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 | 13.21 | -0.65 | 277 | 0.00 | 0.25 | 0.25 | ||
2019 | 13.99 | 13.47 | -0.51 | 263 | 0.00 | 0.51 | 0.51 | ||
2020 | 14.13 | 13.73 | -0.40 | 251 | 0.00 | 0.75 | 0.75 | ||
2021 | 14.27 | 14.00 | -0.27 | 242 | 0.00 | 0.99 | 1.00 | ||
2022 | 14.49 | 14.26 | -0.23 | 232 | 0.00 | 1.23 | 1.23 | ||
2023 | 14.76 | 14.51 | -0.25 | 224 | 0.00 | 1.45 | 1.45 | ||
2024 | 15.03 | 14.76 | -0.27 | 215 | 0.01 | 1.67 | 1.66 | ||
2025 | 15.30 | 14.98 | -0.31 | 208 | 0.01 | 1.87 | 1.86 | ||
2026 | 15.49 | 15.22 | -0.27 | 202 | 0.02 | 2.09 | 2.07 | ||
2027 | 15.67 | 15.45 | -0.22 | 197 | 0.02 | 2.31 | 2.28 | ||
2028 | 15.84 | 15.47 | -0.37 | 194 | 0.03 | 2.32 | 2.29 | ||
2029 | 16.01 | 15.49 | -0.52 | 191 | 0.04 | 2.32 | 2.28 | ||
2030 | 16.15 | 15.50 | -0.65 | 187 | 0.05 | 2.32 | 2.27 | ||
2031 | 16.28 | 15.51 | -0.77 | 184 | 0.06 | 2.32 | 2.26 | ||
2032 | 16.40 | 15.52 | -0.87 | 180 | 0.07 | 2.32 | 2.26 | ||
2033 | 16.49 | 15.53 | -0.96 | 176 | 0.08 | 2.33 | 2.25 | ||
2034 | 16.56 | 15.54 | -1.02 | 172 | 0.09 | 2.33 | 2.24 | ||
2035 | 16.60 | 15.55 | -1.05 | 167 | 0.10 | 2.33 | 2.23 | ||
2036 | 16.67 | 15.55 | -1.12 | 162 | 0.11 | 2.33 | 2.22 | ||
2037 | 16.72 | 15.56 | -1.16 | 157 | 0.13 | 2.33 | 2.21 | ||
2038 | 16.75 | 15.57 | -1.18 | 151 | 0.14 | 2.34 | 2.20 | ||
2039 | 16.76 | 15.57 | -1.19 | 146 | 0.15 | 2.34 | 2.19 | ||
2040 | 16.75 | 15.57 | -1.18 | 140 | 0.16 | 2.34 | 2.18 | ||
2041 | 16.73 | 15.57 | -1.16 | 135 | 0.17 | 2.34 | 2.17 | ||
2042 | 16.71 | 15.58 | -1.14 | 130 | 0.18 | 2.34 | 2.17 | ||
2043 | 16.69 | 15.58 | -1.11 | 125 | 0.19 | 2.35 | 2.16 | ||
2044 | 16.67 | 15.58 | -1.09 | 119 | 0.20 | 2.35 | 2.15 | ||
2045 | 16.66 | 15.58 | -1.08 | 114 | 0.21 | 2.35 | 2.14 | ||
2046 | 16.64 | 15.58 | -1.06 | 109 | 0.22 | 2.35 | 2.13 | ||
2047 | 16.63 | 15.58 | -1.04 | 104 | 0.23 | 2.35 | 2.13 | ||
2048 | 16.62 | 15.59 | -1.03 | 99 | 0.24 | 2.35 | 2.12 | ||
2049 | 16.61 | 15.59 | -1.02 | 94 | 0.24 | 2.36 | 2.11 | ||
2050 | 16.61 | 15.59 | -1.02 | 89 | 0.25 | 2.36 | 2.11 | ||
2051 | 16.62 | 15.59 | -1.03 | 84 | 0.26 | 2.36 | 2.10 | ||
2052 | 16.64 | 15.60 | -1.04 | 79 | 0.27 | 2.36 | 2.09 | ||
2053 | 16.67 | 15.60 | -1.07 | 73 | 0.27 | 2.36 | 2.09 | ||
2054 | 16.71 | 15.60 | -1.10 | 68 | 0.28 | 2.36 | 2.08 | ||
2055 | 16.75 | 15.61 | -1.14 | 62 | 0.29 | 2.37 | 2.08 | ||
