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 | 13.87 | 12.96 | -0.91 | 277 | 0.01 | 0.00 | -0.01 | ||
2019 | 14.01 | 12.97 | -1.04 | 261 | 0.02 | 0.00 | -0.02 | ||
2020 | 14.17 | 12.98 | -1.19 | 245 | 0.03 | 0.00 | -0.03 | ||
2021 | 14.31 | 13.01 | -1.31 | 230 | 0.04 | 0.00 | -0.04 | ||
2022 | 14.54 | 13.04 | -1.50 | 214 | 0.05 | 0.00 | -0.05 | ||
2023 | 14.81 | 13.06 | -1.75 | 198 | 0.06 | 0.00 | -0.05 | ||
2024 | 15.08 | 13.10 | -1.99 | 181 | 0.06 | 0.00 | -0.06 | ||
2025 | 15.35 | 13.11 | -2.24 | 163 | 0.06 | 0.00 | -0.06 | ||
2026 | 15.54 | 13.13 | -2.41 | 146 | 0.07 | 0.00 | -0.06 | ||
2027 | 15.72 | 13.15 | -2.57 | 129 | 0.07 | 0.00 | -0.07 | ||
2028 | 15.89 | 13.16 | -2.73 | 112 | 0.07 | 0.00 | -0.07 | ||
2029 | 16.04 | 13.17 | -2.87 | 94 | 0.08 | 0.00 | -0.07 | ||
2030 | 16.18 | 13.18 | -3.00 | 77 | 0.08 | 0.00 | -0.07 | ||
2031 | 16.30 | 13.19 | -3.11 | 59 | 0.08 | 0.00 | -0.08 | ||
2032 | 16.41 | 13.20 | -3.21 | 41 | 0.08 | 0.00 | -0.08 | ||
2033 | 16.50 | 13.21 | -3.28 | 22 | 0.09 | 0.00 | -0.08 | ||
2034 | 16.56 | 13.22 | -3.34 | 3 | 0.09 | 0.01 | -0.09 | ||
2035 | 16.59 | 13.22 | -3.37 | ---- | 0.09 | 0.01 | -0.09 | ||
2036 | 16.65 | 13.23 | -3.43 | ---- | 0.10 | 0.01 | -0.09 | ||
2037 | 16.70 | 13.23 | -3.47 | ---- | 0.10 | 0.01 | -0.10 | ||
2038 | 16.72 | 13.24 | -3.48 | ---- | 0.10 | 0.01 | -0.10 | ||
2039 | 16.71 | 13.24 | -3.48 | ---- | 0.10 | 0.01 | -0.10 | ||
2040 | 16.70 | 13.24 | -3.46 | ---- | 0.11 | 0.01 | -0.10 | ||
2041 | 16.67 | 13.24 | -3.43 | ---- | 0.11 | 0.01 | -0.10 | ||
2042 | 16.64 | 13.24 | -3.40 | ---- | 0.11 | 0.01 | -0.10 | ||
2043 | 16.61 | 13.24 | -3.37 | ---- | 0.11 | 0.01 | -0.10 | ||
2044 | 16.58 | 13.24 | -3.34 | ---- | 0.11 | 0.01 | -0.10 | ||
2045 | 16.56 | 13.24 | -3.33 | ---- | 0.11 | 0.01 | -0.11 | ||
2046 | 16.54 | 13.24 | -3.30 | ---- | 0.12 | 0.01 | -0.11 | ||
2047 | 16.52 | 13.24 | -3.28 | ---- | 0.12 | 0.01 | -0.11 | ||
2048 | 16.50 | 13.24 | -3.27 | ---- | 0.12 | 0.01 | -0.11 | ||
2049 | 16.49 | 13.24 | -3.25 | ---- | 0.12 | 0.01 | -0.11 | ||
2050 | 16.48 | 13.24 | -3.24 | ---- | 0.12 | 0.01 | -0.12 | ||
2051 | 16.48 | 13.24 | -3.24 | ---- | 0.12 | 0.01 | -0.12 | ||
2052 | 16.50 | 13.24 | -3.25 | ---- | 0.13 | 0.01 | -0.12 | ||
2053 | 16.52 | 13.24 | -3.28 | ---- | 0.13 | 0.01 | -0.12 | ||
2054 | 16.55 | 13.25 | -3.30 | ---- | 0.13 | 0.01 | -0.12 | ||
2055 | 16.59 | 13.25 | -3.34 | ---- | 0.12 | 0.01 | -0.12 | ||
