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 | 13.93 | 12.96 | -0.97 | 275 | 0.08 | 0.00 | -0.07 | ||
2019 | 14.06 | 12.97 | -1.09 | 260 | 0.08 | 0.00 | -0.07 | ||
2020 | 14.21 | 12.98 | -1.23 | 244 | 0.08 | 0.00 | -0.07 | ||
2021 | 14.35 | 13.01 | -1.34 | 229 | 0.08 | 0.00 | -0.07 | ||
2022 | 14.57 | 13.04 | -1.53 | 213 | 0.08 | 0.00 | -0.08 | ||
2023 | 14.84 | 13.06 | -1.78 | 196 | 0.08 | 0.00 | -0.08 | ||
2024 | 15.11 | 13.10 | -2.01 | 179 | 0.08 | 0.00 | -0.08 | ||
2025 | 15.37 | 13.11 | -2.26 | 161 | 0.09 | 0.00 | -0.08 | ||
2026 | 15.56 | 13.13 | -2.43 | 144 | 0.09 | 0.00 | -0.08 | ||
2027 | 15.74 | 13.15 | -2.59 | 127 | 0.09 | 0.00 | -0.09 | ||
2028 | 15.91 | 13.16 | -2.75 | 110 | 0.10 | 0.01 | -0.09 | ||
2029 | 16.07 | 13.17 | -2.89 | 92 | 0.10 | 0.01 | -0.10 | ||
2030 | 16.21 | 13.19 | -3.02 | 75 | 0.10 | 0.01 | -0.10 | ||
2031 | 16.33 | 13.20 | -3.13 | 57 | 0.11 | 0.01 | -0.10 | ||
2032 | 16.44 | 13.21 | -3.24 | 38 | 0.11 | 0.01 | -0.11 | ||
2033 | 16.53 | 13.21 | -3.31 | 19 | 0.12 | 0.01 | -0.11 | ||
2034 | 16.59 | 13.22 | -3.37 | ---- | 0.12 | 0.01 | -0.12 | ||
2035 | 16.62 | 13.22 | -3.40 | ---- | 0.13 | 0.01 | -0.12 | ||
2036 | 16.69 | 13.23 | -3.46 | ---- | 0.13 | 0.01 | -0.12 | ||
2037 | 16.73 | 13.23 | -3.50 | ---- | 0.13 | 0.01 | -0.13 | ||
2038 | 16.75 | 13.24 | -3.52 | ---- | 0.14 | 0.01 | -0.13 | ||
2039 | 16.75 | 13.24 | -3.51 | ---- | 0.14 | 0.01 | -0.14 | ||
2040 | 16.74 | 13.24 | -3.50 | ---- | 0.15 | 0.01 | -0.14 | ||
2041 | 16.71 | 13.24 | -3.47 | ---- | 0.15 | 0.01 | -0.14 | ||
2042 | 16.69 | 13.24 | -3.45 | ---- | 0.15 | 0.01 | -0.15 | ||
2043 | 16.66 | 13.24 | -3.42 | ---- | 0.16 | 0.01 | -0.15 | ||
2044 | 16.63 | 13.24 | -3.39 | ---- | 0.16 | 0.01 | -0.15 | ||
2045 | 16.61 | 13.24 | -3.37 | ---- | 0.16 | 0.01 | -0.15 | ||
2046 | 16.59 | 13.24 | -3.35 | ---- | 0.16 | 0.01 | -0.15 | ||
2047 | 16.57 | 13.24 | -3.33 | ---- | 0.16 | 0.01 | -0.16 | ||
2048 | 16.55 | 13.24 | -3.31 | ---- | 0.17 | 0.01 | -0.16 | ||
2049 | 16.53 | 13.24 | -3.29 | ---- | 0.16 | 0.01 | -0.16 | ||
2050 | 16.52 | 13.24 | -3.28 | ---- | 0.16 | 0.01 | -0.16 | ||
2051 | 16.52 | 13.24 | -3.28 | ---- | 0.16 | 0.01 | -0.15 | ||
2052 | 16.54 | 13.24 | -3.29 | ---- | 0.16 | 0.01 | -0.15 | ||
2053 | 16.56 | 13.25 | -3.31 | ---- | 0.16 | 0.01 | -0.15 | ||
2054 | 16.59 | 13.25 | -3.34 | ---- | 0.16 | 0.01 | -0.15 | ||
2055 | 16.62 | 13.25 | -3.37 | ---- | 0.16 | 0.01 | -0.15 | ||
