | -2.64 | 146 | 0.74 | 0.04 | -0.71 | ||
2025 | 16.04 | 13.15 | -2.90 | 126 | 0.76 | 0.04 | -0.72 | ||
2026 | 16.24 | 13.16 | -3.07 | 107 | 0.77 | 0.04 | -0.73 | ||
2027 | 16.42 | 13.18 | -3.24 | 87 | 0.78 | 0.04 | -0.74 | ||
2028 | 16.60 | 13.20 | -3.40 | 67 | 0.78 | 0.04 | -0.74 | ||
2029 | 16.76 | 13.21 | -3.55 | 46 | 0.79 | 0.04 | -0.75 | ||
2030 | 16.90 | 13.22 | -3.68 | 26 | 0.80 | 0.04 | -0.76 | ||
2031 | 17.03 | 13.23 | -3.80 | 4 | 0.80 | 0.04 | -0.76 | ||
2032 | 17.14 | 13.24 | -3.90 | ---- | 0.81 | 0.04 | -0.77 | ||
2033 | 17.22 | 13.25 | -3.97 | ---- | 0.81 | 0.04 | -0.77 | ||
2034 | 17.28 | 13.25 | -4.03 | ---- | 0.82 | 0.04 | -0.78 | ||
2035 | 17.31 | 13.26 | -4.06 | ---- | 0.82 | 0.04 | -0.78 | ||
2036 | 17.38 | 13.26 | -4.11 | ---- | 0.82 | 0.04 | -0.78 | ||
2037 | 17.42 | 13.27 | -4.15 | ---- | 0.82 | 0.04 | -0.78 | ||
2038 | 17.44 | 13.27 | -4.17 | ---- | 0.82 | 0.04 | -0.78 | ||
2039 | 17.43 | 13.27 | -4.16 | ---- | 0.82 | 0.04 | -0.78 | ||
2040 | 17.41 | 13.27 | -4.14 | ---- | 0.82 | 0.04 | -0.78 | ||
2041 | 17.38 | 13.27 | -4.11 | ---- | 0.82 | 0.04 | -0.78 | ||
2042 | 17.35 | 13.27 | -4.08 | ---- | 0.82 | 0.04 | -0.78 | ||
2043 | 17.32 | 13.27 | -4.05 | ---- | 0.82 | 0.04 | -0.78 | ||
2044 | 17.29 | 13.27 | -4.01 | ---- | 0.82 | 0.04 | -0.78 | ||
2045 | 17.27 | 13.27 | -3.99 | ---- | 0.82 | 0.04 | -0.77 | ||
2046 | 17.24 | 13.27 | -3.97 | ---- | 0.82 | 0.04 | -0.77 | ||
2047 | 17.22 | 13.27 | -3.94 | ---- | 0.81 | 0.04 | -0.77 | ||
2048 | 17.20 | 13.27 | -3.93 | ---- | 0.81 | 0.04 | -0.77 | ||
2049 | 17.18 | 13.27 | -3.91 | ---- | 0.81 | 0.04 | -0.77 | ||
2050 | 17.17 | 13.27 | -3.90 | ---- | 0.81 | 0.04 | -0.77 | ||
2051 | 17.17 | 13.28 | -3.90 | ---- | 0.81 | 0.04 | -0.77 | ||
2052 | 17.19 | 13.28 | -3.91 | ---- | 0.81 | 0.04 | -0.77 | ||
2053 | 17.21 | 13.28 | -3.93 | ---- | 0.81 | 0.04 | -0.77 | ||
2054 | 17.24 | 13.28 | -3.96 | ---- | 0.82 | 0.04 | -0.77 | ||
2055 | 17.28 | 13.29 | -4.00 | ---- | 0.82 | 0.04 | -0.77 | ||
2056 | 17.33 | 13.29 | -4.04 | ---- | 0.82 | 0.04 | -0.78 | ||
2057 | 17.38 | 13.29 | -4.09 | ---- | 0.82 | 0.04 | -0.78 | ||
2058 | 17.43 | 13.30 | -4.13 | ---- | 0.83 | 0.04 | -0.78 | ||
2059 | 17.48 | 13.30 | -4.18 | ---- | 0.83 | 0.04 | -0.78 | ||
