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 | 15.00 | 13.09 | -1.91 | 183 | -0.02 | 0.00 | 0.02 | ||
2025 | 15.25 | 13.11 | -2.14 | 166 | -0.04 | 0.00 | 0.04 | ||
2026 | 15.42 | 13.12 | -2.29 | 150 | -0.05 | 0.00 | 0.05 | ||
2027 | 15.58 | 13.14 | -2.44 | 133 | -0.07 | 0.00 | 0.06 | ||
2028 | 15.73 | 13.15 | -2.58 | 117 | -0.08 | 0.00 | 0.08 | ||
2029 | 15.81 | 13.17 | -2.65 | 101 | -0.15 | 0.00 | 0.15 | ||
2030 | 15.86 | 13.17 | -2.69 | 85 | -0.24 | -0.01 | 0.23 | ||
2031 | 15.87 | 13.18 | -2.69 | 69 | -0.35 | -0.01 | 0.34 | ||
2032 | 15.88 | 13.19 | -2.69 | 53 | -0.45 | -0.01 | 0.44 | ||
2033 | 15.87 | 13.19 | -2.68 | 37 | -0.54 | -0.02 | 0.52 | ||
2034 | 15.85 | 13.19 | -2.66 | 21 | -0.61 | -0.02 | 0.59 | ||
2035 | 15.82 | 13.19 | -2.62 | 5 | -0.68 | -0.02 | 0.66 | ||
2036 | 15.83 | 13.20 | -2.63 | ---- | -0.73 | -0.02 | 0.70 | ||
2037 | 15.82 | 13.20 | -2.62 | ---- | -0.78 | -0.03 | 0.75 | ||
2038 | 15.80 | 13.20 | -2.60 | ---- | -0.82 | -0.03 | 0.79 | ||
2039 | 15.75 | 13.20 | -2.56 | ---- | -0.86 | -0.03 | 0.82 | ||
2040 | 15.70 | 13.20 | -2.50 | ---- | -0.89 | -0.03 | 0.86 | ||
2041 | 15.64 | 13.20 | -2.45 | ---- | -0.92 | -0.04 | 0.88 | ||
2042 | 15.59 | 13.19 | -2.39 | ---- | -0.95 | -0.04 | 0.91 | ||
2043 | 15.52 | 13.19 | -2.33 | ---- | -0.98 | -0.04 | 0.94 | ||
2044 | 15.46 | 13.19 | -2.27 | ---- | -1.00 | -0.04 | 0.96 | ||
2045 | 15.42 | 13.19 | -2.23 | ---- | -1.03 | -0.04 | 0.99 | ||
2046 | 15.37 | 13.19 | -2.18 | ---- | -1.06 | -0.04 | 1.02 | ||
2047 | 15.32 | 13.19 | -2.13 | ---- | -1.09 | -0.04 | 1.04 | ||
2048 | 15.27 | 13.18 | -2.09 | ---- | -1.11 | -0.05 | 1.07 | ||
2049 | 15.23 | 13.18 | -2.05 | ---- | -1.14 | -0.05 | 1.09 | ||
2050 | 15.20 | 13.18 | -2.01 | ---- | -1.16 | -0.05 | 1.11 | ||
2051 | 15.17 | 13.18 | -1.99 | ---- | -1.19 | -0.05 | 1.14 | ||
2052 | 15.16 | 13.18 | -1.97 | ---- | -1.21 | -0.05 | 1.16 | ||
2053 | 15.16 | 13.18 | -1.97 | ---- | -1.23 | -0.05 | 1.18 | ||
2054 | 15.17 | 13.19 | -1.99 | ---- | -1.25 | -0.05 | 1.20 | ||
2055 | 15.19 | 13.19 | -2.00 | ---- | -1.27 | -0.05 | 1.22 | ||
2056 | 15.22 | 13.19 | -2.03 | ---- | -1.29 | -0.06 | 1.23 | ||
2057 | 15.26 | 13.19 | -2.06 | ---- | -1.30 | -0.06 | 1.24 | ||
2058 | 15.30 | 13.20 | -2.10 | ---- | -1.31 | -0.06 | 1.25 | ||