2056 | 16.80 | 15.61 | -1.19 | 56 | 0.30 | 2.37 | 2.07 | ||
2057 | 16.86 | 15.62 | -1.24 | 49 | 0.30 | 2.37 | 2.07 | ||
2058 | 16.92 | 15.63 | -1.29 | 43 | 0.31 | 2.37 | 2.06 | ||
2059 | 16.97 | 15.63 | -1.34 | 36 | 0.32 | 2.37 | 2.06 | ||
2060 | 17.03 | 15.64 | -1.39 | 28 | 0.32 | 2.37 | 2.05 | ||
2061 | 17.08 | 15.64 | -1.44 | 20 | 0.33 | 2.38 | 2.05 | ||
2062 | 17.14 | 15.65 | -1.49 | 12 | 0.33 | 2.38 | 2.05 | ||
2063 | 17.19 | 15.65 | -1.54 | 4 | 0.34 | 2.38 | 2.04 | ||
2064 | 17.24 | 15.66 | -1.59 | ---- | 0.34 | 2.38 | 2.04 | ||
2065 | 17.30 | 15.66 | -1.64 | ---- | 0.34 | 2.38 | 2.04 | ||
2066 | 17.35 | 15.67 | -1.69 | ---- | 0.34 | 2.38 | 2.04 | ||
2067 | 17.41 | 15.67 | -1.74 | ---- | 0.35 | 2.38 | 2.04 | ||
2068 | 17.46 | 15.68 | -1.79 | ---- | 0.35 | 2.39 | 2.04 | ||
2069 | 17.52 | 15.68 | -1.84 | ---- | 0.35 | 2.39 | 2.04 | ||
2070 | 17.57 | 15.68 | -1.89 | ---- | 0.35 | 2.39 | 2.03 | ||
2071 | 17.62 | 15.69 | -1.93 | ---- | 0.35 | 2.39 | 2.03 | ||
2072 | 17.66 | 15.69 | -1.97 | ---- | 0.36 | 2.39 | 2.03 | ||
2073 | 17.70 | 15.70 | -2.00 | ---- | 0.36 | 2.39 | 2.03 | ||
2074 | 17.73 | 15.70 | -2.03 | ---- | 0.36 | 2.39 | 2.03 | ||
2075 | 17.75 | 15.70 | -2.05 | ---- | 0.36 | 2.39 | 2.04 | ||
2076 | 17.76 | 15.71 | -2.06 | ---- | 0.36 | 2.40 | 2.04 | ||
2077 | 17.77 | 15.71 | -2.06 | ---- | 0.36 | 2.40 | 2.04 | ||
2078 | 17.77 | 15.71 | -2.06 | ---- | 0.36 | 2.40 | 2.04 | ||
2079 | 17.76 | 15.71 | -2.05 | ---- | 0.36 | 2.40 | 2.04 | ||
2080 | 17.76 | 15.71 | -2.05 | ---- | 0.36 | 2.40 | 2.04 | ||
2081 | 17.76 | 15.71 | -2.05 | ---- | 0.36 | 2.40 | 2.04 | ||
2082 | 17.76 | 15.71 | -2.05 | ---- | 0.36 | 2.40 | 2.04 | ||
2083 | 17.78 | 15.72 | -2.06 | ---- | 0.36 | 2.40 | 2.05 | ||
2084 | 17.80 | 15.72 | -2.08 | ---- | 0.36 | 2.40 | 2.05 | ||
2085 | 17.83 | 15.72 | -2.11 | ---- | 0.36 | 2.41 | 2.05 | ||
2086 | 17.86 | 15.72 | -2.14 | ---- | 0.36 | 2.41 | 2.05 | ||
2087 | 17.90 | 15.73 | -2.17 | ---- | 0.36 | 2.41 | 2.05 | ||
2088 | 17.95 | 15.73 | -2.21 | ---- | 0.36 | 2.41 | 2.05 | ||
2089 | 17.99 | 15.74 | -2.26 | ---- | 0.36 | 2.41 | 2.05 | ||
2090 | 18.04 | 15.74 | -2.30 | ---- | 0.36 | 2.41 | 2.05 | ||
2091 | 18.09 | 15.74 | -2.34 | ---- | 0.36 | 2.41 | 2.05 |
  | 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 | 16.71% | 15.97% | -0.73% | 2063 | 0.21% | 2.13% | 1.92% | ||
  | |||||||||
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 |