2056 | 16.67 | 13.26 | -3.41 | ---- | 0.16 | 0.01 | -0.15 | ||
2057 | 16.72 | 13.26 | -3.46 | ---- | 0.16 | 0.01 | -0.15 | ||
2058 | 16.76 | 13.26 | -3.50 | ---- | 0.16 | 0.01 | -0.15 | ||
2059 | 16.81 | 13.27 | -3.55 | ---- | 0.16 | 0.01 | -0.15 | ||
2060 | 16.86 | 13.27 | -3.59 | ---- | 0.16 | 0.01 | -0.15 | ||
2061 | 16.91 | 13.27 | -3.64 | ---- | 0.16 | 0.01 | -0.15 | ||
2062 | 16.97 | 13.28 | -3.69 | ---- | 0.16 | 0.01 | -0.15 | ||
2063 | 17.02 | 13.28 | -3.73 | ---- | 0.16 | 0.01 | -0.15 | ||
2064 | 17.07 | 13.29 | -3.78 | ---- | 0.16 | 0.01 | -0.15 | ||
2065 | 17.12 | 13.29 | -3.83 | ---- | 0.16 | 0.01 | -0.15 | ||
2066 | 17.17 | 13.29 | -3.88 | ---- | 0.16 | 0.01 | -0.15 | ||
2067 | 17.23 | 13.30 | -3.93 | ---- | 0.17 | 0.01 | -0.16 | ||
2068 | 17.28 | 13.30 | -3.98 | ---- | 0.17 | 0.01 | -0.16 | ||
2069 | 17.33 | 13.30 | -4.03 | ---- | 0.17 | 0.01 | -0.16 | ||
2070 | 17.39 | 13.31 | -4.08 | ---- | 0.17 | 0.01 | -0.16 | ||
2071 | 17.44 | 13.31 | -4.13 | ---- | 0.17 | 0.01 | -0.16 | ||
2072 | 17.48 | 13.31 | -4.17 | ---- | 0.18 | 0.01 | -0.17 | ||
2073 | 17.52 | 13.32 | -4.20 | ---- | 0.18 | 0.01 | -0.17 | ||
2074 | 17.55 | 13.32 | -4.23 | ---- | 0.18 | 0.01 | -0.17 | ||
2075 | 17.57 | 13.32 | -4.25 | ---- | 0.18 | 0.01 | -0.17 | ||
2076 | 17.59 | 13.32 | -4.27 | ---- | 0.18 | 0.01 | -0.17 | ||
2077 | 17.60 | 13.32 | -4.27 | ---- | 0.19 | 0.01 | -0.18 | ||
2078 | 17.60 | 13.32 | -4.27 | ---- | 0.19 | 0.01 | -0.18 | ||
2079 | 17.59 | 13.32 | -4.27 | ---- | 0.19 | 0.01 | -0.18 | ||
2080 | 17.59 | 13.32 | -4.27 | ---- | 0.19 | 0.01 | -0.18 | ||
2081 | 17.59 | 13.32 | -4.27 | ---- | 0.19 | 0.01 | -0.18 | ||
2082 | 17.60 | 13.32 | -4.27 | ---- | 0.19 | 0.01 | -0.18 | ||
2083 | 17.61 | 13.32 | -4.29 | ---- | 0.19 | 0.01 | -0.18 | ||
2084 | 17.63 | 13.32 | -4.31 | ---- | 0.19 | 0.01 | -0.18 | ||
2085 | 17.66 | 13.33 | -4.33 | ---- | 0.19 | 0.01 | -0.18 | ||
2086 | 17.70 | 13.33 | -4.37 | ---- | 0.19 | 0.01 | -0.18 | ||
2087 | 17.74 | 13.33 | -4.40 | ---- | 0.19 | 0.01 | -0.18 | ||
2088 | 17.78 | 13.33 | -4.45 | ---- | 0.19 | 0.01 | -0.18 | ||
2089 | 17.83 | 13.34 | -4.49 | ---- | 0.20 | 0.01 | -0.18 | ||
2090 | 17.87 | 13.34 | -4.53 | ---- | 0.20 | 0.01 | -0.19 | ||
2091 | 17.92 | 13.34 | -4.58 | ---- | 0.20 | 0.01 | -0.19 |
  | 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% | 13.85% | -2.79% | 2033 | 0.14% | 0.01% | -0.13% | ||
  | |||||||||
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 |