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 | 14.74 | 13.06 | -1.68 | 200 | -0.02 | 0.00 | 0.02 | ||
2024 | 14.98 | 13.09 | -1.89 | 183 | -0.04 | 0.00 | 0.04 | ||
2025 | 15.22 | 13.11 | -2.11 | 167 | -0.07 | 0.00 | 0.06 | ||
2026 | 15.38 | 13.12 | -2.26 | 150 | -0.09 | 0.00 | 0.09 | ||
2027 | 15.53 | 13.14 | -2.39 | 134 | -0.12 | 0.00 | 0.11 | ||
2028 | 15.67 | 13.15 | -2.52 | 118 | -0.14 | 0.00 | 0.14 | ||
2029 | 15.80 | 13.16 | -2.63 | 102 | -0.17 | 0.00 | 0.16 | ||
2030 | 15.91 | 13.18 | -2.73 | 86 | -0.20 | -0.01 | 0.19 | ||
2031 | 16.01 | 13.19 | -2.82 | 69 | -0.21 | -0.01 | 0.21 | ||
2032 | 16.07 | 13.19 | -2.87 | 53 | -0.26 | -0.01 | 0.25 | ||
2033 | 16.11 | 13.20 | -2.91 | 36 | -0.30 | -0.01 | 0.29 | ||
2034 | 16.13 | 13.20 | -2.93 | 18 | -0.33 | -0.01 | 0.32 | ||
2035 | 16.14 | 13.20 | -2.93 | 1 | -0.36 | -0.01 | 0.35 | ||
2036 | 16.17 | 13.21 | -2.97 | ---- | -0.38 | -0.01 | 0.37 | ||
2037 | 16.20 | 13.21 | -2.99 | ---- | -0.40 | -0.01 | 0.39 | ||
2038 | 16.19 | 13.21 | -2.98 | ---- | -0.42 | -0.02 | 0.41 | ||
2039 | 16.17 | 13.21 | -2.96 | ---- | -0.44 | -0.02 | 0.42 | ||
2040 | 16.13 | 13.21 | -2.92 | ---- | -0.46 | -0.02 | 0.44 | ||
2041 | 16.09 | 13.21 | -2.88 | ---- | -0.47 | -0.02 | 0.45 | ||
2042 | 16.04 | 13.21 | -2.83 | ---- | -0.49 | -0.02 | 0.47 | ||
2043 | 16.00 | 13.21 | -2.78 | ---- | -0.50 | -0.02 | 0.48 | ||
2044 | 15.95 | 13.21 | -2.74 | ---- | -0.52 | -0.02 | 0.50 | ||
2045 | 15.91 | 13.21 | -2.71 | ---- | -0.54 | -0.02 | 0.51 | ||
2046 | 15.87 | 13.21 | -2.67 | ---- | -0.55 | -0.02 | 0.53 | ||
2047 | 15.84 | 13.21 | -2.63 | ---- | -0.57 | -0.02 | 0.54 | ||
2048 | 15.80 | 13.21 | -2.60 | ---- | -0.58 | -0.03 | 0.56 | ||
2049 | 15.77 | 13.21 | -2.57 | ---- | -0.60 | -0.03 | 0.57 | ||
2050 | 15.75 | 13.21 | -2.54 | ---- | -0.61 | -0.03 | 0.58 | ||
2051 | 15.74 | 13.21 | -2.53 | ---- | -0.62 | -0.03 | 0.59 | ||
2052 | 15.74 | 13.21 | -2.53 | ---- | -0.63 | -0.03 | 0.61 | ||
2053 | 15.75 | 13.21 | -2.54 | ---- | -0.64 | -0.03 | 0.62 | ||
2054 | 15.77 | 13.21 | -2.56 | ---- | -0.65 | -0.03 | 0.63 | ||
2055 | 15.80 | 13.21 | -2.59 | ---- | -0.66 | -0.03 | 0.63 | ||
2056 | 15.84 | 13.22 | -2.62 | ---- | -0.67 | -0.03 | 0.64 | ||
2057 | 15.88 | 13.22 | -2.66 | ---- | -0.68 | -0.03 | 0.65 | ||
2058 | 15.92 | 13.22 | -2.70 | ---- | -0.68 | -0.03 | 0.65 | ||
