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 | 14.76 | 13.06 | -1.70 | 200 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.03 | 13.09 | -1.93 | 183 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.29 | 13.11 | -2.18 | 165 | 0.01 | 0.00 | 0.00 | ||
2026 | 15.48 | 13.13 | -2.35 | 148 | 0.01 | 0.00 | -0.01 | ||
2027 | 15.66 | 13.14 | -2.52 | 132 | 0.02 | 0.00 | -0.02 | ||
2028 | 15.84 | 13.16 | -2.68 | 115 | 0.02 | 0.00 | -0.02 | ||
2029 | 16.00 | 13.17 | -2.83 | 97 | 0.03 | 0.00 | -0.03 | ||
2030 | 16.15 | 13.18 | -2.97 | 80 | 0.05 | 0.00 | -0.04 | ||
2031 | 16.28 | 13.19 | -3.09 | 62 | 0.06 | 0.00 | -0.06 | ||
2032 | 16.40 | 13.20 | -3.20 | 44 | 0.07 | 0.00 | -0.07 | ||
2033 | 16.50 | 13.21 | -3.29 | 25 | 0.09 | 0.00 | -0.09 | ||
2034 | 16.57 | 13.22 | -3.35 | 6 | 0.10 | 0.00 | -0.10 | ||
2035 | 16.62 | 13.22 | -3.40 | ---- | 0.12 | 0.00 | -0.11 | ||
2036 | 16.69 | 13.23 | -3.46 | ---- | 0.13 | 0.01 | -0.13 | ||
2037 | 16.75 | 13.23 | -3.52 | ---- | 0.15 | 0.01 | -0.14 | ||
2038 | 16.78 | 13.24 | -3.54 | ---- | 0.16 | 0.01 | -0.16 | ||
2039 | 16.79 | 13.24 | -3.55 | ---- | 0.18 | 0.01 | -0.17 | ||
2040 | 16.78 | 13.24 | -3.54 | ---- | 0.19 | 0.01 | -0.18 | ||
2041 | 16.76 | 13.24 | -3.52 | ---- | 0.20 | 0.01 | -0.19 | ||
2042 | 16.74 | 13.24 | -3.50 | ---- | 0.21 | 0.01 | -0.20 | ||
2043 | 16.72 | 13.24 | -3.48 | ---- | 0.22 | 0.01 | -0.21 | ||
2044 | 16.70 | 13.24 | -3.46 | ---- | 0.23 | 0.01 | -0.22 | ||
2045 | 16.69 | 13.24 | -3.45 | ---- | 0.24 | 0.01 | -0.23 | ||
2046 | 16.68 | 13.24 | -3.44 | ---- | 0.26 | 0.01 | -0.24 | ||
2047 | 16.67 | 13.24 | -3.43 | ---- | 0.27 | 0.01 | -0.25 | ||
2048 | 16.66 | 13.24 | -3.42 | ---- | 0.28 | 0.01 | -0.26 | ||
2049 | 16.65 | 13.24 | -3.41 | ---- | 0.29 | 0.01 | -0.27 | ||
2050 | 16.65 | 13.24 | -3.41 | ---- | 0.29 | 0.01 | -0.28 | ||
2051 | 16.66 | 13.25 | -3.42 | ---- | 0.30 | 0.01 | -0.29 | ||
2052 | 16.68 | 13.25 | -3.44 | ---- | 0.31 | 0.01 | -0.30 | ||
2053 | 16.71 | 13.25 | -3.46 | ---- | 0.32 | 0.01 | -0.31 | ||
2054 | 16.75 | 13.25 | -3.50 | ---- | 0.33 | 0.01 | -0.31 | ||
2055 | 16.80 | 13.26 | -3.54 | ---- | 0.34 | 0.01 | -0.32 | ||
2056 | 16.85 | 13.26 | -3.59 | ---- | 0.34 | 0.02 | -0.33 | ||
2057 | 16.91 | 13.27 | -3.64 | ---- | 0.35 | 0.02 | -0.34 | ||
