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 | 13.81 | 12.96 | -0.85 | 278 | -0.04 | 0.01 | 0.05 | ||
2019 | 13.90 | 12.98 | -0.92 | 263 | -0.08 | 0.01 | 0.10 | ||
2020 | 14.01 | 13.00 | -1.00 | 249 | -0.13 | 0.02 | 0.15 | ||
2021 | 14.10 | 13.03 | -1.07 | 236 | -0.17 | 0.03 | 0.20 | ||
2022 | 14.27 | 13.07 | -1.20 | 222 | -0.22 | 0.04 | 0.26 | ||
2023 | 14.49 | 13.10 | -1.39 | 208 | -0.27 | 0.04 | 0.31 | ||
2024 | 14.68 | 13.14 | -1.54 | 194 | -0.34 | 0.04 | 0.39 | ||
2025 | 14.88 | 13.16 | -1.73 | 179 | -0.40 | 0.05 | 0.45 | ||
2026 | 15.02 | 13.17 | -1.85 | 165 | -0.45 | 0.04 | 0.50 | ||
2027 | 15.17 | 13.18 | -1.99 | 151 | -0.48 | 0.04 | 0.52 | ||
2028 | 15.31 | 13.20 | -2.12 | 137 | -0.50 | 0.04 | 0.54 | ||
2029 | 15.46 | 13.21 | -2.25 | 123 | -0.51 | 0.04 | 0.55 | ||
2030 | 15.60 | 13.22 | -2.39 | 108 | -0.50 | 0.04 | 0.54 | ||
2031 | 15.76 | 13.23 | -2.53 | 94 | -0.46 | 0.04 | 0.50 | ||
2032 | 15.93 | 13.24 | -2.69 | 78 | -0.40 | 0.04 | 0.44 | ||
2033 | 16.08 | 13.25 | -2.83 | 62 | -0.33 | 0.04 | 0.37 | ||
2034 | 16.21 | 13.26 | -2.95 | 45 | -0.26 | 0.05 | 0.31 | ||
2035 | 16.31 | 13.27 | -3.04 | 27 | -0.19 | 0.05 | 0.24 | ||
2036 | 16.42 | 13.27 | -3.15 | 9 | -0.13 | 0.05 | 0.18 | ||
2037 | 16.52 | 13.28 | -3.24 | ---- | -0.08 | 0.05 | 0.13 | ||
2038 | 16.58 | 13.28 | -3.30 | ---- | -0.03 | 0.05 | 0.09 | ||
2039 | 16.62 | 13.29 | -3.33 | ---- | 0.01 | 0.06 | 0.05 | ||
2040 | 16.64 | 13.29 | -3.35 | ---- | 0.05 | 0.06 | 0.01 | ||
2041 | 16.65 | 13.29 | -3.36 | ---- | 0.09 | 0.06 | -0.03 | ||
2042 | 16.66 | 13.29 | -3.36 | ---- | 0.12 | 0.06 | -0.06 | ||
2043 | 16.66 | 13.30 | -3.36 | ---- | 0.16 | 0.06 | -0.09 | ||
2044 | 16.65 | 13.30 | -3.36 | ---- | 0.19 | 0.07 | -0.12 | ||
2045 | 16.66 | 13.30 | -3.36 | ---- | 0.21 | 0.07 | -0.14 | ||
2046 | 16.66 | 13.30 | -3.36 | ---- | 0.23 | 0.07 | -0.16 | ||
2047 | 16.65 | 13.30 | -3.34 | ---- | 0.24 | 0.07 | -0.17 | ||
2048 | 16.64 | 13.30 | -3.34 | ---- | 0.26 | 0.07 | -0.19 | ||
2049 | 16.64 | 13.31 | -3.34 | ---- | 0.27 | 0.07 | -0.20 | ||
2050 | 16.65 | 13.31 | -3.34 | ---- | 0.29 | 0.08 | -0.21 | ||
2051 | 16.66 | 13.31 | -3.35 | ---- | 0.30 | 0.08 | -0.23 | ||
2052 | 16.70 | 13.31 | -3.38 | ---- | 0.32 | 0.08 | -0.25 | ||
2053 | 16.74 | 13.32 | -3.42 | ---- | 0.34 | 0.08 | -0.26 | ||
2054 | 16.78 | 13.32 | -3.46 | ---- | 0.36 | 0.08 | -0.28 | ||
2055 | 16.83 | 13.33 | -3.51 | ---- | 0.37 | 0.08 | -0.29 | ||