2059 | 15.34 | 13.20 | -2.14 | ---- | -1.32 | -0.06 | 1.26 | ||
2060 | 15.38 | 13.20 | -2.18 | ---- | -1.32 | -0.06 | 1.27 | ||
2061 | 15.43 | 13.21 | -2.23 | ---- | -1.32 | -0.06 | 1.27 | ||
2062 | 15.48 | 13.21 | -2.27 | ---- | -1.33 | -0.06 | 1.27 | ||
2063 | 15.53 | 13.21 | -2.31 | ---- | -1.33 | -0.06 | 1.27 | ||
2064 | 15.57 | 13.22 | -2.35 | ---- | -1.33 | -0.06 | 1.28 | ||
2065 | 15.62 | 13.22 | -2.40 | ---- | -1.34 | -0.06 | 1.28 | ||
2066 | 15.67 | 13.22 | -2.44 | ---- | -1.34 | -0.06 | 1.28 | ||
2067 | 15.72 | 13.23 | -2.49 | ---- | -1.34 | -0.06 | 1.28 | ||
2068 | 15.77 | 13.23 | -2.54 | ---- | -1.35 | -0.06 | 1.29 | ||
2069 | 15.81 | 13.23 | -2.58 | ---- | -1.35 | -0.06 | 1.29 | ||
2070 | 15.86 | 13.24 | -2.62 | ---- | -1.36 | -0.06 | 1.30 | ||
2071 | 15.90 | 13.24 | -2.66 | ---- | -1.36 | -0.06 | 1.30 | ||
2072 | 15.94 | 13.24 | -2.70 | ---- | -1.37 | -0.06 | 1.30 | ||
2073 | 15.97 | 13.24 | -2.73 | ---- | -1.37 | -0.06 | 1.31 | ||
2074 | 16.00 | 13.25 | -2.76 | ---- | -1.37 | -0.06 | 1.31 | ||
2075 | 16.03 | 13.25 | -2.78 | ---- | -1.36 | -0.06 | 1.30 | ||
2076 | 16.05 | 13.25 | -2.80 | ---- | -1.36 | -0.06 | 1.29 | ||
2077 | 16.06 | 13.25 | -2.81 | ---- | -1.35 | -0.06 | 1.29 | ||
2078 | 16.06 | 13.25 | -2.81 | ---- | -1.35 | -0.06 | 1.29 | ||
2079 | 16.06 | 13.25 | -2.81 | ---- | -1.34 | -0.06 | 1.28 | ||
2080 | 16.06 | 13.25 | -2.81 | ---- | -1.34 | -0.06 | 1.28 | ||
2081 | 16.06 | 13.25 | -2.81 | ---- | -1.34 | -0.06 | 1.28 | ||
2082 | 16.07 | 13.25 | -2.82 | ---- | -1.34 | -0.06 | 1.28 | ||
2083 | 16.08 | 13.25 | -2.83 | ---- | -1.34 | -0.06 | 1.28 | ||
2084 | 16.09 | 13.25 | -2.84 | ---- | -1.35 | -0.06 | 1.28 | ||
2085 | 16.12 | 13.25 | -2.86 | ---- | -1.35 | -0.06 | 1.29 | ||
2086 | 16.14 | 13.26 | -2.88 | ---- | -1.37 | -0.06 | 1.30 | ||
2087 | 16.17 | 13.26 | -2.91 | ---- | -1.38 | -0.06 | 1.31 | ||
2088 | 16.20 | 13.26 | -2.94 | ---- | -1.38 | -0.06 | 1.32 | ||
2089 | 16.24 | 13.26 | -2.98 | ---- | -1.39 | -0.06 | 1.33 | ||
2090 | 16.28 | 13.27 | -3.02 | ---- | -1.39 | -0.06 | 1.33 | ||
2091 | 16.33 | 13.27 | -3.06 | ---- | -1.40 | -0.06 | 1.33 |
  | 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 | 15.62% | 13.81% | -1.81% | 2035 | -0.88% | -0.04% | 0.84% | ||
  | |||||||||
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 February 24, 2017 |