2058 | 16.96 | 13.27 | -3.69 | ---- | 0.36 | 0.02 | -0.34 | ||
2059 | 17.02 | 13.27 | -3.75 | ---- | 0.36 | 0.02 | -0.35 | ||
2060 | 17.08 | 13.28 | -3.80 | ---- | 0.37 | 0.02 | -0.35 | ||
2061 | 17.13 | 13.28 | -3.85 | ---- | 0.37 | 0.02 | -0.36 | ||
2062 | 17.19 | 13.29 | -3.90 | ---- | 0.38 | 0.02 | -0.36 | ||
2063 | 17.24 | 13.29 | -3.95 | ---- | 0.38 | 0.02 | -0.37 | ||
2064 | 17.29 | 13.29 | -4.00 | ---- | 0.39 | 0.02 | -0.37 | ||
2065 | 17.35 | 13.30 | -4.05 | ---- | 0.39 | 0.02 | -0.37 | ||
2066 | 17.40 | 13.30 | -4.10 | ---- | 0.40 | 0.02 | -0.38 | ||
2067 | 17.46 | 13.30 | -4.15 | ---- | 0.40 | 0.02 | -0.38 | ||
2068 | 17.51 | 13.31 | -4.21 | ---- | 0.40 | 0.02 | -0.38 | ||
2069 | 17.57 | 13.31 | -4.26 | ---- | 0.40 | 0.02 | -0.39 | ||
2070 | 17.62 | 13.32 | -4.31 | ---- | 0.41 | 0.02 | -0.39 | ||
2071 | 17.67 | 13.32 | -4.36 | ---- | 0.41 | 0.02 | -0.39 | ||
2072 | 17.72 | 13.32 | -4.39 | ---- | 0.41 | 0.02 | -0.39 | ||
2073 | 17.75 | 13.32 | -4.43 | ---- | 0.41 | 0.02 | -0.40 | ||
2074 | 17.79 | 13.33 | -4.46 | ---- | 0.42 | 0.02 | -0.40 | ||
2075 | 17.81 | 13.33 | -4.48 | ---- | 0.42 | 0.02 | -0.40 | ||
2076 | 17.82 | 13.33 | -4.49 | ---- | 0.42 | 0.02 | -0.40 | ||
2077 | 17.83 | 13.33 | -4.50 | ---- | 0.42 | 0.02 | -0.40 | ||
2078 | 17.83 | 13.33 | -4.50 | ---- | 0.42 | 0.02 | -0.40 | ||
2079 | 17.83 | 13.33 | -4.50 | ---- | 0.42 | 0.02 | -0.40 | ||
2080 | 17.83 | 13.33 | -4.49 | ---- | 0.42 | 0.02 | -0.40 | ||
2081 | 17.83 | 13.33 | -4.49 | ---- | 0.42 | 0.02 | -0.40 | ||
2082 | 17.83 | 13.33 | -4.50 | ---- | 0.43 | 0.02 | -0.41 | ||
2083 | 17.85 | 13.33 | -4.51 | ---- | 0.43 | 0.02 | -0.41 | ||
2084 | 17.87 | 13.33 | -4.53 | ---- | 0.43 | 0.02 | -0.41 | ||
2085 | 17.90 | 13.34 | -4.56 | ---- | 0.43 | 0.02 | -0.41 | ||
2086 | 17.93 | 13.34 | -4.60 | ---- | 0.43 | 0.02 | -0.41 | ||
2087 | 17.97 | 13.34 | -4.63 | ---- | 0.43 | 0.02 | -0.41 | ||
2088 | 18.02 | 13.34 | -4.67 | ---- | 0.43 | 0.02 | -0.41 | ||
2089 | 18.06 | 13.35 | -4.72 | ---- | 0.43 | 0.02 | -0.41 | ||
2090 | 18.11 | 13.35 | -4.76 | ---- | 0.43 | 0.02 | -0.41 | ||
2091 | 18.16 | 13.35 | -4.81 | ---- | 0.44 | 0.02 | -0.42 |
  | 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 | 16.74% | 13.86% | -2.89% | 2034 | 0.24% | 0.01% | -0.23% | ||
  | |||||||||
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 |