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 | 14.11 | 12.98 | -1.13 | 247 | -0.02 | 0.00 | 0.02 | ||
2021 | 14.21 | 13.01 | -1.20 | 233 | -0.06 | 0.01 | 0.07 | ||
2022 | 14.37 | 13.04 | -1.32 | 218 | -0.12 | 0.01 | 0.13 | ||
2023 | 14.56 | 13.07 | -1.49 | 204 | -0.20 | 0.01 | 0.21 | ||
2024 | 14.73 | 13.10 | -1.63 | 189 | -0.29 | 0.01 | 0.30 | ||
2025 | 14.89 | 13.12 | -1.77 | 175 | -0.39 | 0.01 | 0.40 | ||
2026 | 14.93 | 13.14 | -1.79 | 161 | -0.54 | 0.01 | 0.55 | ||
2027 | 14.98 | 13.15 | -1.83 | 148 | -0.66 | 0.01 | 0.67 | ||
2028 | 15.06 | 13.16 | -1.89 | 136 | -0.76 | 0.01 | 0.76 | ||
2029 | 15.14 | 13.17 | -1.97 | 123 | -0.83 | 0.01 | 0.83 | ||
2030 | 15.23 | 13.18 | -2.05 | 111 | -0.87 | 0.00 | 0.88 | ||
2031 | 15.34 | 13.19 | -2.15 | 98 | -0.88 | 0.00 | 0.88 | ||
2032 | 15.44 | 13.20 | -2.24 | 85 | -0.89 | 0.00 | 0.89 | ||
2033 | 15.51 | 13.21 | -2.30 | 72 | -0.90 | 0.00 | 0.90 | ||
2034 | 15.56 | 13.21 | -2.35 | 58 | -0.90 | 0.00 | 0.90 | ||
2035 | 15.59 | 13.21 | -2.37 | 43 | -0.91 | 0.00 | 0.91 | ||
2036 | 15.64 | 13.22 | -2.43 | 29 | -0.91 | 0.00 | 0.91 | ||
2037 | 15.68 | 13.22 | -2.46 | 14 | -0.92 | -0.01 | 0.91 | ||
2038 | 15.69 | 13.22 | -2.47 | ---- | -0.93 | -0.01 | 0.92 | ||
2039 | 15.67 | 13.22 | -2.45 | ---- | -0.94 | -0.01 | 0.93 | ||
2040 | 15.64 | 13.22 | -2.42 | ---- | -0.95 | -0.01 | 0.94 | ||
2041 | 15.59 | 13.22 | -2.37 | ---- | -0.97 | -0.01 | 0.96 | ||
2042 | 15.55 | 13.22 | -2.33 | ---- | -0.98 | -0.01 | 0.97 | ||
2043 | 15.50 | 13.22 | -2.28 | ---- | -1.00 | -0.01 | 0.99 | ||
2044 | 15.45 | 13.22 | -2.24 | ---- | -1.02 | -0.01 | 1.00 | ||
2045 | 15.42 | 13.22 | -2.20 | ---- | -1.03 | -0.01 | 1.01 | ||
2046 | 15.38 | 13.22 | -2.17 | ---- | -1.04 | -0.02 | 1.03 | ||
2047 | 15.35 | 13.22 | -2.13 | ---- | -1.05 | -0.02 | 1.04 | ||
2048 | 15.32 | 13.22 | -2.11 | ---- | -1.06 | -0.02 | 1.05 | ||
2049 | 15.29 | 13.22 | -2.08 | ---- | -1.08 | -0.02 | 1.06 | ||
2050 | 15.27 | 13.22 | -2.05 | ---- | -1.09 | -0.02 | 1.07 | ||
2051 | 15.26 | 13.22 | -2.04 | ---- | -1.10 | -0.02 | 1.09 | ||
2052 | 15.26 | 13.22 | -2.04 | ---- | -1.11 | -0.02 | 1.10 | ||
2053 | 15.27 | 13.22 | -2.05 | ---- | -1.12 | -0.02 | 1.11 | ||
2054 | 15.29 | 13.22 | -2.07 | ---- | -1.13 | -0.02 | 1.11 | ||
2055 | 15.33 | 13.23 | -2.10 | ---- | -1.13 | -0.02 | 1.12 | ||
2056 | 15.37 | 13.23 | -2.14 | ---- | -1.13 | -0.02 | 1.12 | ||