2060 | 17.54 | 13.31 | -4.23 | ---- | 0.83 | 0.04 | -0.79 | ||
2061 | 17.59 | 13.31 | -4.28 | ---- | 0.83 | 0.04 | -0.79 | ||
2062 | 17.64 | 13.31 | -4.33 | ---- | 0.84 | 0.04 | -0.79 | ||
2063 | 17.70 | 13.32 | -4.38 | ---- | 0.84 | 0.04 | -0.79 | ||
2064 | 17.75 | 13.32 | -4.43 | ---- | 0.84 | 0.05 | -0.80 | ||
2065 | 17.80 | 13.32 | -4.47 | ---- | 0.84 | 0.05 | -0.80 | ||
2066 | 17.85 | 13.33 | -4.53 | ---- | 0.85 | 0.05 | -0.80 | ||
2067 | 17.91 | 13.33 | -4.58 | ---- | 0.85 | 0.05 | -0.80 | ||
2068 | 17.96 | 13.34 | -4.63 | ---- | 0.85 | 0.05 | -0.81 | ||
2069 | 18.02 | 13.34 | -4.68 | ---- | 0.85 | 0.05 | -0.81 | ||
2070 | 18.07 | 13.34 | -4.73 | ---- | 0.86 | 0.05 | -0.81 | ||
2071 | 18.12 | 13.35 | -4.78 | ---- | 0.86 | 0.05 | -0.81 | ||
2072 | 18.17 | 13.35 | -4.82 | ---- | 0.86 | 0.05 | -0.82 | ||
2073 | 18.20 | 13.35 | -4.85 | ---- | 0.86 | 0.05 | -0.82 | ||
2074 | 18.23 | 13.35 | -4.88 | ---- | 0.86 | 0.05 | -0.82 | ||
2075 | 18.26 | 13.36 | -4.90 | ---- | 0.87 | 0.05 | -0.82 | ||
2076 | 18.27 | 13.36 | -4.91 | ---- | 0.87 | 0.05 | -0.82 | ||
2077 | 18.28 | 13.36 | -4.92 | ---- | 0.87 | 0.05 | -0.82 | ||
2078 | 18.28 | 13.36 | -4.92 | ---- | 0.87 | 0.05 | -0.82 | ||
2079 | 18.27 | 13.36 | -4.91 | ---- | 0.87 | 0.05 | -0.82 | ||
2080 | 18.27 | 13.36 | -4.91 | ---- | 0.87 | 0.05 | -0.82 | ||
2081 | 18.27 | 13.36 | -4.91 | ---- | 0.87 | 0.05 | -0.82 | ||
2082 | 18.27 | 13.36 | -4.91 | ---- | 0.87 | 0.05 | -0.82 | ||
2083 | 18.29 | 13.36 | -4.93 | ---- | 0.87 | 0.05 | -0.82 | ||
2084 | 18.31 | 13.36 | -4.95 | ---- | 0.87 | 0.05 | -0.82 | ||
2085 | 18.34 | 13.36 | -4.98 | ---- | 0.87 | 0.05 | -0.82 | ||
2086 | 18.38 | 13.36 | -5.01 | ---- | 0.87 | 0.05 | -0.82 | ||
2087 | 18.42 | 13.37 | -5.05 | ---- | 0.87 | 0.05 | -0.83 | ||
2088 | 18.46 | 13.37 | -5.09 | ---- | 0.88 | 0.05 | -0.83 | ||
2089 | 18.51 | 13.37 | -5.14 | ---- | 0.88 | 0.05 | -0.83 | ||
2090 | 18.56 | 13.38 | -5.18 | ---- | 0.88 | 0.05 | -0.83 | ||
2091 | 18.61 | 13.38 | -5.23 | ---- | 0.88 | 0.05 | -0.84 |
  | 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 | 17.31% | 13.89% | -3.43% | 2031 | 0.81% | 0.04% | -0.77% | ||
  | |||||||||
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 |