2056 | 16.89 | 13.33 | -3.56 | ---- | 0.38 | 0.08 | -0.30 | ||
2057 | 16.95 | 13.33 | -3.61 | ---- | 0.39 | 0.08 | -0.31 | ||
2058 | 17.00 | 13.34 | -3.67 | ---- | 0.40 | 0.08 | -0.31 | ||
2059 | 17.06 | 13.34 | -3.72 | ---- | 0.40 | 0.08 | -0.32 | ||
2060 | 17.12 | 13.35 | -3.77 | ---- | 0.41 | 0.09 | -0.33 | ||
2061 | 17.17 | 13.35 | -3.82 | ---- | 0.42 | 0.09 | -0.33 | ||
2062 | 17.23 | 13.35 | -3.87 | ---- | 0.42 | 0.08 | -0.34 | ||
2063 | 17.28 | 13.36 | -3.92 | ---- | 0.43 | 0.08 | -0.34 | ||
2064 | 17.34 | 13.36 | -3.97 | ---- | 0.43 | 0.08 | -0.35 | ||
2065 | 17.39 | 13.36 | -4.03 | ---- | 0.44 | 0.09 | -0.35 | ||
2066 | 17.45 | 13.37 | -4.08 | ---- | 0.45 | 0.09 | -0.36 | ||
2067 | 17.52 | 13.37 | -4.14 | ---- | 0.46 | 0.09 | -0.37 | ||
2068 | 17.58 | 13.38 | -4.20 | ---- | 0.46 | 0.09 | -0.38 | ||
2069 | 17.64 | 13.38 | -4.26 | ---- | 0.47 | 0.09 | -0.38 | ||
2070 | 17.70 | 13.38 | -4.32 | ---- | 0.48 | 0.09 | -0.40 | ||
2071 | 17.76 | 13.39 | -4.37 | ---- | 0.49 | 0.09 | -0.40 | ||
2072 | 17.80 | 13.39 | -4.41 | ---- | 0.50 | 0.09 | -0.41 | ||
2073 | 17.83 | 13.40 | -4.44 | ---- | 0.49 | 0.09 | -0.40 | ||
2074 | 17.86 | 13.40 | -4.47 | ---- | 0.49 | 0.09 | -0.40 | ||
2075 | 17.89 | 13.40 | -4.49 | ---- | 0.50 | 0.09 | -0.41 | ||
2076 | 17.90 | 13.40 | -4.51 | ---- | 0.50 | 0.09 | -0.41 | ||
2077 | 17.91 | 13.40 | -4.51 | ---- | 0.50 | 0.09 | -0.41 | ||
2078 | 17.90 | 13.40 | -4.50 | ---- | 0.49 | 0.09 | -0.41 | ||
2079 | 17.89 | 13.40 | -4.50 | ---- | 0.49 | 0.08 | -0.40 | ||
2080 | 17.89 | 13.40 | -4.49 | ---- | 0.48 | 0.08 | -0.40 | ||
2081 | 17.89 | 13.40 | -4.49 | ---- | 0.48 | 0.08 | -0.40 | ||
2082 | 17.89 | 13.40 | -4.50 | ---- | 0.49 | 0.08 | -0.40 | ||
2083 | 17.91 | 13.40 | -4.51 | ---- | 0.49 | 0.09 | -0.41 | ||
2084 | 17.94 | 13.40 | -4.54 | ---- | 0.50 | 0.09 | -0.41 | ||
2085 | 17.97 | 13.40 | -4.57 | ---- | 0.50 | 0.09 | -0.41 | ||
2086 | 18.01 | 13.41 | -4.60 | ---- | 0.51 | 0.09 | -0.42 | ||
2087 | 18.05 | 13.41 | -4.64 | ---- | 0.51 | 0.09 | -0.42 | ||
2088 | 18.09 | 13.41 | -4.68 | ---- | 0.51 | 0.09 | -0.42 | ||
2089 | 18.14 | 13.42 | -4.72 | ---- | 0.51 | 0.09 | -0.42 | ||
2090 | 18.19 | 13.42 | -4.77 | ---- | 0.51 | 0.09 | -0.42 | ||
2091 | 18.23 | 13.42 | -4.81 | ---- | 0.51 | 0.09 | -0.42 |
  | 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 | 16.64% | 13.91% | -2.73% | 2036 | 0.14% | 0.06% | -0.07% | ||
  | |||||||||
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 |