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 | 14.13 | 12.98 | -1.15 | 246 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.27 | 13.00 | -1.27 | 231 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.49 | 13.03 | -1.46 | 216 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.75 | 13.06 | -1.69 | 200 | -0.01 | 0.00 | 0.01 | ||
2024 | 15.01 | 13.09 | -1.92 | 183 | -0.01 | 0.00 | 0.01 | ||
2025 | 15.27 | 13.11 | -2.16 | 166 | -0.02 | 0.00 | 0.02 | ||
2026 | 15.45 | 13.13 | -2.32 | 149 | -0.02 | 0.00 | 0.02 | ||
2027 | 15.62 | 13.14 | -2.48 | 132 | -0.03 | 0.00 | 0.03 | ||
2028 | 15.78 | 13.16 | -2.62 | 116 | -0.04 | 0.00 | 0.03 | ||
2029 | 15.92 | 13.17 | -2.76 | 99 | -0.04 | 0.00 | 0.04 | ||
2030 | 16.05 | 13.18 | -2.87 | 82 | -0.05 | 0.00 | 0.05 | ||
2031 | 16.16 | 13.19 | -2.97 | 65 | -0.06 | 0.00 | 0.06 | ||
2032 | 16.25 | 13.20 | -3.06 | 47 | -0.07 | 0.00 | 0.07 | ||
2033 | 16.32 | 13.20 | -3.12 | 29 | -0.09 | 0.00 | 0.09 | ||
2034 | 16.36 | 13.21 | -3.15 | 11 | -0.10 | 0.00 | 0.10 | ||
2035 | 16.37 | 13.21 | -3.16 | ---- | -0.12 | 0.00 | 0.12 | ||
2036 | 16.41 | 13.22 | -3.20 | ---- | -0.14 | 0.00 | 0.14 | ||
2037 | 16.44 | 13.22 | -3.22 | ---- | -0.16 | -0.01 | 0.16 | ||
2038 | 16.43 | 13.22 | -3.21 | ---- | -0.18 | -0.01 | 0.17 | ||
2039 | 16.41 | 13.22 | -3.18 | ---- | -0.20 | -0.01 | 0.20 | ||
2040 | 16.37 | 13.22 | -3.15 | ---- | -0.22 | -0.01 | 0.21 | ||
2041 | 16.32 | 13.22 | -3.10 | ---- | -0.24 | -0.01 | 0.23 | ||
2042 | 16.28 | 13.22 | -3.05 | ---- | -0.26 | -0.01 | 0.25 | ||
2043 | 16.22 | 13.22 | -3.00 | ---- | -0.28 | -0.01 | 0.27 | ||
2044 | 16.17 | 13.22 | -2.95 | ---- | -0.30 | -0.01 | 0.29 | ||
2045 | 16.12 | 13.22 | -2.90 | ---- | -0.33 | -0.01 | 0.31 | ||
2046 | 16.07 | 13.22 | -2.86 | ---- | -0.35 | -0.01 | 0.34 | ||
2047 | 16.02 | 13.22 | -2.81 | ---- | -0.38 | -0.01 | 0.36 | ||
2048 | 15.98 | 13.22 | -2.76 | ---- | -0.40 | -0.02 | 0.39 | ||
2049 | 15.94 | 13.21 | -2.72 | ---- | -0.43 | -0.02 | 0.42 | ||
2050 | 15.90 | 13.21 | -2.68 | ---- | -0.46 | -0.02 | 0.44 | ||
2051 | 15.87 | 13.21 | -2.65 | ---- | -0.49 | -0.02 | 0.47 | ||
2052 | 15.85 | 13.21 | -2.63 | ---- | -0.52 | -0.02 | 0.50 | ||
2053 | 15.84 | 13.22 | -2.62 | ---- | -0.55 | -0.02 | 0.53 | ||
2054 | 15.84 | 13.22 | -2.62 | ---- | -0.58 | -0.02 | 0.56 | ||
2055 | 15.85 | 13.22 | -2.63 | ---- | -0.61 | -0.02 | 0.59 | ||
2056 | 15.86 | 13.22 | -2.64 | ---- | -0.64 | -0.03 | 0.62 | ||
