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 | 13.16 | -0.55 | 293 | 0.00 | 0.25 | 0.25 | ||
2018 | 13.86 | 13.45 | -0.40 | 279 | 0.00 | 0.50 | 0.50 | ||
2019 | 13.99 | 13.68 | -0.31 | 267 | 0.00 | 0.71 | 0.71 | ||
2020 | 14.13 | 13.87 | -0.26 | 256 | 0.00 | 0.89 | 0.89 | ||
2021 | 14.27 | 14.06 | -0.21 | 247 | 0.00 | 1.06 | 1.06 | ||
2022 | 14.49 | 14.25 | -0.24 | 238 | 0.00 | 1.21 | 1.21 | ||
2023 | 14.76 | 14.40 | -0.36 | 229 | 0.00 | 1.34 | 1.34 | ||
2024 | 15.03 | 14.55 | -0.48 | 220 | 0.00 | 1.46 | 1.45 | ||
2025 | 15.29 | 14.67 | -0.62 | 211 | 0.01 | 1.56 | 1.55 | ||
2026 | 15.48 | 14.79 | -0.69 | 203 | 0.01 | 1.67 | 1.66 | ||
2027 | 15.66 | 14.81 | -0.85 | 196 | 0.01 | 1.67 | 1.66 | ||
2028 | 15.83 | 14.83 | -1.00 | 189 | 0.02 | 1.67 | 1.66 | ||
2029 | 15.99 | 14.84 | -1.15 | 182 | 0.02 | 1.67 | 1.65 | ||
2030 | 16.13 | 14.86 | -1.27 | 175 | 0.03 | 1.68 | 1.65 | ||
2031 | 16.26 | 14.87 | -1.39 | 168 | 0.03 | 1.68 | 1.64 | ||
2032 | 16.37 | 14.88 | -1.49 | 160 | 0.04 | 1.68 | 1.64 | ||
2033 | 16.46 | 14.89 | -1.57 | 152 | 0.05 | 1.68 | 1.63 | ||
2034 | 16.52 | 14.89 | -1.63 | 144 | 0.05 | 1.68 | 1.63 | ||
2035 | 16.56 | 14.90 | -1.66 | 135 | 0.06 | 1.68 | 1.62 | ||
2036 | 16.62 | 14.91 | -1.72 | 127 | 0.07 | 1.68 | 1.61 | ||
2037 | 16.68 | 14.91 | -1.76 | 117 | 0.08 | 1.69 | 1.61 | ||
2038 | 16.70 | 14.92 | -1.78 | 108 | 0.08 | 1.69 | 1.60 | ||
2039 | 16.70 | 14.92 | -1.78 | 99 | 0.09 | 1.69 | 1.60 | ||
2040 | 16.69 | 14.92 | -1.77 | 89 | 0.10 | 1.69 | 1.59 | ||
2041 | 16.67 | 14.92 | -1.75 | 80 | 0.11 | 1.69 | 1.58 | ||
2042 | 16.65 | 14.93 | -1.73 | 71 | 0.12 | 1.69 | 1.58 | ||
2043 | 16.63 | 14.93 | -1.70 | 61 | 0.13 | 1.70 | 1.57 | ||
2044 | 16.60 | 14.93 | -1.68 | 52 | 0.13 | 1.70 | 1.56 | ||
2045 | 16.59 | 14.93 | -1.66 | 43 | 0.14 | 1.70 | 1.55 | ||
2046 | 16.58 | 14.93 | -1.65 | 33 | 0.15 | 1.70 | 1.55 | ||
2047 | 16.56 | 14.93 | -1.63 | 24 | 0.16 | 1.70 | 1.54 | ||
2048 | 16.56 | 14.93 | -1.62 | 15 | 0.17 | 1.70 | 1.53 | ||
2049 | 16.55 | 14.94 | -1.61 | 5 | 0.18 | 1.71 | 1.52 | ||
2050 | 16.55 | 14.94 | -1.61 | ---- | 0.19 | 1.71 | 1.52 | ||
2051 | 16.56 | 14.94 | -1.62 | ---- | 0.20 | 1.71 | 1.51 | ||
2052 | 16.58 | 14.95 | -1.64 | ---- | 0.21 | 1.71 | 1.50 | ||
2053 | 16.61 | 14.95 | -1.66 | ---- | 0.22 | 1.71 | 1.49 | ||
2054 | 16.65 | 14.95 | -1.70 | ---- | 0.23 | 1.71 | 1.49 | ||
2055 | 16.70 | 14.96 | -1.74 | ---- | 0.24 | 1.72 | 1.48 | ||
