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 | -1.26 | 231 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.48 | 13.03 | -1.45 | 216 | -0.01 | 0.00 | 0.01 | ||
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 | 15.36 | 13.12 | -2.24 | 151 | -0.11 | -0.01 | 0.10 | ||
2027 | 15.51 | 13.13 | -2.37 | 134 | -0.14 | -0.01 | 0.13 | ||
2028 | 15.64 | 13.15 | -2.49 | 119 | -0.17 | -0.01 | 0.16 | ||
2029 | 15.77 | 13.16 | -2.61 | 103 | -0.20 | -0.01 | 0.19 | ||
2030 | 15.87 | 13.17 | -2.71 | 87 | -0.23 | -0.01 | 0.22 | ||
2031 | 15.97 | 13.18 | -2.79 | 70 | -0.25 | -0.01 | 0.24 | ||
2032 | 16.04 | 13.18 | -2.86 | 54 | -0.29 | -0.01 | 0.27 | ||
2033 | 16.11 | 13.19 | -2.92 | 37 | -0.30 | -0.02 | 0.28 | ||
2034 | 16.15 | 13.20 | -2.95 | 19 | -0.32 | -0.02 | 0.30 | ||
2035 | 16.17 | 13.20 | -2.97 | 2 | -0.33 | -0.02 | 0.31 | ||
2036 | 16.21 | 13.20 | -3.01 | ---- | -0.34 | -0.02 | 0.32 | ||
2037 | 16.24 | 13.21 | -3.04 | ---- | -0.36 | -0.02 | 0.34 | ||
2038 | 16.25 | 13.21 | -3.04 | ---- | -0.36 | -0.02 | 0.34 | ||
2039 | 16.24 | 13.21 | -3.03 | ---- | -0.37 | -0.02 | 0.35 | ||
2040 | 16.21 | 13.21 | -3.00 | ---- | -0.38 | -0.02 | 0.36 | ||
2041 | 16.18 | 13.21 | -2.97 | ---- | -0.38 | -0.02 | 0.36 | ||
2042 | 16.14 | 13.21 | -2.93 | ---- | -0.39 | -0.02 | 0.37 | ||
2043 | 16.10 | 13.21 | -2.89 | ---- | -0.40 | -0.02 | 0.37 | ||
2044 | 16.07 | 13.21 | -2.86 | ---- | -0.40 | -0.02 | 0.37 | ||
2045 | 16.05 | 13.21 | -2.84 | ---- | -0.40 | -0.02 | 0.38 | ||
2046 | 16.03 | 13.21 | -2.82 | ---- | -0.40 | -0.02 | 0.38 | ||
2047 | 16.00 | 13.21 | -2.79 | ---- | -0.40 | -0.02 | 0.38 | ||
2048 | 15.98 | 13.21 | -2.77 | ---- | -0.40 | -0.02 | 0.38 | ||
2049 | 15.97 | 13.21 | -2.76 | ---- | -0.40 | -0.02 | 0.38 | ||
2050 | 15.95 | 13.21 | -2.74 | ---- | -0.40 | -0.02 | 0.38 | ||
2051 | 15.95 | 13.21 | -2.74 | ---- | -0.41 | -0.02 | 0.38 | ||
2052 | 15.96 | 13.21 | -2.75 | ---- | -0.41 | -0.02 | 0.39 | ||
2053 | 15.98 | 13.21 | -2.77 | ---- | -0.41 | -0.02 | 0.39 | ||
2054 | 16.01 | 13.22 | -2.79 | ---- | -0.41 | -0.02 | 0.39 | ||
2055 | 16.05 | 13.22 | -2.83 | ---- | -0.42 | -0.02 | 0.39 | ||
2056 | 16.09 | 13.22 | -2.87 | ---- | -0.42 | -0.02 | 0.40 | ||
2057 | 16.13 | 13.23 | -2.91 | ---- | -0.42 | -0.02 | 0.40 | ||
2058 | 16.18 | 13.23 | -2.95 | ---- | -0.43 | -0.02 | 0.40 | ||