2057 | 15.42 | 13.23 | -2.19 | ---- | -1.13 | -0.02 | 1.12 | ||
2058 | 15.47 | 13.24 | -2.23 | ---- | -1.13 | -0.02 | 1.12 | ||
2059 | 15.52 | 13.24 | -2.28 | ---- | -1.13 | -0.02 | 1.12 | ||
2060 | 15.57 | 13.24 | -2.33 | ---- | -1.13 | -0.02 | 1.12 | ||
2061 | 15.62 | 13.25 | -2.38 | ---- | -1.13 | -0.02 | 1.12 | ||
2062 | 15.67 | 13.25 | -2.42 | ---- | -1.14 | -0.02 | 1.12 | ||
2063 | 15.72 | 13.25 | -2.47 | ---- | -1.13 | -0.02 | 1.12 | ||
2064 | 15.77 | 13.26 | -2.52 | ---- | -1.13 | -0.02 | 1.11 | ||
2065 | 15.82 | 13.26 | -2.56 | ---- | -1.13 | -0.02 | 1.11 | ||
2066 | 15.87 | 13.26 | -2.61 | ---- | -1.14 | -0.02 | 1.12 | ||
2067 | 15.92 | 13.27 | -2.65 | ---- | -1.14 | -0.02 | 1.12 | ||
2068 | 15.97 | 13.27 | -2.70 | ---- | -1.15 | -0.02 | 1.13 | ||
2069 | 16.02 | 13.27 | -2.74 | ---- | -1.15 | -0.02 | 1.13 | ||
2070 | 16.07 | 13.28 | -2.79 | ---- | -1.15 | -0.02 | 1.13 | ||
2071 | 16.12 | 13.28 | -2.84 | ---- | -1.15 | -0.02 | 1.13 | ||
2072 | 16.16 | 13.28 | -2.87 | ---- | -1.15 | -0.02 | 1.13 | ||
2073 | 16.20 | 13.29 | -2.91 | ---- | -1.14 | -0.02 | 1.12 | ||
2074 | 16.23 | 13.29 | -2.94 | ---- | -1.14 | -0.02 | 1.12 | ||
2075 | 16.26 | 13.29 | -2.97 | ---- | -1.13 | -0.02 | 1.12 | ||
2076 | 16.28 | 13.29 | -2.99 | ---- | -1.13 | -0.02 | 1.11 | ||
2077 | 16.29 | 13.29 | -3.00 | ---- | -1.12 | -0.02 | 1.10 | ||
2078 | 16.29 | 13.29 | -3.00 | ---- | -1.12 | -0.02 | 1.10 | ||
2079 | 16.29 | 13.29 | -3.00 | ---- | -1.12 | -0.02 | 1.10 | ||
2080 | 16.28 | 13.29 | -2.99 | ---- | -1.12 | -0.02 | 1.10 | ||
2081 | 16.28 | 13.29 | -2.99 | ---- | -1.12 | -0.02 | 1.10 | ||
2082 | 16.28 | 13.29 | -2.99 | ---- | -1.13 | -0.02 | 1.11 | ||
2083 | 16.29 | 13.29 | -3.00 | ---- | -1.13 | -0.02 | 1.11 | ||
2084 | 16.30 | 13.29 | -3.01 | ---- | -1.14 | -0.02 | 1.12 | ||
2085 | 16.32 | 13.29 | -3.03 | ---- | -1.14 | -0.02 | 1.12 | ||
2086 | 16.35 | 13.30 | -3.05 | ---- | -1.15 | -0.02 | 1.13 | ||
2087 | 16.38 | 13.30 | -3.08 | ---- | -1.16 | -0.02 | 1.14 | ||
2088 | 16.42 | 13.30 | -3.12 | ---- | -1.17 | -0.02 | 1.15 | ||
2089 | 16.46 | 13.30 | -3.16 | ---- | -1.17 | -0.02 | 1.15 | ||
2090 | 16.51 | 13.31 | -3.20 | ---- | -1.17 | -0.02 | 1.15 | ||
2091 | 16.55 | 13.31 | -3.24 | ---- | -1.17 | -0.02 | 1.15 |
  | 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 | 15.60% | 13.83% | -1.77% | 2037 | -0.90% | -0.01% | 0.89% | ||
  | |||||||||
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 |