2057 | 15.88 | 13.22 | -2.66 | ---- | -0.67 | -0.03 | 0.65 | ||
2058 | 15.90 | 13.23 | -2.68 | ---- | -0.70 | -0.03 | 0.67 | ||
2059 | 15.93 | 13.23 | -2.70 | ---- | -0.73 | -0.03 | 0.70 | ||
2060 | 15.95 | 13.23 | -2.72 | ---- | -0.76 | -0.03 | 0.73 | ||
2061 | 15.97 | 13.23 | -2.74 | ---- | -0.79 | -0.03 | 0.75 | ||
2062 | 15.99 | 13.24 | -2.76 | ---- | -0.82 | -0.03 | 0.78 | ||
2063 | 16.01 | 13.24 | -2.78 | ---- | -0.84 | -0.04 | 0.81 | ||
2064 | 16.03 | 13.24 | -2.79 | ---- | -0.87 | -0.04 | 0.84 | ||
2065 | 16.05 | 13.24 | -2.81 | ---- | -0.90 | -0.04 | 0.86 | ||
2066 | 16.08 | 13.24 | -2.84 | ---- | -0.93 | -0.04 | 0.89 | ||
2067 | 16.11 | 13.25 | -2.86 | ---- | -0.95 | -0.04 | 0.91 | ||
2068 | 16.13 | 13.25 | -2.88 | ---- | -0.98 | -0.04 | 0.94 | ||
2069 | 16.15 | 13.25 | -2.90 | ---- | -1.01 | -0.04 | 0.97 | ||
2070 | 16.18 | 13.25 | -2.92 | ---- | -1.04 | -0.04 | 1.00 | ||
2071 | 16.18 | 13.25 | -2.93 | ---- | -1.08 | -0.05 | 1.03 | ||
2072 | 16.19 | 13.26 | -2.94 | ---- | -1.11 | -0.05 | 1.06 | ||
2073 | 16.20 | 13.26 | -2.95 | ---- | -1.14 | -0.05 | 1.09 | ||
2074 | 16.21 | 13.26 | -2.95 | ---- | -1.16 | -0.05 | 1.11 | ||
2075 | 16.21 | 13.26 | -2.96 | ---- | -1.18 | -0.05 | 1.13 | ||
2076 | 16.21 | 13.26 | -2.95 | ---- | -1.19 | -0.05 | 1.14 | ||
2077 | 16.21 | 13.26 | -2.95 | ---- | -1.20 | -0.05 | 1.15 | ||
2078 | 16.20 | 13.26 | -2.94 | ---- | -1.21 | -0.05 | 1.16 | ||
2079 | 16.18 | 13.26 | -2.93 | ---- | -1.22 | -0.05 | 1.17 | ||
2080 | 16.17 | 13.26 | -2.91 | ---- | -1.23 | -0.06 | 1.18 | ||
2081 | 16.17 | 13.26 | -2.91 | ---- | -1.23 | -0.06 | 1.18 | ||
2082 | 16.17 | 13.26 | -2.91 | ---- | -1.24 | -0.06 | 1.18 | ||
2083 | 16.17 | 13.26 | -2.91 | ---- | -1.25 | -0.06 | 1.20 | ||
2084 | 16.17 | 13.26 | -2.91 | ---- | -1.27 | -0.06 | 1.21 | ||
2085 | 16.18 | 13.26 | -2.92 | ---- | -1.29 | -0.06 | 1.23 | ||
2086 | 16.18 | 13.26 | -2.92 | ---- | -1.32 | -0.06 | 1.27 | ||
2087 | 16.19 | 13.26 | -2.93 | ---- | -1.35 | -0.06 | 1.29 | ||
2088 | 16.21 | 13.26 | -2.95 | ---- | -1.37 | -0.06 | 1.31 | ||
2089 | 16.24 | 13.26 | -2.98 | ---- | -1.39 | -0.06 | 1.33 | ||
2090 | 16.28 | 13.27 | -3.01 | ---- | -1.40 | -0.06 | 1.34 | ||
2091 | 16.32 | 13.27 | -3.05 | ---- | -1.40 | -0.06 | 1.34 |
  | 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 | 15.98% | 13.82% | -2.15% | 2034 | -0.53% | -0.02% | 0.50% | ||
  | |||||||||
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 October 3, 2016 |