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 | 15.19 | 1.48 | 293 | 0.00 | 2.28 | 2.28 | ||
2018 | 13.85 | 15.39 | 1.54 | 293 | 0.00 | 2.44 | 2.44 | ||
2019 | 13.98 | 15.40 | 1.41 | 294 | 0.00 | 2.43 | 2.43 | ||
2020 | 14.14 | 15.39 | 1.25 | 294 | 0.00 | 2.41 | 2.41 | ||
2021 | 14.28 | 15.40 | 1.12 | 294 | 0.01 | 2.40 | 2.39 | ||
2022 | 14.51 | 15.41 | 0.91 | 292 | 0.02 | 2.38 | 2.36 | ||
2023 | 14.78 | 15.42 | 0.63 | 289 | 0.03 | 2.36 | 2.33 | ||
2024 | 15.06 | 15.43 | 0.37 | 285 | 0.04 | 2.34 | 2.30 | ||
2025 | 15.33 | 15.43 | 0.10 | 280 | 0.05 | 2.32 | 2.27 | ||
2026 | 15.53 | 15.45 | -0.08 | 275 | 0.06 | 2.32 | 2.26 | ||
2027 | 15.72 | 15.46 | -0.26 | 270 | 0.07 | 2.32 | 2.25 | ||
2028 | 15.90 | 15.48 | -0.42 | 266 | 0.08 | 2.32 | 2.24 | ||
2029 | 16.06 | 15.50 | -0.57 | 262 | 0.10 | 2.33 | 2.23 | ||
2030 | 16.21 | 15.51 | -0.70 | 259 | 0.11 | 2.33 | 2.22 | ||
2031 | 16.34 | 15.52 | -0.82 | 255 | 0.12 | 2.33 | 2.21 | ||
2032 | 16.46 | 15.53 | -0.92 | 251 | 0.13 | 2.33 | 2.20 | ||
2033 | 16.55 | 15.54 | -1.01 | 247 | 0.14 | 2.33 | 2.20 | ||
2034 | 16.61 | 15.55 | -1.06 | 243 | 0.15 | 2.34 | 2.19 | ||
2035 | 16.65 | 15.55 | -1.10 | 239 | 0.16 | 2.34 | 2.18 | ||
2036 | 16.72 | 15.56 | -1.16 | 234 | 0.17 | 2.34 | 2.17 | ||
2037 | 16.77 | 15.57 | -1.21 | 229 | 0.17 | 2.34 | 2.17 | ||
2038 | 16.79 | 15.57 | -1.22 | 224 | 0.18 | 2.34 | 2.16 | ||
2039 | 16.80 | 15.57 | -1.22 | 219 | 0.19 | 2.34 | 2.16 | ||
2040 | 16.78 | 15.58 | -1.21 | 214 | 0.19 | 2.34 | 2.15 | ||
2041 | 16.76 | 15.58 | -1.18 | 209 | 0.20 | 2.35 | 2.15 | ||
2042 | 16.73 | 15.58 | -1.16 | 205 | 0.20 | 2.35 | 2.15 | ||
2043 | 16.70 | 15.58 | -1.13 | 200 | 0.21 | 2.35 | 2.14 | ||
2044 | 16.68 | 15.58 | -1.10 | 196 | 0.21 | 2.35 | 2.14 | ||
2045 | 16.66 | 15.58 | -1.08 | 192 | 0.21 | 2.35 | 2.14 | ||
2046 | 16.64 | 15.58 | -1.06 | 187 | 0.21 | 2.35 | 2.14 | ||
2047 | 16.62 | 15.58 | -1.03 | 183 | 0.22 | 2.35 | 2.14 | ||
2048 | 16.60 | 15.58 | -1.02 | 179 | 0.22 | 2.35 | 2.14 | ||
2049 | 16.59 | 15.59 | -1.00 | 175 | 0.22 | 2.35 | 2.14 | ||
2050 | 16.58 | 15.59 | -0.99 | 171 | 0.22 | 2.35 | 2.14 | ||
2051 | 16.58 | 15.59 | -0.99 | 167 | 0.22 | 2.36 | 2.14 | ||
2052 | 16.59 | 15.59 | -1.00 | 163 | 0.22 | 2.36 | 2.14 | ||
2053 | 16.62 | 15.59 | -1.02 | 158 | 0.22 | 2.36 | 2.14 | ||
2054 | 16.65 | 15.60 | -1.05 | 154 | 0.22 | 2.36 | 2.14 | ||
2055 | 16.69 | 15.60 | -1.08 | 149 | 0.22 | 2.36 | 2.14 | ||