2059 | 16.23 | 13.23 | -3.00 | ---- | -0.43 | -0.02 | 0.40 | ||
2060 | 16.28 | 13.24 | -3.04 | ---- | -0.43 | -0.02 | 0.40 | ||
2061 | 16.33 | 13.24 | -3.09 | ---- | -0.43 | -0.02 | 0.41 | ||
2062 | 16.38 | 13.25 | -3.13 | ---- | -0.43 | -0.02 | 0.41 | ||
2063 | 16.42 | 13.25 | -3.18 | ---- | -0.43 | -0.02 | 0.41 | ||
2064 | 16.47 | 13.25 | -3.22 | ---- | -0.43 | -0.02 | 0.41 | ||
2065 | 16.52 | 13.26 | -3.27 | ---- | -0.43 | -0.02 | 0.41 | ||
2066 | 16.57 | 13.26 | -3.31 | ---- | -0.44 | -0.02 | 0.41 | ||
2067 | 16.62 | 13.26 | -3.36 | ---- | -0.44 | -0.02 | 0.41 | ||
2068 | 16.67 | 13.27 | -3.41 | ---- | -0.44 | -0.02 | 0.41 | ||
2069 | 16.72 | 13.27 | -3.46 | ---- | -0.44 | -0.02 | 0.42 | ||
2070 | 16.78 | 13.27 | -3.50 | ---- | -0.44 | -0.02 | 0.42 | ||
2071 | 16.82 | 13.28 | -3.55 | ---- | -0.44 | -0.02 | 0.42 | ||
2072 | 16.86 | 13.28 | -3.58 | ---- | -0.44 | -0.02 | 0.42 | ||
2073 | 16.89 | 13.28 | -3.61 | ---- | -0.45 | -0.02 | 0.42 | ||
2074 | 16.92 | 13.28 | -3.64 | ---- | -0.45 | -0.02 | 0.42 | ||
2075 | 16.94 | 13.29 | -3.66 | ---- | -0.45 | -0.02 | 0.42 | ||
2076 | 16.96 | 13.29 | -3.67 | ---- | -0.45 | -0.02 | 0.42 | ||
2077 | 16.96 | 13.29 | -3.68 | ---- | -0.45 | -0.02 | 0.42 | ||
2078 | 16.96 | 13.29 | -3.67 | ---- | -0.45 | -0.02 | 0.42 | ||
2079 | 16.96 | 13.29 | -3.67 | ---- | -0.45 | -0.02 | 0.42 | ||
2080 | 16.95 | 13.29 | -3.67 | ---- | -0.45 | -0.02 | 0.42 | ||
2081 | 16.95 | 13.29 | -3.67 | ---- | -0.45 | -0.02 | 0.42 | ||
2082 | 16.96 | 13.29 | -3.67 | ---- | -0.45 | -0.02 | 0.42 | ||
2083 | 16.97 | 13.29 | -3.68 | ---- | -0.45 | -0.02 | 0.42 | ||
2084 | 16.99 | 13.29 | -3.70 | ---- | -0.45 | -0.02 | 0.42 | ||
2085 | 17.02 | 13.29 | -3.73 | ---- | -0.45 | -0.02 | 0.42 | ||
2086 | 17.05 | 13.29 | -3.76 | ---- | -0.45 | -0.02 | 0.42 | ||
2087 | 17.09 | 13.29 | -3.80 | ---- | -0.45 | -0.02 | 0.43 | ||
2088 | 17.13 | 13.30 | -3.84 | ---- | -0.45 | -0.03 | 0.43 | ||
2089 | 17.18 | 13.30 | -3.88 | ---- | -0.45 | -0.03 | 0.43 | ||
2090 | 17.22 | 13.30 | -3.92 | ---- | -0.45 | -0.03 | 0.43 | ||
2091 | 17.27 | 13.31 | -3.96 | ---- | -0.46 | -0.03 | 0.43 |
  | 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 | 16.17% | 13.83% | -2.35% | 2035 | -0.33% | -0.02% | 0.31% | ||
  | |||||||||
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 |