2059 | 15.97 | 13.23 | -2.74 | ---- | -0.69 | -0.03 | 0.66 | ||
2060 | 16.02 | 13.23 | -2.79 | ---- | -0.69 | -0.03 | 0.66 | ||
2061 | 16.07 | 13.23 | -2.83 | ---- | -0.69 | -0.03 | 0.66 | ||
2062 | 16.12 | 13.24 | -2.88 | ---- | -0.69 | -0.03 | 0.66 | ||
2063 | 16.16 | 13.24 | -2.92 | ---- | -0.69 | -0.03 | 0.66 | ||
2064 | 16.21 | 13.24 | -2.97 | ---- | -0.70 | -0.03 | 0.66 | ||
2065 | 16.26 | 13.25 | -3.01 | ---- | -0.70 | -0.03 | 0.67 | ||
2066 | 16.31 | 13.25 | -3.06 | ---- | -0.70 | -0.03 | 0.67 | ||
2067 | 16.36 | 13.25 | -3.11 | ---- | -0.70 | -0.03 | 0.67 | ||
2068 | 16.41 | 13.26 | -3.15 | ---- | -0.70 | -0.03 | 0.67 | ||
2069 | 16.46 | 13.26 | -3.20 | ---- | -0.71 | -0.03 | 0.67 | ||
2070 | 16.51 | 13.26 | -3.24 | ---- | -0.71 | -0.03 | 0.68 | ||
2071 | 16.55 | 13.27 | -3.29 | ---- | -0.71 | -0.03 | 0.68 | ||
2072 | 16.59 | 13.27 | -3.32 | ---- | -0.71 | -0.03 | 0.68 | ||
2073 | 16.63 | 13.27 | -3.35 | ---- | -0.71 | -0.03 | 0.68 | ||
2074 | 16.66 | 13.28 | -3.38 | ---- | -0.71 | -0.03 | 0.68 | ||
2075 | 16.68 | 13.28 | -3.40 | ---- | -0.71 | -0.03 | 0.68 | ||
2076 | 16.69 | 13.28 | -3.42 | ---- | -0.71 | -0.03 | 0.68 | ||
2077 | 16.70 | 13.28 | -3.42 | ---- | -0.71 | -0.03 | 0.67 | ||
2078 | 16.70 | 13.28 | -3.42 | ---- | -0.71 | -0.03 | 0.67 | ||
2079 | 16.70 | 13.28 | -3.42 | ---- | -0.71 | -0.03 | 0.67 | ||
2080 | 16.70 | 13.28 | -3.42 | ---- | -0.71 | -0.03 | 0.67 | ||
2081 | 16.70 | 13.28 | -3.42 | ---- | -0.70 | -0.03 | 0.67 | ||
2082 | 16.70 | 13.28 | -3.42 | ---- | -0.70 | -0.03 | 0.67 | ||
2083 | 16.71 | 13.28 | -3.43 | ---- | -0.71 | -0.03 | 0.67 | ||
2084 | 16.73 | 13.28 | -3.45 | ---- | -0.71 | -0.03 | 0.67 | ||
2085 | 16.76 | 13.28 | -3.48 | ---- | -0.71 | -0.03 | 0.68 | ||
2086 | 16.79 | 13.28 | -3.50 | ---- | -0.72 | -0.03 | 0.68 | ||
2087 | 16.82 | 13.29 | -3.54 | ---- | -0.72 | -0.03 | 0.69 | ||
2088 | 16.86 | 13.29 | -3.57 | ---- | -0.72 | -0.03 | 0.69 | ||
2089 | 16.90 | 13.29 | -3.61 | ---- | -0.73 | -0.03 | 0.69 | ||
2090 | 16.95 | 13.29 | -3.65 | ---- | -0.73 | -0.03 | 0.69 | ||
2091 | 16.99 | 13.30 | -3.70 | ---- | -0.73 | -0.03 | 0.70 |
  | 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 | 16.03% | 13.82% | -2.21% | 2035 | -0.47% | -0.02% | 0.45% | ||
  | |||||||||
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 |