2056 | 16.73 | 15.61 | -1.13 | 144 | 0.22 | 2.36 | 2.14 | ||
2057 | 16.78 | 15.61 | -1.17 | 139 | 0.23 | 2.36 | 2.14 | ||
2058 | 16.83 | 15.62 | -1.22 | 133 | 0.23 | 2.36 | 2.14 | ||
2059 | 16.88 | 15.62 | -1.26 | 127 | 0.23 | 2.36 | 2.14 | ||
2060 | 16.93 | 15.63 | -1.31 | 121 | 0.23 | 2.36 | 2.14 | ||
2061 | 16.99 | 15.63 | -1.36 | 114 | 0.23 | 2.36 | 2.14 | ||
2062 | 17.04 | 15.63 | -1.40 | 107 | 0.23 | 2.37 | 2.14 | ||
2063 | 17.09 | 15.64 | -1.45 | 100 | 0.23 | 2.37 | 2.14 | ||
2064 | 17.14 | 15.64 | -1.49 | 93 | 0.23 | 2.37 | 2.14 | ||
2065 | 17.19 | 15.65 | -1.54 | 85 | 0.23 | 2.37 | 2.14 | ||
2066 | 17.24 | 15.65 | -1.59 | 77 | 0.23 | 2.37 | 2.14 | ||
2067 | 17.29 | 15.66 | -1.64 | 69 | 0.23 | 2.37 | 2.14 | ||
2068 | 17.35 | 15.66 | -1.68 | 60 | 0.23 | 2.37 | 2.14 | ||
2069 | 17.40 | 15.67 | -1.73 | 51 | 0.23 | 2.37 | 2.14 | ||
2070 | 17.45 | 15.67 | -1.78 | 42 | 0.24 | 2.37 | 2.14 | ||
2071 | 17.50 | 15.68 | -1.82 | 32 | 0.24 | 2.38 | 2.14 | ||
2072 | 17.54 | 15.68 | -1.86 | 22 | 0.24 | 2.38 | 2.14 | ||
2073 | 17.58 | 15.68 | -1.89 | 12 | 0.24 | 2.38 | 2.14 | ||
2074 | 17.61 | 15.69 | -1.92 | 2 | 0.24 | 2.38 | 2.14 | ||
2075 | 17.63 | 15.69 | -1.94 | ---- | 0.24 | 2.38 | 2.14 | ||
2076 | 17.64 | 15.69 | -1.95 | ---- | 0.24 | 2.38 | 2.14 | ||
2077 | 17.65 | 15.69 | -1.96 | ---- | 0.24 | 2.38 | 2.14 | ||
2078 | 17.65 | 15.70 | -1.95 | ---- | 0.24 | 2.38 | 2.14 | ||
2079 | 17.65 | 15.70 | -1.95 | ---- | 0.24 | 2.38 | 2.15 | ||
2080 | 17.64 | 15.70 | -1.94 | ---- | 0.24 | 2.39 | 2.15 | ||
2081 | 17.64 | 15.70 | -1.94 | ---- | 0.24 | 2.39 | 2.15 | ||
2082 | 17.65 | 15.70 | -1.95 | ---- | 0.24 | 2.39 | 2.15 | ||
2083 | 17.66 | 15.70 | -1.96 | ---- | 0.24 | 2.39 | 2.15 | ||
2084 | 17.68 | 15.70 | -1.98 | ---- | 0.24 | 2.39 | 2.15 | ||
2085 | 17.71 | 15.71 | -2.00 | ---- | 0.24 | 2.39 | 2.15 | ||
2086 | 17.75 | 15.71 | -2.04 | ---- | 0.24 | 2.39 | 2.15 | ||
2087 | 17.79 | 15.71 | -2.07 | ---- | 0.24 | 2.39 | 2.15 | ||
2088 | 17.83 | 15.72 | -2.11 | ---- | 0.24 | 2.40 | 2.15 | ||
2089 | 17.88 | 15.72 | -2.15 | ---- | 0.25 | 2.40 | 2.15 | ||
2090 | 17.92 | 15.73 | -2.20 | ---- | 0.25 | 2.40 | 2.15 | ||
2091 | 17.97 | 15.73 | -2.24 | ---- | 0.25 | 2.40 | 2.15 |
  | 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 | 16.67% | 16.17% | -0.50% | 2074 | 0.17% | 2.33% | 2.16% | ||
  | |||||||||
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 |