2056 | 16.76 | 14.97 | -1.79 | ---- | 0.25 | 1.72 | 1.47 | ||
2057 | 16.82 | 14.97 | -1.85 | ---- | 0.26 | 1.72 | 1.46 | ||
2058 | 16.88 | 14.98 | -1.90 | ---- | 0.27 | 1.72 | 1.45 | ||
2059 | 16.94 | 14.98 | -1.95 | ---- | 0.28 | 1.72 | 1.44 | ||
2060 | 17.00 | 14.99 | -2.01 | ---- | 0.29 | 1.73 | 1.44 | ||
2061 | 17.06 | 14.99 | -2.06 | ---- | 0.30 | 1.73 | 1.43 | ||
2062 | 17.12 | 15.00 | -2.12 | ---- | 0.31 | 1.73 | 1.42 | ||
2063 | 17.17 | 15.01 | -2.17 | ---- | 0.32 | 1.73 | 1.42 | ||
2064 | 17.23 | 15.01 | -2.22 | ---- | 0.33 | 1.73 | 1.41 | ||
2065 | 17.29 | 15.02 | -2.27 | ---- | 0.33 | 1.74 | 1.40 | ||
2066 | 17.35 | 15.02 | -2.33 | ---- | 0.34 | 1.74 | 1.40 | ||
2067 | 17.41 | 15.03 | -2.38 | ---- | 0.35 | 1.74 | 1.39 | ||
2068 | 17.47 | 15.03 | -2.44 | ---- | 0.36 | 1.74 | 1.39 | ||
2069 | 17.53 | 15.04 | -2.49 | ---- | 0.36 | 1.74 | 1.38 | ||
2070 | 17.59 | 15.04 | -2.54 | ---- | 0.37 | 1.75 | 1.38 | ||
2071 | 17.64 | 15.05 | -2.59 | ---- | 0.37 | 1.75 | 1.37 | ||
2072 | 17.68 | 15.05 | -2.63 | ---- | 0.38 | 1.75 | 1.37 | ||
2073 | 17.73 | 15.06 | -2.67 | ---- | 0.39 | 1.75 | 1.37 | ||
2074 | 17.76 | 15.06 | -2.70 | ---- | 0.39 | 1.75 | 1.36 | ||
2075 | 17.79 | 15.06 | -2.72 | ---- | 0.39 | 1.75 | 1.36 | ||
2076 | 17.80 | 15.07 | -2.74 | ---- | 0.40 | 1.76 | 1.36 | ||
2077 | 17.81 | 15.07 | -2.74 | ---- | 0.40 | 1.76 | 1.36 | ||
2078 | 17.81 | 15.07 | -2.74 | ---- | 0.40 | 1.76 | 1.36 | ||
2079 | 17.81 | 15.07 | -2.74 | ---- | 0.40 | 1.76 | 1.36 | ||
2080 | 17.81 | 15.07 | -2.74 | ---- | 0.41 | 1.76 | 1.35 | ||
2081 | 17.81 | 15.07 | -2.74 | ---- | 0.41 | 1.76 | 1.35 | ||
2082 | 17.82 | 15.08 | -2.74 | ---- | 0.41 | 1.76 | 1.35 | ||
2083 | 17.83 | 15.08 | -2.75 | ---- | 0.41 | 1.76 | 1.35 | ||
2084 | 17.85 | 15.08 | -2.77 | ---- | 0.41 | 1.77 | 1.35 | ||
2085 | 17.88 | 15.08 | -2.80 | ---- | 0.42 | 1.77 | 1.35 | ||
2086 | 17.92 | 15.09 | -2.83 | ---- | 0.42 | 1.77 | 1.35 | ||
2087 | 17.96 | 15.09 | -2.87 | ---- | 0.42 | 1.77 | 1.35 | ||
2088 | 18.01 | 15.09 | -2.91 | ---- | 0.42 | 1.77 | 1.35 | ||
2089 | 18.05 | 15.10 | -2.96 | ---- | 0.42 | 1.77 | 1.35 | ||
2090 | 18.10 | 15.10 | -3.00 | ---- | 0.43 | 1.77 | 1.35 | ||
2091 | 18.15 | 15.11 | -3.04 | ---- | 0.43 | 1.77 | 1.35 |
  | 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 | 16.69% | 15.44% | -1.26% | 2049 | 0.19% | 1.59% | 1.40% | ||
  | |||||||||
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 |