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 | 13.70 | 12.92 | -0.78 | 293 | -0.02 | 0.00 | 0.02 | ||
2018 | 13.81 | 12.96 | -0.85 | 278 | -0.04 | 0.00 | 0.05 | ||
2019 | 13.92 | 12.97 | -0.94 | 263 | -0.07 | 0.01 | 0.08 | ||
2020 | 14.03 | 12.99 | -1.04 | 249 | -0.11 | 0.01 | 0.12 | ||
2021 | 14.11 | 13.02 | -1.10 | 236 | -0.16 | 0.01 | 0.17 | ||
2022 | 14.28 | 13.05 | -1.23 | 222 | -0.21 | 0.02 | 0.22 | ||
2023 | 14.50 | 13.08 | -1.42 | 207 | -0.26 | 0.02 | 0.28 | ||
2024 | 14.71 | 13.11 | -1.60 | 192 | -0.31 | 0.02 | 0.33 | ||
2025 | 14.92 | 13.13 | -1.79 | 177 | -0.36 | 0.02 | 0.38 | ||
2026 | 15.06 | 13.15 | -1.92 | 163 | -0.41 | 0.02 | 0.43 | ||
2027 | 15.19 | 13.16 | -2.03 | 149 | -0.46 | 0.02 | 0.48 | ||
2028 | 15.30 | 13.17 | -2.13 | 135 | -0.52 | 0.02 | 0.53 | ||
2029 | 15.39 | 13.18 | -2.21 | 121 | -0.57 | 0.01 | 0.59 | ||
2030 | 15.47 | 13.19 | -2.28 | 107 | -0.63 | 0.01 | 0.64 | ||
2031 | 15.54 | 13.20 | -2.34 | 93 | -0.69 | 0.01 | 0.70 | ||
2032 | 15.59 | 13.21 | -2.39 | 79 | -0.73 | 0.01 | 0.74 | ||
2033 | 15.64 | 13.21 | -2.43 | 65 | -0.77 | 0.01 | 0.77 | ||
2034 | 15.67 | 13.22 | -2.45 | 50 | -0.80 | 0.00 | 0.80 | ||
2035 | 15.68 | 13.22 | -2.46 | 36 | -0.82 | 0.00 | 0.82 | ||
2036 | 15.73 | 13.22 | -2.51 | 21 | -0.82 | 0.00 | 0.82 | ||
2037 | 15.77 | 13.22 | -2.54 | 5 | -0.83 | 0.00 | 0.83 | ||
2038 | 15.77 | 13.23 | -2.54 | ---- | -0.85 | 0.00 | 0.84 | ||
2039 | 15.75 | 13.23 | -2.52 | ---- | -0.86 | -0.01 | 0.86 | ||
2040 | 15.71 | 13.23 | -2.49 | ---- | -0.88 | -0.01 | 0.87 | ||
2041 | 15.66 | 13.22 | -2.44 | ---- | -0.90 | -0.01 | 0.89 | ||
2042 | 15.62 | 13.22 | -2.39 | ---- | -0.92 | -0.01 | 0.91 | ||
2043 | 15.56 | 13.22 | -2.34 | ---- | -0.94 | -0.01 | 0.93 | ||
2044 | 15.51 | 13.22 | -2.29 | ---- | -0.96 | -0.01 | 0.94 | ||
2045 | 15.48 | 13.22 | -2.26 | ---- | -0.97 | -0.01 | 0.96 | ||
2046 | 15.44 | 13.22 | -2.22 | ---- | -0.99 | -0.01 | 0.98 | ||
2047 | 15.40 | 13.22 | -2.18 | ---- | -1.00 | -0.01 | 0.99 | ||
2048 | 15.37 | 13.22 | -2.15 | ---- | -1.02 | -0.01 | 1.01 | ||
2049 | 15.33 | 13.22 | -2.12 | ---- | -1.04 | -0.01 | 1.02 | ||
2050 | 15.31 | 13.22 | -2.09 | ---- | -1.05 | -0.01 | 1.04 | ||
2051 | 15.29 | 13.22 | -2.07 | ---- | -1.07 | -0.02 | 1.06 | ||
2052 | 15.28 | 13.22 | -2.06 | ---- | -1.09 | -0.02 | 1.07 | ||
2053 | 15.29 | 13.22 | -2.07 | ---- | -1.10 | -0.02 | 1.09 | ||
2054 | 15.31 | 13.22 | -2.09 | ---- | -1.11 | -0.02 | 1.09 | ||
2055 | 15.34 | 13.23 | -2.12 | ---- | -1.12 | -0.02 | 1.10 | ||
2056 | 15.38 | 13.23 | -2.16 | ---- | -1.12 | -0.02 | 1.11 | ||
2057 | 15.43 | 13.23 | -2.20 | ---- | -1.13 | -0.02 | 1.11 | ||
2058 | 15.48 | 13.24 | -2.24 | ---- | -1.13 | -0.02 | 1.11 | ||
2059 | 15.53 | 13.24 | -2.29 | ---- | -1.13 | -0.02 | 1.11 | ||
2060 | 15.58 | 13.24 | -2.33 | ---- | -1.13 | -0.02 | 1.11 | ||
2061 | 15.63 | 13.25 | -2.38 | ---- | -1.13 | -0.02 | 1.11 | ||
2062 | 15.67 | 13.25 | -2.42 | ---- | -1.13 | -0.02 | 1.11 | ||
2063 | 15.73 | 13.25 | -2.47 | ---- | -1.13 | -0.02 | 1.11 | ||
2064 | 15.78 | 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 | 15.64% | 13.84% | -1.80% | 2037 | -0.86% | -0.01% | 0.85% | ||
  | |||||||||
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 |