2056 | 16.63 | 13.25 | -3.38 | ---- | 0.12 | 0.01 | -0.11 | ||
2057 | 16.68 | 13.26 | -3.42 | ---- | 0.12 | 0.01 | -0.11 | ||
2058 | 16.72 | 13.26 | -3.46 | ---- | 0.12 | 0.01 | -0.11 | ||
2059 | 16.77 | 13.26 | -3.51 | ---- | 0.11 | 0.01 | -0.11 | ||
2060 | 16.82 | 13.27 | -3.55 | ---- | 0.11 | 0.01 | -0.11 | ||
2061 | 16.87 | 13.27 | -3.60 | ---- | 0.11 | 0.01 | -0.10 | ||
2062 | 16.92 | 13.28 | -3.64 | ---- | 0.11 | 0.01 | -0.10 | ||
2063 | 16.96 | 13.28 | -3.69 | ---- | 0.11 | 0.01 | -0.10 | ||
2064 | 17.01 | 13.28 | -3.73 | ---- | 0.11 | 0.01 | -0.10 | ||
2065 | 17.06 | 13.29 | -3.78 | ---- | 0.11 | 0.01 | -0.10 | ||
2066 | 17.11 | 13.29 | -3.82 | ---- | 0.11 | 0.01 | -0.10 | ||
2067 | 17.17 | 13.29 | -3.87 | ---- | 0.11 | 0.01 | -0.10 | ||
2068 | 17.22 | 13.30 | -3.92 | ---- | 0.11 | 0.01 | -0.10 | ||
2069 | 17.27 | 13.30 | -3.97 | ---- | 0.11 | 0.01 | -0.10 | ||
2070 | 17.32 | 13.30 | -4.02 | ---- | 0.11 | 0.01 | -0.10 | ||
2071 | 17.37 | 13.31 | -4.07 | ---- | 0.11 | 0.01 | -0.10 | ||
2072 | 17.41 | 13.31 | -4.11 | ---- | 0.11 | 0.01 | -0.10 | ||
2073 | 17.45 | 13.31 | -4.14 | ---- | 0.11 | 0.01 | -0.11 | ||
2074 | 17.48 | 13.31 | -4.17 | ---- | 0.11 | 0.01 | -0.10 | ||
2075 | 17.50 | 13.32 | -4.18 | ---- | 0.11 | 0.01 | -0.10 | ||
2076 | 17.51 | 13.32 | -4.20 | ---- | 0.11 | 0.01 | -0.10 | ||
2077 | 17.52 | 13.32 | -4.20 | ---- | 0.11 | 0.01 | -0.10 | ||
2078 | 17.52 | 13.32 | -4.20 | ---- | 0.11 | 0.01 | -0.10 | ||
2079 | 17.51 | 13.32 | -4.20 | ---- | 0.11 | 0.01 | -0.10 | ||
2080 | 17.51 | 13.32 | -4.19 | ---- | 0.11 | 0.01 | -0.10 | ||
2081 | 17.51 | 13.32 | -4.19 | ---- | 0.11 | 0.01 | -0.10 | ||
2082 | 17.51 | 13.32 | -4.20 | ---- | 0.11 | 0.01 | -0.10 | ||
2083 | 17.53 | 13.32 | -4.21 | ---- | 0.11 | 0.01 | -0.10 | ||
2084 | 17.55 | 13.32 | -4.23 | ---- | 0.11 | 0.01 | -0.10 | ||
2085 | 17.58 | 13.32 | -4.26 | ---- | 0.11 | 0.01 | -0.10 | ||
2086 | 17.61 | 13.32 | -4.29 | ---- | 0.11 | 0.01 | -0.10 | ||
2087 | 17.65 | 13.33 | -4.33 | ---- | 0.11 | 0.01 | -0.11 | ||
2088 | 17.70 | 13.33 | -4.37 | ---- | 0.11 | 0.01 | -0.11 | ||
2089 | 17.74 | 13.33 | -4.41 | ---- | 0.11 | 0.01 | -0.11 | ||
2090 | 17.79 | 13.34 | -4.46 | ---- | 0.11 | 0.01 | -0.11 | ||
2091 | 17.84 | 13.34 | -4.50 | ---- | 0.11 | 0.01 | -0.11 |
  | 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 | 16.60% | 13.85% | -2.75% | 2034 | 0.10% | 0.01% | -0.09% | ||
  | |||||||||
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 |